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

Belivilla

, bangkok|M Society

฿1.7M฿55K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿55K/m²

District avg (1BR Villas)฿51K/m²

This property

Below avgAt avgAbove avg

Slightly Above6% above market

Above market average for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: M Society

Selesai: 2012

Fasilitas

parkingconciergegardengym

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿1.7M

Days on market: 0

Mar 27, 2026Listed

฿1.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿55K/m²

District avg฿28K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+94.0% vs district

-28.4% 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฿1.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿68K/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿80K

Common Area Fee (31m² x ฿50)-฿2K

Maintenance-฿3K

Insurance + Tax-฿169.1984

Investment Metrics

Annual ROI on Down Payment160.3%

Break-even Period0.6 years

Total Cost (25yr)฿3.7M

Total Rental Income (25yr)฿24.0M

Total Interest Paid฿1.1M

Down payment: ฿508K (30%)Loan: ฿1.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿383.2(Your property: +14143.0%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent studio condo in Mueang Nonthaburi, Nonthaburi	฿4K	฿138	30m²	-	rent
For sale and for rent 1 bed condo in Mueang Nonthaburi, Nonthaburi	฿7K	฿311	22m²	1	rent
For rent and for sale 1 bed condo in Pak Kret, Nonthaburi	฿8K	฿207	36m²	1	rent
For rent 1 bed condo in Pak Kret, Nonthaburi	฿9K	฿276	32m²	1	rent
For rent 1 bed condo in Mueang Nonthaburi, Nonthaburi	฿9K	฿311	28m²	1	rent
For rent studio condo in Mueang Nonthaburi, Nonthaburi	฿11K	฿311	31m²	-	rent
For rent 1 bed condo in Mueang Nonthaburi, Nonthaburi	฿13K	฿345	35m²	1	rent
For sale and for rent 1 bed condo in Mueang Nonthaburi, Nonthaburi	฿14K	฿380	35m²	1	rent
For rent studio condo in Pak Kret, Nonthaburi	฿16K	฿518	30m²	-	rent
For rent studio apartment in Sathon, Bangkok	฿23K	฿1K	22m²	-	rent

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

Rent

Mini House Apartment

฿58K

2 150m²

Rent