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

Beliland

, bangkok|บ้านเดี่ยว 2 ชั้น 39 ตร.ว. ชุมชนฟื้นนครร่มเกล้า ระยะ4 โซน 10 ซอยเคหะร่มเกล้า3

฿2.3M฿14K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿14K/m²

District avg (5BR Lands)฿57K/m²

This property

Below avgAt avgAbove avg

Great Deal75% below market

Significantly below market for 5BR Lands in

Kamar Tidur

Kamar Mandi

Fasilitas

parkingsecurityliftlaundry

Price History

+8.0%over 6 months

Demo data

Property Timeline

TodayActive

฿2.3M

Days on market: 0

Mar 27, 2026Listed

฿2.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿14K/m²

District avg฿48K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

GREAT DEAL-70.0% vs district

-79.8% 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฿2.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿13K/mo

Monthly Breakdown

Mortgage Payment-฿10K

Rental Income (after vacancy)+฿35K

Common Area Fee (156m² x ฿50)-฿8K

Maintenance-฿4K

Insurance + Tax-฿225

Investment Metrics

Annual ROI on Down Payment23.0%

Break-even Period4.3 years

Total Cost (25yr)฿6.6M

Total Rental Income (25yr)฿10.5M

Total Interest Paid฿1.5M

Down payment: ฿675K (30%)Loan: ฿1.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿16K(Your property: -12.4%)

Property	Price	Price/m²	Area	Beds	Type
The Trop 2 Motorway-Ladkrabang, Bangkok	฿2.0M	฿17K	116m²	4	sale
หมู่บ้านพูนสินธานี3, Bangkok	฿2.0M	฿14K	140m²	3	sale
Lio Bliss Ladkrabang-Chalongkrung, Bangkok	฿2.0M	฿16K	127m²	4	sale
ถนนกรุงเทพกรีฑา, Bangkok	฿2.1M	฿11K	196m²	-	sale
บ้านพฤกษา 78 ฉลองกรุง - นิคมฯลาดกระบัง BAAN PRUKSA 78 CHALONG KRUNG - LADKRABANG INDUSTRIAL ESTATE, Bangkok	฿2.1M	฿15K	144m²	3	sale
Poonsin Thani 1, Bangkok	฿2.2M	฿20K	110m²	2	sale
บ้านราชพฤกษ์ สุวรรณภูมิ-ลาดกระบัง, Bangkok	฿2.4M	฿18K	130m²	3	sale
Ratchaphruek Suvarnabhumi-Ladkrabang Village, Bangkok	฿2.5M	฿13K	192m²	3	sale
Lio Bliss Ladkrabang-Chalongkrung, Bangkok	฿2.5M	฿21K	116m²	4	sale
Ratchaphruek Suvarnabhumi-Ladkrabang Village, Bangkok	฿2.5M	฿19K	129m²	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

More in

Rent

U home

฿5K

30m²

Rent