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

Belihouse

, bangkok|Supalai Pride Bangna - Outer Ring

฿4.7M฿38K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿38K/m²

District avg (3BR Houses)฿51K/m²

This property

Below avgAt avgAbove avg

Great Deal25% below market

Significantly below market for 3BR Houses in

Kamar Tidur

Kamar Mandi

Proyek: Supalai Pride Bangna - Outer Ring

Selesai: 2015

Fasilitas

garden and security

Price History

+9.3%over 6 months

Demo data

Property Timeline

TodayActive

฿4.7M

Days on market: 0

Mar 27, 2026Listed

฿4.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿38K/m²

District avg฿37K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

FAIR PRICE+3.6% vs district

-47.3% 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฿4.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-7634.5968061991425/mo

Monthly Breakdown

Mortgage Payment-฿21K

Rental Income (after vacancy)+฿28K

Common Area Fee (122m² x ฿50)-฿6K

Maintenance-฿8K

Insurance + Tax-฿467.7027

Investment Metrics

Annual ROI on Down Payment-6.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.6M

Total Rental Income (25yr)฿8.3M

Total Interest Paid฿3.1M

Down payment: ฿1.4M (30%)Loan: ฿3.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿480.3(Your property: +7880.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms house in Prawet, Bangkok	฿21K	฿173	106m²	3	rent
For sale and for rent 4 bedrooms house in Prawet, Bangkok	฿26K	฿138	156m²	4	rent
For rent 2 bedrooms house in Prawet, Bangkok	฿30K	฿207	140m²	2	rent
For rent 3 bedrooms house in Prawet, Bangkok	฿42K	฿276	148m²	3	sale
For sale and for rent 4 bedrooms house in Prawet, Bangkok	฿48K	฿345	135m²	4	sale
3-BR House at Mantana Onnut-Wongwaen 5 in Dokmai	฿50K	฿316	158m²	3	rent
For rent 4 bedrooms house in Prawet, Bangkok	฿56K	฿380	136m²	4	sale
For rent 4 bedrooms house in Prawet, Bangkok	฿58K	฿380	151m²	4	sale
For rent 4 bedrooms house in Prawet, Bangkok	฿127K	฿1K	106m²	4	sale
For rent 4 bedrooms house in Prawet, Bangkok	฿169K	฿1K	119m²	4	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

Pichaya Apartment

฿2K

30m²

Rent