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

Belihouse

4.3% yield

, bangkok|Baan Klang Muang Urbanion Rama 3 - Suk Sawat

฿39K฿39K/m²

Rent: ฿138/bulan

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿39K/m²

District avg (Houses)฿33K/m²

This property

Below avgAt avgAbove avg

Overpriced16% above market

Significantly above market for Houses in

30 m²

m²

—

Lantai

Proyek: Baan Klang Muang Urbanion Rama 3 - Suk Sawat

Selesai: 2018

Fasilitas

Price History

+8.0%over 6 months

Demo data

Property Timeline

TodayActive

฿39K

Days on market: 0

Mar 26, 2026Listed

฿39K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Kalkulator Imbal Hasil

Harga Beli

฿39K

Sewa Bulanan

฿138

Imbal Hasil Tahunan

4.3%

Annual rental income฿2K/year

Payback period23.3 years

Price Analysis

This property฿39K/m²

District avg฿27K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+45.3% vs district

-67.7% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Results

Gross Monthly Income

฿138

Net Monthly Income

฿55.13214999999999

Gross Yield

4.3%

Net Yield

1.7%

Cash Flow Calculator

Purchase Price฿39K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-1611.0015454968845/mo

Monthly Breakdown

Mortgage Payment-฿173.95944549688446

Rental Income (after vacancy)+฿131.1

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿64.28500000000001

Insurance + Tax-฿3.8571

Investment Metrics

Annual ROI on Down Payment-167.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿523K

Total Rental Income (25yr)฿39K

Total Interest Paid฿25K

Down payment: ฿12K (30%)Loan: ฿27K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿13K(Your property: +195.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms house in Thanyaburi, Pathum Thani	฿26K	฿0	30m²	3	rent
For rent 3 bedrooms house in Thanyaburi, Pathum Thani	฿26K	฿0	30m²	3	rent
Baan Klang Muang Urbanion Rama 3 - Suk Sawat	฿39K	฿39K	30m²	-	sale
Baan Ngam Charoen 9 Tha Kham-Rama 2	฿40K	฿40K	30m²	-	sale
Baan Ngam Charoen 9 Tha Kham-Rama 2	฿40K	฿40K	30m²	-	sale
For sale 1 bed house in Mueang Buriram, Buriram	฿201K	฿6K	35m²	1	sale
For sale 1 bed house in Mueang Buriram, Buriram	฿201K	฿6K	35m²	1	sale
For sale 3 bedrooms townhouse in Bang Bua Thong, Nonthaburi	฿1.8M	฿0	30m²	3	sale
For sale 3 bedrooms townhouse in Bang Bua Thong, Nonthaburi	฿1.8M	฿0	30m²	3	sale
For sale 3 bedrooms townhouse in Thanyaburi, Pathum Thani	฿1.8M	฿0	30m²	3	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

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Buy

K.C. Garden Home 14

฿4.7M

3 170m²