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

Beliland

, bangkok|Passorn Buddhamonthon Sai 2-Bangweak

฿36.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

30 m²

m²

—

Lantai

Proyek: Passorn Buddhamonthon Sai 2-Bangweak

Selesai: 2026

Fasilitas

parking and security

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿36.5M

Days on market: 0

Mar 26, 2026Listed

฿36.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿27K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿36.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-182557.91227233404/mo

Monthly Breakdown

Mortgage Payment-฿165K

Rental Income (after vacancy)+฿48K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿61K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-20.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿69.2M

Total Rental Income (25yr)฿14.4M

Total Interest Paid฿23.8M

Down payment: ฿11.0M (30%)Loan: ฿25.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿0

Property	Price	Price/m²	Area	Beds	Type
For sale land in Thanyaburi, Pathum Thani	฿14.8M	฿0	30m²	-	sale
For sale land in Ban Bueng, Chonburi	฿19.0M	฿0	30m²	-	sale
For sale land in Pluak Daeng, Rayong	฿66.7M	฿0	30m²	-	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

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Buy

K.C. Garden Home 14

฿4.7M

3 170m²