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

Belicondo

, bangkok|The Tree Sukhumvit 64

฿5.9M฿106K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿106K/m²

District avg (2BR Condos)฿104K/m²

This property

Below avgAt avgAbove avg

Fair Price2% above market

At market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Tree Sukhumvit 64

Selesai: 2018

Fasilitas

parkingconciergegardengym

Price History

+6.4%over 6 months

Demo data

Property Timeline

TodayActive

฿5.9M

Days on market: 0

Mar 27, 2026Listed

฿5.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿106K/m²

District avg฿85K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+24.5% vs district

+41.9% 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฿5.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-2206.72227555475/mo

Monthly Breakdown

Mortgage Payment-฿26K

Rental Income (after vacancy)+฿37K

Common Area Fee (55m² x ฿50)-฿3K

Maintenance-฿10K

Insurance + Tax-฿585.3926

Investment Metrics

Annual ROI on Down Payment-1.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.8M

Total Rental Income (25yr)฿11.2M

Total Interest Paid฿3.8M

Down payment: ฿1.8M (30%)Loan: ฿4.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿389.8(Your property: +27204.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Phra Khanong, Bangkok	฿16K	฿345	44m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿16K	฿311	47m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿17K	฿414	40m²	1	rent
For sale and for rent 1 bed condo in Phra Khanong, Bangkok	฿17K	฿380	42m²	1	rent
Tree Condo Sukhumvit 50	฿18K	฿450	40m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿19K	฿345	52m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿19K	฿449	41m²	1	rent
For sale and for rent 1 bed condo in Phra Khanong, Bangkok	฿20K	฿380	50m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿20K	฿483	40m²	1	rent
The Waterford Rama 4	฿20K	฿341	58.66m²	2	rent