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

Belicondo

, bangkok|Whizdom Essence

฿9.4M฿166K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿166K/m²

District avg (2BR Condos)฿104K/m²

This property

Below avgAt avgAbove avg

Overpriced59% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Whizdom Essence

Selesai: 2019

Fasilitas

swimming poolpoolgymfitness

Price History

+8.6%over 6 months

Demo data

Property Timeline

TodayActive

฿9.4M

Days on market: 0

Mar 27, 2026Listed

฿9.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿166K/m²

District avg฿76K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+118.5% vs district

+130.1% 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฿9.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-6949.364982866216/mo

Monthly Breakdown

Mortgage Payment-฿43K

Rental Income (after vacancy)+฿55K

Common Area Fee (57m² x ฿50)-฿3K

Maintenance-฿16K

Insurance + Tax-฿944

Investment Metrics

Annual ROI on Down Payment-2.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿18.6M

Total Rental Income (25yr)฿16.5M

Total Interest Paid฿6.2M

Down payment: ฿2.8M (30%)Loan: ฿6.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿371.4(Your property: +44491.8%)

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