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

Belihouse

, bangkok|Noble Gable Watcharapol

฿8.0M฿54K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿54K/m²

District avg (3BR Houses)฿49K/m²

This property

Below avgAt avgAbove avg

Slightly Above12% above market

Above market average for 3BR Houses in

Kamar Tidur

Kamar Mandi

Proyek: Noble Gable Watcharapol

Selesai: 2022

Fasilitas

parkinggardengymsecurity and swimming pool

Price History

+9.6%over 6 months

Demo data

Property Timeline

TodayActive

฿8.0M

Days on market: 4

Mar 22, 2026Listed

฿8.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿54K/m²

District avg฿9122K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.4% vs district

-54.5% 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฿8.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-54206.36183024136/mo

Monthly Breakdown

Mortgage Payment-฿36K

Rental Income (after vacancy)+฿4K

Common Area Fee (148m² x ฿50)-฿7K

Maintenance-฿13K

Insurance + Tax-฿804.195

Investment Metrics

Annual ROI on Down Payment-27.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿17.4M

Total Rental Income (25yr)฿1.1M

Total Interest Paid฿5.3M

Down payment: ฿2.4M (30%)Loan: ฿5.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿29K(Your property: +86.2%)

Property	Price	Price/m²	Area	Beds	Type
3-BR House at Mantana Lake Watcharapol in O Ngoen	฿38K	฿230	165m²	3	rent
For sale and for rent 4 bedrooms house in Sai Mai, Bangkok	฿10.6M	฿58K	182m²	4	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

J&R Apartment

฿2K

30m²

Rent