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

Beliland

, bangkok|บ้านเดี่ยว โครงการนนทวีวิลล์ 5 ราคาถูกโครงการนนทวีวิลล์ 5

฿2.2M฿36K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿36K/m²

District avg (3BR Lands)฿56K/m²

This property

Below avgAt avgAbove avg

Great Deal36% 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

฿2.2M

Days on market: 0

Mar 27, 2026Listed

฿2.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿36K/m²

District avg฿19K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+85.8% vs district

-56.4% 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฿2.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿56K/mo

Monthly Breakdown

Mortgage Payment-฿10K

Rental Income (after vacancy)+฿73K

Common Area Fee (61m² x ฿50)-฿3K

Maintenance-฿4K

Insurance + Tax-฿217.5

Investment Metrics

Annual ROI on Down Payment103.0%

Break-even Period1.0 years

Total Cost (25yr)฿5.0M

Total Rental Income (25yr)฿21.8M

Total Interest Paid฿1.4M

Down payment: ฿653K (30%)Loan: ฿1.5M

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Rent

Jitrakarn place

฿3K

30m²

Rent