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

Beliland

, bangkok|Independent

฿1.3M฿20K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿20K/m²

District avg (2BR Lands)฿28K/m²

This property

Below avgAt avgAbove avg

Great Deal28% below market

Significantly below market for 2BR Lands in

Kamar Tidur

Kamar Mandi

Fasilitas

parkingsecurityliftlaundry

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿1.3M

Days on market: 0

Mar 27, 2026Listed

฿1.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿20K/m²

District avg฿37K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

GREAT DEAL-44.8% vs district

-75.4% 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฿1.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-1776.8156419006827/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿10K

Common Area Fee (64m² x ฿50)-฿3K

Maintenance-฿2K

Insurance + Tax-฿129

Investment Metrics

Annual ROI on Down Payment-5.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3.4M

Total Rental Income (25yr)฿2.9M

Total Interest Paid฿842K

Down payment: ฿387K (30%)Loan: ฿903K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿21K(Your property: -5.7%)

Property	Price	Price/m²	Area	Beds	Type
หมู่บ้านพนาสนธิ์วิลล่า6, Bangkok	฿1.2M	฿17K	72m²	2	sale
Chokchai Panchasap Ramkhamhaeng 184, Bangkok	฿1.3M	฿18K	72m²	2	sale
Pricha 9 Village : หมู่บ้าน ปรีชา 9, Bangkok	฿1.4M	฿22K	64m²	2	sale
Chokchai Panchasap Ramkhamhaeng 184, Bangkok	฿1.4M	฿20K	72m²	2	sale
Baan Preecha 9, Bangkok	฿1.5M	฿23K	64m²	2	sale
Pruksa Ville 5 Nimit Mai, Min Buri, Bangkok	฿1.6M	฿22K	72m²	4	sale
ทาวน์โฮม 2 ชั้น หมู่บ้านเพรสซิเด้นท์โฮม ซอยร่มเกล้า10, Bangkok	฿1.6M	฿21K	80m²	3	sale
พฤกษาวิลล์ 14 มีนบุรี นิมิตรใหม่, Bangkok	฿1.7M	฿22K	76m²	1	sale
The Connect 22 Ramindra - Minburi, Bangkok	฿1.7M	฿24K	72m²	3	sale
Rin Thong Ramkhamhaeng 190, Bangkok	฿1.8M	฿26K	70m²	1	sale