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

Belicondo

, bangkok|The Origin Phahol-Saphanmai

฿4.7M฿112K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿112K/m²

District avg (2BR Condos)฿71K/m²

This property

Below avgAt avgAbove avg

Overpriced58% above market

Significantly above market for 2BR Condos in

Kamar Tidur

42 m²

m²

Proyek: The Origin Phahol-Saphanmai

Selesai: 2020

Fasilitas

conciergegardengymoffice room

Price History

+9.3%over 6 months

Demo data

Property Timeline

TodayActive

฿4.7M

Days on market: 0

Mar 27, 2026Listed

฿4.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿112K/m²

District avg฿27K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+306.5% vs district

+58.0% 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฿4.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿40K/mo

Monthly Breakdown

Mortgage Payment-฿21K

Rental Income (after vacancy)+฿72K

Common Area Fee (42m² x ฿50)-฿2K

Maintenance-฿8K

Insurance + Tax-฿469.0379

Investment Metrics

Annual ROI on Down Payment34.2%

Break-even Period2.9 years

Total Cost (25yr)฿9.5M

Total Rental Income (25yr)฿21.5M

Total Interest Paid฿3.1M

Down payment: ฿1.4M (30%)Loan: ฿3.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿219.8(Your property: +50692.5%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 1 bed apartment in Bang Khen, Bangkok	฿2K	฿69	33m²	1	rent
Smart Watcharapol, Bangkok	฿7K	฿233	30m²	1	rent
Smart Watcharapol, Bangkok	฿7K	฿226	31m²	1	rent
For rent 1 bed condo in Bang Khen, Bangkok	฿7K	฿207	31m²	1	rent
Dcondo Ramindra, Bangkok	฿7K	฿206	35m²	1	rent
Regent Home 15 Changwattana, Bangkok	฿8K	฿242	31m²	1	rent
Regent Home 15 Changwattana, Bangkok	฿8K	฿250	30m²	1	rent
For rent 1 bed condo in Bang Khen, Bangkok	฿8K	฿242	30m²	1	rent
Silk Place Phaholyothin Laksi, Bangkok	฿9K	฿258	33m²	1	rent
Premio Fresco, Bangkok	฿9K	฿265	34m²	1	rent

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Rent

Ban lungcharn

฿3K

30m²

Rent