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

Belicondo

, bangkok|The Kris Ratchada Sutthisan

฿65.0M฿765K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿765K/m²

District avg (3BR Condos)฿169K/m²

This property

Below avgAt avgAbove avg

Overpriced353% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Kris Ratchada Sutthisan

Selesai: 2015

Fasilitas

swimming poolpoolgymfitness

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿65.0M

Days on market: 0

Mar 27, 2026Listed

฿65.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿765K/m²

District avg฿79K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+870.6% vs district

+904.1% 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฿65.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-403927.06249215396/mo

Monthly Breakdown

Mortgage Payment-฿293K

Rental Income (after vacancy)+฿8K

Common Area Fee (84.96m² x ฿50)-฿4K

Maintenance-฿108K

Insurance + Tax-฿7K

Investment Metrics

Annual ROI on Down Payment-24.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿123.7M

Total Rental Income (25yr)฿2.5M

Total Interest Paid฿42.4M

Down payment: ฿19.5M (30%)Loan: ฿45.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿3K(Your property: +23978.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Din Daeng, Bangkok	฿20K	฿276	64m²	2	rent
Condo One Ratchada-Ladprao	฿20K	฿323	62m²	2	rent
Srivara Mansion Condominium 1	฿25K	฿313	80m²	2	rent
For sale and for rent 2 bedrooms condo in Din Daeng, Bangkok	฿26K	฿311	76m²	2	rent
2-BR Condo at Knights Bridge Space Rama 9 near MRT Phra Ram 9	฿30K	฿500	60m²	2	rent
2-BR Condo at Quinn Condo Ratchada 17 near MRT Sutthisan	฿36K	฿545	66m²	2	rent
For rent 2 bedrooms condo in Din Daeng, Bangkok	฿37K	฿587	61m²	2	rent
3-BR Condo at Knights Bridge Space Rama 9 near MRT Phra Ram 9	฿65K	฿855	76m²	3	rent
Ashton Asoke - Rama 9	฿83K	฿912	91m²	2	rent
For sale 3 bedrooms condo in Din Daeng, Bangkok	฿2.7M	฿27K	100m²	3	sale