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

Beliland

, bangkok|Independent

฿2.9M฿20K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿20K/m²

District avg (3BR Lands)฿43K/m²

This property

Below avgAt avgAbove avg

Great Deal53% below market

Significantly below market for 3BR Lands in

Kamar Tidur

Kamar Mandi

Fasilitas

parkingsecurityliftlaundry

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿2.9M

Days on market: 0

Mar 27, 2026Listed

฿2.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿20K/m²

District avg฿48K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

GREAT DEAL-58.2% vs district

-72.1% 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฿2.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿10K/mo

Monthly Breakdown

Mortgage Payment-฿13K

Rental Income (after vacancy)+฿35K

Common Area Fee (144m² x ฿50)-฿7K

Maintenance-฿5K

Insurance + Tax-฿289

Investment Metrics

Annual ROI on Down Payment13.2%

Break-even Period7.6 years

Total Cost (25yr)฿7.6M

Total Rental Income (25yr)฿10.5M

Total Interest Paid฿1.9M

Down payment: ฿867K (30%)Loan: ฿2.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿17K(Your property: +17.5%)

Property	Price	Price/m²	Area	Beds	Type
Baan Pruksa 70 Chalong Krung-Ladkrabang, Bangkok	฿1.8M	฿17K	101m²	5	sale
Poonsinh Thani 3, Bangkok	฿1.8M	฿17K	102m²	2	sale
หมู่บ้านพูนสินธานี3, Bangkok	฿2.0M	฿14K	140m²	3	sale
The Trop 2 Motorway-Ladkrabang, Bangkok	฿2.0M	฿17K	116m²	4	sale
Lio Bliss Ladkrabang-Chalongkrung, Bangkok	฿2.0M	฿16K	127m²	4	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
บ้านเดี่ยว 2 ชั้น 39 ตร.ว. ชุมชนฟื้นนครร่มเกล้า ระยะ4 โซน 10 ซอยเคหะร่มเกล้า31 แยก4-3, Bangkok	฿2.3M	฿14K	156m²	5	sale
บ้านราชพฤกษ์ สุวรรณภูมิ-ลาดกระบัง, Bangkok	฿2.4M	฿18K	130m²	3	sale
Lio Bliss Ladkrabang-Chalongkrung, Bangkok	฿2.5M	฿21K	116m²	4	sale