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

Buyhouse

For sale 4 bedrooms house in Bang Khun Thian, Bangkok

House, bangkok|Supalai Park Ville Rama 2-Thakham

฿7.9M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Beds

30 m²

m²

Project: Supalai Park Ville Rama 2-Thakham

Completed: 2022

Amenities

parkinggardengymsecurity and swimming pool

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿7.9M

Days on market: 0

Mar 26, 2026Listed

฿7.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿0/m²

District avg฿27K/m²

City avg฿120K/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฿7.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-3230.1823586261726/mo

Monthly Breakdown

Mortgage Payment-฿36K

Rental Income (after vacancy)+฿48K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿13K

Insurance + Tax-฿793.6139000000001

Investment Metrics

Annual ROI on Down Payment-1.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿15.4M

Total Rental Income (25yr)฿14.4M

Total Interest Paid฿5.2M

Down payment: ฿2.4M (30%)Loan: ฿5.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿17K(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms house in Thanyaburi, Pathum Thani	฿26K	฿0	30m²	3	rent
For rent 3 bedrooms house in Thanyaburi, Pathum Thani	฿26K	฿0	30m²	3	rent
Baan Klang Muang Urbanion Rama 3 - Suk Sawat	฿39K	฿39K	30m²	-	sale
Baan Klang Muang Urbanion Rama 3 - Suk Sawat	฿39K	฿39K	30m²	-	sale
Baan Ngam Charoen 9 Tha Kham-Rama 2	฿40K	฿40K	30m²	-	sale
Baan Ngam Charoen 9 Tha Kham-Rama 2	฿40K	฿40K	30m²	-	sale
For sale 1 bed house in Mueang Buriram, Buriram	฿201K	฿6K	35m²	1	sale
For sale 1 bed house in Mueang Buriram, Buriram	฿201K	฿6K	35m²	1	sale
For sale 3 bedrooms townhouse in Bang Bua Thong, Nonthaburi	฿1.8M	฿0	30m²	3	sale
For sale 3 bedrooms townhouse in Bang Bua Thong, Nonthaburi	฿1.8M	฿0	30m²	3	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

Nearby Schools

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 4 bedrooms house in Bang Khun Thian, Bangkok

Project: Supalai Park Ville Rama 2-Thakham

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in House

For sale 3 bedrooms house in Khlong Sam Wa, Bangkok

For sale 1 bed condo in Khlong Sam Wa, Bangkok

For sale 3 bedrooms house in Khlong Sam Wa, Bangkok

For sale 4 bedrooms house in Khlong Sam Wa, Bangkok