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

Beliapartment

, bangkok|The Garden Condo Verified across 3 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 Apartments)฿56K/m²

This property

Below avgAt avgAbove avg

Slightly Above6% above market

Above market average for 1BR Apartments in

Kamar Tidur

Kamar Mandi

Proyek: The Garden Condo

Selesai: 2017

Fasilitas

parkingconciergegardengym

Price History

+7.4%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฿21K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+183.2% vs district

-19.5% 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

+฿73K/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿86K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿3K

Insurance + Tax-฿177.76819999999998

Investment Metrics

Annual ROI on Down Payment164.3%

Break-even Period0.6 years

Total Cost (25yr)฿3.8M

Total Rental Income (25yr)฿25.7M

Total Interest Paid฿1.2M

Down payment: ฿533K (30%)Loan: ฿1.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿0

Property	Price	Price/m²	Area	Beds	Type
Wanee dorm	฿900	฿0	30m²	-	rent
HORYING SUKHOTHAI	฿925	฿0	30m²	-	rent
Nut apartment	฿1K	฿0	30m²	-	rent
Douangporn	฿1K	฿0	30m²	-	rent
Horpak Saowarux	฿1K	฿0	30m²	-	rent
Prapaporn's Dormitory	฿1K	฿0	30m²	-	rent
Pornpuns Dormitory	฿1K	฿0	30m²	-	rent
Dom ram57	฿1K	฿0	30m²	-	rent
Good Day	฿1K	฿0	30m²	-	rent
PVV	฿1K	฿0	30m²	-	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

Supalai Veranda Rama 9

฿39K

2 75m²

Rent