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

Belihouse

, bangkok|Supalai Park Ville Rama 2-Thakham

฿7.9M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

30 m²

m²

Proyek: Supalai Park Ville Rama 2-Thakham

Selesai: 2022

Fasilitas

parkinggardengymsecurity and swimming pool

Price History

+6.6%over 6 months

Demo data

Property Timeline

TodayActive

฿7.9M

Days on market: 0

Mar 26, 2026Listed

฿7.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

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฿7.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-3230.1823586261726/mo

Monthly Breakdown

Mortgage Payment-฿36K

Rental Income (after vacancy)+฿48K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿13K

Insurance + Tax-฿793.6139000000001

Investment Metrics

Annual ROI on Down Payment-1.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿15.4M

Total Rental Income (25yr)฿14.4M

Total Interest Paid฿5.2M

Down payment: ฿2.4M (30%)Loan: ฿5.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿17K(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms house in Thanyaburi, Pathum Thani	฿26K	฿0	30m²	3	rent
For rent 3 bedrooms house in Thanyaburi, Pathum Thani	฿26K	฿0	30m²	3	rent
Baan Klang Muang Urbanion Rama 3 - Suk Sawat	฿39K	฿39K	30m²	-	sale
Baan Klang Muang Urbanion Rama 3 - Suk Sawat	฿39K	฿39K	30m²	-	sale
Baan Ngam Charoen 9 Tha Kham-Rama 2	฿40K	฿40K	30m²	-	sale
Baan Ngam Charoen 9 Tha Kham-Rama 2	฿40K	฿40K	30m²	-	sale
For sale 1 bed house in Mueang Buriram, Buriram	฿201K	฿6K	35m²	1	sale
For sale 1 bed house in Mueang Buriram, Buriram	฿201K	฿6K	35m²	1	sale
For sale 3 bedrooms townhouse in Bang Bua Thong, Nonthaburi	฿1.8M	฿0	30m²	3	sale
For sale 3 bedrooms townhouse in Bang Bua Thong, Nonthaburi	฿1.8M	฿0	30m²	3	sale