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

Belicondo

, bangkok|The Oscar Phetkasem 58

฿1.7M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

30 m²

m²

Proyek: The Oscar Phetkasem 58

Selesai: 2016

Fasilitas

parkinggymsecurity and swimming pool

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿1.7M

Days on market: 0

Mar 27, 2026Listed

฿1.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿52K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿1.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿2K/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿14K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿3K

Insurance + Tax-฿172.3655

Investment Metrics

Annual ROI on Down Payment3.8%

Break-even Period26.3 years

Total Cost (25yr)฿3.7M

Total Rental Income (25yr)฿4.2M

Total Interest Paid฿1.1M

Down payment: ฿517K (30%)Loan: ฿1.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿241.7(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Phasi Charoen, Bangkok	฿7K	฿207	29m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿7K	฿242	30m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿7K	฿242	27m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿7K	฿207	31m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿7K	฿276	26m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿8K	฿242	31m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿8K	฿242	30m²	-	rent
For rent studio condo in Phasi Charoen, Bangkok	฿8K	฿276	30m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿8K	฿276	30m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿9K	฿207	39m²	-	rent