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

Belihouse

, bangkok|Pruksa Mahanakorn Banbung-Chonburi

฿5.9M฿16K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿16K/m²

District avg (3BR Houses)฿33K/m²

This property

Below avgAt avgAbove avg

Great Deal53% below market

Significantly below market for 3BR Houses in

Kamar Tidur

Kamar Mandi

Proyek: Pruksa Mahanakorn Banbung-Chonburi

Selesai: 2018

Fasilitas

parking and security

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿5.9M

Days on market: 4

Mar 22, 2026Listed

฿5.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿16K/m²

District avg฿27K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-41.0% vs district

-86.9% 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฿5.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-7894.321233135572/mo

Monthly Breakdown

Mortgage Payment-฿27K

Rental Income (after vacancy)+฿48K

Common Area Fee (377m² x ฿50)-฿19K

Maintenance-฿10K

Insurance + Tax-฿591.506

Investment Metrics

Annual ROI on Down Payment-5.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿16.8M

Total Rental Income (25yr)฿14.4M

Total Interest Paid฿3.9M

Down payment: ฿1.8M (30%)Loan: ฿4.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿28K(Your property: -43.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 5 bedrooms house in Bang Khae, Bangkok	฿85K	฿207	390m²	5	sale
For rent 5 bedrooms house in Bang Khae, Bangkok	฿85K	฿207	390m²	5	sale
For sale 3 bedrooms house in Ban Bueng, Chonburi	฿5.9M	฿16K	377m²	3	sale
For sale 3 bedrooms house in Nong Chok, Bangkok	฿6.2M	฿15K	423m²	3	sale
For sale 3 bedrooms house in Nong Chok, Bangkok	฿6.2M	฿15K	423m²	3	sale
For sale 13 bedrooms hotel in Mueang Phetchaburi, Phetchaburi	฿47.6M	฿122K	390m²	13	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

Buy

K.C. Garden Home 14

฿4.7M

3 170m²

Buy