ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.

Belicondo

, bangkok|Supalai Veranda Ramkhamhaeng

฿2.4M฿85K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿85K/m²

District avg (Condos)฿90K/m²

This property

Below avgAt avgAbove avg

Good Value6% below market

Below market average for Condos in

28 m²

m²

1/undefined

Lantai

Proyek: Supalai Veranda Ramkhamhaeng

Selesai: 2022

Fasilitas

parkingconciergegardengym

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿2.4M

Days on market: 0

Mar 27, 2026Listed

฿2.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿85K/m²

District avg฿21K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

OVERPRICED+306.9% vs district

+10.1% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Enter purchase price and monthly rent to calculate

Cash Flow Calculator

Purchase Price฿2.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿69K/mo

Monthly Breakdown

Mortgage Payment-฿11K

Rental Income (after vacancy)+฿86K

Common Area Fee (28m² x ฿50)-฿1K

Maintenance-฿4K

Insurance + Tax-฿238.3398

Investment Metrics

Annual ROI on Down Payment116.3%

Break-even Period0.9 years

Total Cost (25yr)฿4.9M

Total Rental Income (25yr)฿25.7M

Total Interest Paid฿1.6M

Down payment: ฿715K (30%)Loan: ฿1.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿222(Your property: +38238.7%)

Property	Price	Price/m²	Area	Beds	Type
Prompimarn, Bangkok	฿3K	฿119	21m²	1	rent
Baan Sukkho, Bangkok	฿3K	฿96	28m²	Studio	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿4K	฿104	30m²	1	rent
Plum Condo Ladprao 101, Bangkok	฿7K	฿317	23m²	1	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿7K	฿242	30m²	1	rent
Dcondo Ramkhamhaeng 64, Bangkok	฿8K	฿250	30m²	1	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿8K	฿242	30m²	1	rent
The Inspire Place Abac Rama 9, Bangkok	฿8K	฿263	30m²	Studio	rent
For rent studio condo in Bang Kapi, Bangkok	฿8K	฿311	25m²	-	rent
Dcondo Ramkhamhaeng, Bangkok	฿8K	฿276	29m²	1	rent

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Rent

Supalai Veranda Rama 9

฿39K

2 75m²