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

Belicondo

, bangkok|The Key Wutthakat Verified across 2 data sources

฿2.6M฿82K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿82K/m²

District avg (1BR Condos)฿96K/m²

This property

Below avgAt avgAbove avg

Good Value15% below market

Below market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Key Wutthakat

Selesai: 2014

Fasilitas

parkinggardengymlibrary

Price History

+8.3%over 6 months

Demo data

Property Timeline

TodayActive

฿2.6M

Days on market: 0

Mar 27, 2026Listed

฿2.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿82K/m²

District avg฿68K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+20.3% vs district

+13.6% 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฿2.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-6128.005350040914/mo

Monthly Breakdown

Mortgage Payment-฿12K

Rental Income (after vacancy)+฿12K

Common Area Fee (32m² x ฿50)-฿2K

Maintenance-฿4K

Insurance + Tax-฿261.1581

Investment Metrics

Annual ROI on Down Payment-9.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿5.4M

Total Rental Income (25yr)฿3.6M

Total Interest Paid฿1.7M

Down payment: ฿783K (30%)Loan: ฿1.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿300.4(Your property: +27061.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Thon Buri, Bangkok	฿8K	฿173	41m²	1	rent
For rent studio condo in Thon Buri, Bangkok	฿9K	฿242	35m²	-	rent
For rent studio condo in Thon Buri, Bangkok	฿9K	฿276	30m²	-	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿10K	฿276	33m²	1	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿10K	฿311	31m²	1	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿10K	฿276	35m²	1	rent
For rent studio condo in Thon Buri, Bangkok	฿10K	฿380	25m²	-	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿10K	฿345	30m²	1	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿10K	฿449	23m²	1	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿10K	฿276	37m²	1	rent