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

Belicondo

, bangkok|The Complete Ratchaprarop

฿21.0M฿113K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿113K/m²

District avg (3BR Condos)฿200K/m²

This property

Below avgAt avgAbove avg

Great Deal44% below market

Significantly below market for 3BR Condos in

Kamar Tidur

186 m²

m²

Proyek: The Complete Ratchaprarop

Selesai: 2008

Fasilitas

parkinggymsaunasecurity and swimming pool

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿21.0M

Days on market: 0

Mar 27, 2026Listed

฿21.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿113K/m²

District avg฿143K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

GREAT DEAL-20.8% vs district

+51.0% 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฿21.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-122959.4810310576/mo

Monthly Breakdown

Mortgage Payment-฿95K

Rental Income (after vacancy)+฿18K

Common Area Fee (186m² x ฿50)-฿9K

Maintenance-฿35K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-23.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿42.3M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿13.7M

Down payment: ฿6.3M (30%)Loan: ฿14.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿256K(Your property: -55.9%)

Property	Price	Price/m²	Area	Beds	Type
For sale office in Ratchathewi, Bangkok	฿12.0M	฿81K	149m²	-	sale
For sale office in Ratchathewi, Bangkok	฿14.5M	฿97K	149m²	-	sale
For sale retail Space in Ratchathewi, Bangkok	฿56.0M	฿287K	195m²	-	sale
For sale 3 bedrooms condo in Ratchathewi, Bangkok	฿67.9M	฿399K	170m²	3	sale
For sale 3 bedrooms condo in Ratchathewi, Bangkok	฿71.9M	฿415K	173m²	3	sale