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

Belicondo

, bangkok|The Issara Sathorn

฿6.5M฿204K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿204K/m²

District avg (1BR Condos)฿215K/m²

This property

Below avgAt avgAbove avg

Good Value5% below market

Below market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Issara Sathorn

Selesai: 2023

Fasilitas

parkingconciergegardengym

Price History

-99.6%over 3 months

Property Timeline

TodayActive

฿6.5M

Days on market: 0

Mar 26, 2026Listed

฿6.5M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿6.5M

Days on market: 0

Mar 26, 2026Price Reduced ▼

฿24K → ฿24K (-99.6%)

Source: Market Data

Mar 26, 2026Price Reduced ▼

฿6.5M → ฿24K (-99.6%)

Source: Market Data

Mar 26, 2026Listed

฿6.5M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿204K/m²

District avg฿165K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+23.8% vs district

+70.8% 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฿6.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿11K/mo

Monthly Breakdown

Mortgage Payment-฿29K

Rental Income (after vacancy)+฿54K

Common Area Fee (32m² x ฿50)-฿2K

Maintenance-฿11K

Insurance + Tax-฿653.3127000000001

Investment Metrics

Annual ROI on Down Payment6.9%

Break-even Period14.6 years

Total Cost (25yr)฿12.8M

Total Rental Income (25yr)฿16.1M

Total Interest Paid฿4.3M

Down payment: ฿2.0M (30%)Loan: ฿4.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿27K(Your property: +645.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Sathon, Bangkok	฿21K	฿518	40m²	-	rent
For rent studio condo in Sathon, Bangkok	฿21K	฿518	40m²	-	rent
1-BR Condo at Nara 9 By Eastern Star near BTS Chong Nonsi	฿24K	฿632	38m²	1	rent
For rent studio condo in Sathon, Bangkok	฿26K	฿966	27m²	-	rent
For rent studio condo in Sathon, Bangkok	฿26K	฿966	27m²	-	rent
For rent 1 bed condo in Sathon, Bangkok	฿32K	฿828	38m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿32K	฿828	38m²	1	rent
For sale 1 bed condo in Sathon, Bangkok	฿3.3M	฿81K	40m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿3.3M	฿81K	40m²	1	sale
For sale studio condo in Sathon, Bangkok	฿4.1M	฿106K	39m²	-	sale