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

Belitownhouse

, bangkok|Baan Patcharaphorn Suksawat 62/2

฿5.1M฿18K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿18K/m²

District avg (4BR Townhouses)฿32K/m²

This property

Below avgAt avgAbove avg

Great Deal45% below market

Significantly below market for 4BR Townhouses in

Kamar Tidur

Kamar Mandi

Proyek: Baan Patcharaphorn Suksawat 62/2

Selesai: 1994

Fasilitas

security

Price History

+7.7%over 6 months

Demo data

Property Timeline

TodayActive

฿5.1M

Days on market: 0

Mar 27, 2026Listed

฿5.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿18K/m²

District avg฿33K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

GREAT DEAL-46.0% vs district

-75.2% 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฿5.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-40280.5094427182/mo

Monthly Breakdown

Mortgage Payment-฿23K

Rental Income (after vacancy)+฿6K

Common Area Fee (288m² x ฿50)-฿14K

Maintenance-฿8K

Insurance + Tax-฿507.9125

Investment Metrics

Annual ROI on Down Payment-31.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿13.9M

Total Rental Income (25yr)฿1.8M

Total Interest Paid฿3.3M

Down payment: ฿1.5M (30%)Loan: ฿3.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿32K(Your property: -44.3%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 3 bedrooms townhouse in Thung Khru, Bangkok	฿26K	฿104	220m²	3	rent
For sale 3 bedrooms house in Thung Khru, Bangkok	฿3.4M	฿17K	205m²	3	sale
For sale 3 bedrooms townhouse in Thung Khru, Bangkok	฿3.7M	฿15K	245m²	3	sale
FOR SELL Townhouse/Townhome The Place by Alicha Phutthabucha 36 MRT-Talad Bang Yai	฿5.7M	฿23K	243.6m²	5	sale
For sale and for rent 3 bedrooms townhouse in Thung Khru, Bangkok	฿6.1M	฿28K	220m²	3	sale
For sale 4 bedrooms house in Thung Khru, Bangkok	฿7.1M	฿32K	220m²	4	sale
For sale 3 bedrooms villa in Thung Khru, Bangkok	฿25.4M	฿106K	239m²	3	sale