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

Belicondo

, bangkok|Vertiq

฿7.7M฿133K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿133K/m²

District avg (2BR Condos)฿196K/m²

This property

Below avgAt avgAbove avg

Great Deal32% below market

Significantly below market for 2BR Condos in

Kamar Tidur

58 m²

m²

Proyek: Vertiq

Selesai: 2012

Fasilitas

parkinggymsaunasecurity and swimming pool

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿7.7M

Days on market: 0

Mar 27, 2026Listed

฿7.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿133K/m²

District avg฿30K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+348.3% vs district

+81.9% 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฿7.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿17K/mo

Monthly Breakdown

Mortgage Payment-฿35K

Rental Income (after vacancy)+฿68K

Common Area Fee (58m² x ฿50)-฿3K

Maintenance-฿13K

Insurance + Tax-฿773.0277

Investment Metrics

Annual ROI on Down Payment8.6%

Break-even Period11.6 years

Total Cost (25yr)฿15.4M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿5.0M

Down payment: ฿2.3M (30%)Loan: ฿5.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿319(Your property: +41678.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Bang Rak, Bangkok	฿13K	฿276	41m²	1	rent
ITF Silom Palace, Bangkok	฿14K	฿280	50m²	1	rent
For rent office in Bang Rak, Bangkok	฿15K	฿276	50m²	-	rent
For rent 1 bed condo in Bang Rak, Bangkok	฿16K	฿311	47m²	1	rent
For rent studio condo in Bang Rak, Bangkok	฿16K	฿311	47m²	-	rent
ITF Silom Palace, Bangkok	฿16K	฿320	50m²	2	rent
For sale and for rent studio condo in Bang Rak, Bangkok	฿17K	฿380	42m²	-	rent
Silom Suite, Bangkok	฿17K	฿415	41m²	1	rent
For rent 1 bed condo in Bang Rak, Bangkok	฿18K	฿345	53m²	1	rent
For rent 2 bedrooms condo in Bang Rak, Bangkok	฿19K	฿276	64m²	2	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

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Rent

The Room Charoenkrung 30

฿30K

1 56m²