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

Belicondo

, bangkok|The Tree Sukhumvit 64

฿5.3M฿96K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿96K/m²

District avg (2BR Condos)฿104K/m²

This property

Below avgAt avgAbove avg

Good Value8% below market

Below market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Tree Sukhumvit 64

Selesai: 2018

Fasilitas

swimming poolpoolgymfitness

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿5.3M

Days on market: 0

Mar 27, 2026Listed

฿5.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿96K/m²

District avg฿76K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+26.0% vs district

+32.0% 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฿5.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿19K/mo

Monthly Breakdown

Mortgage Payment-฿24K

Rental Income (after vacancy)+฿55K

Common Area Fee (56m² x ฿50)-฿3K

Maintenance-฿9K

Insurance + Tax-฿534.9

Investment Metrics

Annual ROI on Down Payment14.0%

Break-even Period7.1 years

Total Cost (25yr)฿10.9M

Total Rental Income (25yr)฿16.5M

Total Interest Paid฿3.5M

Down payment: ฿1.6M (30%)Loan: ฿3.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿371.4(Your property: +25618.4%)

Property	Price	Price/m²	Area	Beds	Type
The Waterford Rama 4	฿14K	฿206	68m²	2	rent
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
WYNE Sukhumvit	฿18K	฿434	41.5m²	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