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

Belivilla

, bangkok|The Change Relax Condo Verified across 2 data sources

฿1.8M฿59K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿59K/m²

District avg (1BR Villas)฿84K/m²

This property

Below avgAt avgAbove avg

Great Deal29% below market

Significantly below market for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: The Change Relax Condo

Selesai: 2016

Fasilitas

parkinggardengymsauna

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿1.8M

Days on market: 0

Mar 27, 2026Listed

฿1.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿59K/m²

District avg฿63K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

UNDERPRICED-6.0% vs district

-16.2% 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฿1.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿2K/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿15K

Common Area Fee (31m² x ฿50)-฿2K

Maintenance-฿3K

Insurance + Tax-฿183.4848

Investment Metrics

Annual ROI on Down Payment3.3%

Break-even Period30.4 years

Total Cost (25yr)฿3.9M

Total Rental Income (25yr)฿4.4M

Total Interest Paid฿1.2M

Down payment: ฿550K (30%)Loan: ฿1.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿6K(Your property: +920.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio apartment in Sai Mai, Bangkok	฿2K	฿35	30m²	-	rent
For rent 1 bed apartment in Sai Mai, Bangkok	฿2K	฿69	30m²	1	rent
For rent 1 bed condo in Mueang Nakhon Ratchasima, Nakhon Ratchasima	฿7K	฿276	24m²	1	rent
For sale 1 bed condo in Mueang Nakhon Ratchasima, Nakhon Ratchasima	฿8K	฿311	26m²	1	rent
For rent 1 bed condo in Pak Chong, Nakhon Ratchasima	฿10K	฿311	28m²	1	rent
For sale and for rent studio condo in Pak Chong, Nakhon Ratchasima	฿11K	฿276	36m²	-	rent
For rent 1 bed condo in Pak Chong, Nakhon Ratchasima	฿11K	฿242	40m²	1	rent
Apartment Projects in Sai Mai, Bangkok	฿413K	฿0	30m²	-	sale
For sale 1 bed condo in Sai Mai, Bangkok	฿413K	฿12K	33m²	1	sale
For sale 1 bed condo in Pak Chong, Nakhon Ratchasima	฿1.1M	฿44K	24m²	1	sale

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

Buy

Kirimaya Residences Atta The Condo

฿20.6M

2 186m²