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

Belicondo

, bangkok|The Key Wutthakat

฿6.2M฿110K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿110K/m²

District avg (2BR Condos)฿97K/m²

This property

Below avgAt avgAbove avg

Slightly Above13% above market

Above market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Key Wutthakat

Selesai: 2014

Fasilitas

parkinggardengymlibrary

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿6.2M

Days on market: 0

Mar 27, 2026Listed

฿6.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿110K/m²

District avg฿68K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+62.3% vs district

+52.8% 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฿6.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-29621.489711469185/mo

Monthly Breakdown

Mortgage Payment-฿28K

Rental Income (after vacancy)+฿12K

Common Area Fee (56m² x ฿50)-฿3K

Maintenance-฿10K

Insurance + Tax-฿616.3322000000001

Investment Metrics

Annual ROI on Down Payment-19.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿12.4M

Total Rental Income (25yr)฿3.6M

Total Interest Paid฿4.0M

Down payment: ฿1.8M (30%)Loan: ฿4.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿272.9(Your property: +40228.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Thon Buri, Bangkok	฿8K	฿173	41m²	1	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿11K	฿276	40m²	1	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿13K	฿242	48m²	1	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿14K	฿311	42m²	1	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿14K	฿311	42m²	1	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿14K	฿311	40m²	1	rent
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿14K	฿242	55m²	2	rent
For sale and for rent 2 bedrooms condo in Thon Buri, Bangkok	฿15K	฿276	48m²	2	rent
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿16K	฿242	58m²	2	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿16K	฿345	43m²	1	rent