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

Beliland

, bangkok|S.P.Garden

฿88.8M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

30 m²

m²

—

Lantai

Proyek: S.P.Garden

Selesai: 1996

Fasilitas

Price History

+6.7%over 6 months

Demo data

Property Timeline

TodayActive

฿88.8M

Days on market: 0

Mar 26, 2026Listed

฿88.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿29K/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฿88.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-524334.2986555563/mo

Monthly Breakdown

Mortgage Payment-฿401K

Rental Income (after vacancy)+฿35K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿148K

Insurance + Tax-฿9K

Investment Metrics

Annual ROI on Down Payment-23.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿167.7M

Total Rental Income (25yr)฿10.4M

Total Interest Paid฿58.0M

Down payment: ฿26.6M (30%)Loan: ฿62.2M

Comparable Properties

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

Property	Price	Price/m²	Area	Beds	Type
For sale land in Hua Hin, Prachuap Khiri Khan	฿519K	฿0	30m²	-	sale
For sale land in Hang Dong, Chiang Mai	฿635K	฿0	30m²	-	sale
For sale land in Hua Hin, Prachuap Khiri Khan	฿765K	฿0	30m²	-	sale
For sale land in Hang Dong, Chiang Mai	฿942K	฿0	30m²	-	sale
For sale land in Sam Khok, Pathum Thani	฿1.6M	฿0	30m²	-	sale
For sale land in Hua Hin, Prachuap Khiri Khan	฿1.8M	฿0	30m²	-	sale
For sale land in Phutthamonthon, Nakhon Pathom	฿2.0M	฿0	30m²	-	sale
For sale land in Sam Roi Yot, Prachuap Khiri Khan	฿2.2M	฿0	30m²	-	sale
For sale land in Nong Chok, Bangkok	฿3.1M	฿0	30m²	-	sale
For sale land in Mae Chan, Chiang Rai	฿3.9M	฿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

Mu Ban Montha Garden

฿1.9M

3 30m²