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

Belicondo

, bangkok|The Muve Ram 22

฿1.9M฿78K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿78K/m²

District avg (1BR Condos)฿91K/m²

This property

Below avgAt avgAbove avg

Good Value13% below market

Below market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Muve Ram 22

Selesai: 2023

Fasilitas

parkingconciergegardengym

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿1.9M

Days on market: 0

Mar 27, 2026Listed

฿1.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿78K/m²

District avg฿21K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+274.6% vs district

+3.0% 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฿1.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿73K/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿86K

Common Area Fee (24m² x ฿50)-฿1K

Maintenance-฿3K

Insurance + Tax-฿188.05610000000001

Investment Metrics

Annual ROI on Down Payment154.6%

Break-even Period0.6 years

Total Cost (25yr)฿3.9M

Total Rental Income (25yr)฿25.7M

Total Interest Paid฿1.2M

Down payment: ฿564K (30%)Loan: ฿1.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿222(Your property: +35192.8%)

Property	Price	Price/m²	Area	Beds	Type
Prompimarn, Bangkok	฿3K	฿119	21m²	1	rent
Baan Sukkho, Bangkok	฿3K	฿96	28m²	Studio	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿4K	฿104	30m²	1	rent
Plum Condo Ladprao 101, Bangkok	฿7K	฿317	23m²	1	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿7K	฿242	30m²	1	rent
Dcondo Ramkhamhaeng 64, Bangkok	฿8K	฿250	30m²	1	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿8K	฿242	30m²	1	rent
The Inspire Place Abac Rama 9, Bangkok	฿8K	฿263	30m²	Studio	rent
For rent studio condo in Bang Kapi, Bangkok	฿8K	฿311	25m²	-	rent
Dcondo Ramkhamhaeng, Bangkok	฿8K	฿276	29m²	1	rent