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

Beliapartment

, bangkok|Supalai Park Talat Phlu Station

฿10.5M฿161K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿161K/m²

District avg (1BR Apartments)฿161K/m²

This property

Below avgAt avgAbove avg

Fair Price0% at market

At market average for 1BR Apartments in

Kamar Tidur

Kamar Mandi

Proyek: Supalai Park Talat Phlu Station

Selesai: 2020

Fasilitas

parkingconciergegardengym

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿10.5M

Days on market: 4

Mar 22, 2026Listed

฿10.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿161K/m²

District avg฿63K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+153.2% vs district

+34.5% 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฿10.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-62427.110042094544/mo

Monthly Breakdown

Mortgage Payment-฿47K

Rental Income (after vacancy)+฿6K

Common Area Fee (65m² x ฿50)-฿3K

Maintenance-฿17K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-23.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿20.7M

Total Rental Income (25yr)฿1.9M

Total Interest Paid฿6.8M

Down payment: ฿3.1M (30%)Loan: ฿7.3M

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

Shrewsbury International School

British

฿650K – ฿900K/yr

4.9

More in

Rent

Phuyada Apartment

฿2K

30m²

Rent