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

Belihouse

, bangkok|4-BR House

฿4.5M฿19K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿19K/m²

District avg (4BR Houses)฿55K/m²

This property

Below avgAt avgAbove avg

Great Deal66% below market

Significantly below market for 4BR Houses in

Kamar Tidur

Kamar Mandi

Fasilitas

parkingsecurityliftlaundry

Price History

+8.0%over 6 months

Demo data

Property Timeline

TodayActive

฿4.5M

Days on market: 0

Mar 27, 2026Listed

฿4.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿19K/m²

District avg฿48K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

GREAT DEAL-61.0% vs district

-77.1% 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฿4.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-5353.193187310106/mo

Monthly Breakdown

Mortgage Payment-฿20K

Rental Income (after vacancy)+฿35K

Common Area Fee (240m² x ฿50)-฿12K

Maintenance-฿7K

Insurance + Tax-฿449.90000000000003

Investment Metrics

Annual ROI on Down Payment-4.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿12.1M

Total Rental Income (25yr)฿10.5M

Total Interest Paid฿2.9M

Down payment: ฿1.3M (30%)Loan: ฿3.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿152(Your property: +12232.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms house in Lat Krabang, Bangkok	฿27K	฿104	200m²	3	rent
For rent 3 bedrooms house in Lat Krabang, Bangkok	฿31K	฿138	190m²	3	rent
For rent 3 bedrooms house in Lat Krabang, Bangkok	฿31K	฿104	290m²	3	rent
For rent 3 bedrooms house in Lat Krabang, Bangkok	฿32K	฿104	240m²	3	rent
For rent 3 bedrooms house in Lat Krabang, Bangkok	฿32K	฿138	200m²	3	rent
For rent 3 bedrooms house in Lat Krabang, Bangkok	฿37K	฿138	232m²	3	sale
For rent 3 bedrooms house in Lat Krabang, Bangkok	฿40K	฿138	252m²	3	rent
For rent 3 bedrooms house in Lat Krabang, Bangkok	฿42K	฿207	180m²	3	sale
For rent 4 bedrooms house in Lat Krabang, Bangkok	฿42K	฿138	276m²	4	rent
For rent and for sale 3 bedrooms house in Lat Krabang, Bangkok	฿58K	฿311	180m²	3	sale