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

Belicondo

, bangkok|Villa Rachatewi

฿12.3M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

30 m²

m²

Proyek: Villa Rachatewi

Selesai: 2008

Fasilitas

parkingchildren areagardengym

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿12.3M

Days on market: 0

Mar 27, 2026Listed

฿12.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿0/m²

District avg฿91K/m²

City avg฿73K/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฿12.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿206K/mo

Monthly Breakdown

Mortgage Payment-฿55K

Rental Income (after vacancy)+฿284K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿21K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment66.9%

Break-even Period1.5 years

Total Cost (25yr)฿23.6M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿8.0M

Down payment: ฿3.7M (30%)Loan: ฿8.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿89K(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
For sale 1 bed condo in Klaeng, Rayong	฿1.0M	฿40K	26m²	1	sale
For sale 1 bed condo in Klaeng, Rayong	฿1.2M	฿50K	25m²	1	sale
For sale studio condo in Bang Kapi, Bangkok	฿1.3M	฿54K	25m²	-	sale
For sale 1 bed condo in Bang Kapi, Bangkok	฿1.3M	฿48K	28m²	1	sale
For sale 1 bed condo in Bang Kapi, Bangkok	฿1.8M	฿52K	35m²	1	sale
For sale 1 bed condo in Mueang Phuket, Phuket	฿3.0M	฿87K	35m²	1	sale
For sale 1 bed condo in Kathu, Phuket	฿3.4M	฿91K	38m²	1	sale
For sale studio condo in Sattahip, Chonburi	฿4.5M	฿140K	32m²	-	sale
For rent and for sale 1 bed condo in Khlong Toei, Bangkok	฿5.2M	฿163K	32m²	1	sale
For sale 1 bed condo in Sattahip, Chonburi	฿5.4M	฿165K	33m²	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

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Buy

The New Concept Pool Villa Garden

฿402.1M

28 19200m²