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

Belicondo

, bangkok|The Origin Ram 209 Interchange

฿5.4M฿100K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿100K/m²

District avg (3BR Condos)฿50K/m²

This property

Below avgAt avgAbove avg

Overpriced101% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Origin Ram 209 Interchange

Selesai: 2022

Fasilitas

parkinggymoffice roomsecurity and swimming pool

Price History

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿5.4M

Days on market: 0

Mar 27, 2026Listed

฿5.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿100K/m²

District avg฿37K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+174.8% vs district

+31.7% 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฿5.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-27210.202682379106/mo

Monthly Breakdown

Mortgage Payment-฿24K

Rental Income (after vacancy)+฿10K

Common Area Fee (54m² x ฿50)-฿3K

Maintenance-฿9K

Insurance + Tax-฿542.1641000000001

Investment Metrics

Annual ROI on Down Payment-20.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.0M

Total Rental Income (25yr)฿2.9M

Total Interest Paid฿3.5M

Down payment: ฿1.6M (30%)Loan: ฿3.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿8K(Your property: +1106.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Min Buri, Bangkok	฿11K	฿207	50m²	2	rent
For rent 1 bed condo in Min Buri, Bangkok	฿13K	฿276	41m²	1	rent
For rent 2 bedrooms condo in Min Buri, Bangkok	฿13K	฿207	60m²	2	rent
For sale and for rent 1 bed condo in Min Buri, Bangkok	฿14K	฿242	50m²	1	rent
For rent 2 bedrooms condo in Min Buri, Bangkok	฿15K	฿276	49m²	2	rent
For rent 2 bedrooms condo in Min Buri, Bangkok	฿15K	฿345	42m²	2	rent
For rent 2 bedrooms condo in Min Buri, Bangkok	฿23K	฿483	46m²	2	rent
For rent and for sale 1 bed condo in Min Buri, Bangkok	฿26K	฿552	46m²	1	rent
For sale 2 bedrooms condo in Min Buri, Bangkok	฿1.6M	฿41K	40m²	2	sale
For sale and for rent 1 bed condo in Min Buri, Bangkok	฿2.0M	฿40K	50m²	1	sale

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

HANNAN MANSION

฿2K

30m²

Rent