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

Belicondo

, bangkok|The Light New York

฿3.1M฿74K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿74K/m²

District avg (2BR Condos)฿104K/m²

This property

Below avgAt avgAbove avg

Great Deal28% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Light New York

Selesai: 2015

Fasilitas

gymsecurity and swimming pool

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿3.1M

Days on market: 0

Mar 27, 2026Listed

฿3.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿74K/m²

District avg฿78K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

FAIR PRICE-4.4% vs district

+2.6% 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฿3.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿25K/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿47K

Common Area Fee (42m² x ฿50)-฿2K

Maintenance-฿5K

Insurance + Tax-฿312.5562

Investment Metrics

Annual ROI on Down Payment32.6%

Break-even Period3.1 years

Total Cost (25yr)฿6.5M

Total Rental Income (25yr)฿14.1M

Total Interest Paid฿2.0M

Down payment: ฿938K (30%)Loan: ฿2.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿294.1(Your property: +25203.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent and for sale studio apartment in Phra Khanong, Bangkok	฿5K	฿0	30m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿7K	฿207	31m²	1	rent
For rent studio condo in Phra Khanong, Bangkok	฿8K	฿242	31m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿9K	฿276	31m²	1	rent
For rent studio condo in Phra Khanong, Bangkok	฿10K	฿311	31m²	-	rent
For rent studio condo in Phra Khanong, Bangkok	฿10K	฿311	32m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿11K	฿345	33m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿15K	฿414	35m²	1	rent
Life Sukhumvit 48	฿15K	฿455	33m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿15K	฿380	38m²	1	rent