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

Belihouse

, bangkok|Casa Ekkamai 28 Verified across 2 data sources

฿94.2M฿111K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿111K/m²

District avg (4BR Houses)฿142K/m²

This property

Below avgAt avgAbove avg

Great Deal22% below market

Significantly below market for 4BR Houses in

Kamar Tidur

Kamar Mandi

Proyek: Casa Ekkamai 28

Selesai: 2023

Fasilitas

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿94.2M

Days on market: 0

Mar 27, 2026Listed

฿94.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿111K/m²

District avg฿126K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

UNDERPRICED-11.6% vs district

+59.1% 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฿94.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-565583.5594011535/mo

Monthly Breakdown

Mortgage Payment-฿425K

Rental Income (after vacancy)+฿68K

Common Area Fee (846m² x ฿50)-฿42K

Maintenance-฿157K

Insurance + Tax-฿9K

Investment Metrics

Annual ROI on Down Payment-24.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿190.0M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿61.5M

Down payment: ฿28.3M (30%)Loan: ฿65.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿72K(Your property: +55.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent and for sale 5 bedrooms house in Watthana, Bangkok	฿233K	฿276	803m²	5	sale
For rent 4 bedrooms house in Watthana, Bangkok	฿508K	฿587	846m²	4	rent
For rent 4 bedrooms house in Watthana, Bangkok	฿508K	฿587	846m²	4	sale
For sale 5 bedrooms house in Watthana, Bangkok	฿52.4M	฿85K	613m²	5	sale
For sale 3 bedrooms house in Watthana, Bangkok	฿65.6M	฿106K	620m²	3	sale
For sale 4 bedrooms house in Watthana, Bangkok	฿83.6M	฿97K	864m²	4	sale
For sale 4 bedrooms house in Watthana, Bangkok	฿83.6M	฿99K	846m²	4	sale
For sale 4 bedrooms house in Watthana, Bangkok	฿94.2M	฿109K	864m²	4	sale
For sale 4 bedrooms house in Watthana, Bangkok	฿94.2M	฿111K	846m²	4	sale
For sale 4 bedrooms house in Watthana, Bangkok	฿94.2M	฿109K	864m²	4	sale