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

Belicondo

, bangkok|The Base Phetkasem

฿2.8M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

30 m²

m²

Proyek: The Base Phetkasem

Selesai: 2020

Fasilitas

parkingconciergegardengym

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿2.8M

Days on market: 0

Mar 27, 2026Listed

฿2.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿52K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿2.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-4853.127225230506/mo

Monthly Breakdown

Mortgage Payment-฿12K

Rental Income (after vacancy)+฿14K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿5K

Insurance + Tax-฿275.78270000000003

Investment Metrics

Annual ROI on Down Payment-7.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿5.6M

Total Rental Income (25yr)฿4.2M

Total Interest Paid฿1.8M

Down payment: ฿827K (30%)Loan: ฿1.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿241.7(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Phasi Charoen, Bangkok	฿7K	฿207	29m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿7K	฿207	31m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿7K	฿242	30m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿7K	฿242	27m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿7K	฿276	26m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿8K	฿242	30m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿8K	฿242	31m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿8K	฿276	30m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿8K	฿276	30m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿9K	฿207	39m²	-	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

More in

Rent

Asia place apartment 2

฿6K

30m²

Rent