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

Belihouse

, bangkok|Supalai Ville Wongwaen – Rattanathibet

฿3.1M฿15K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿15K/m²

District avg (4BR Houses)฿33K/m²

This property

Below avgAt avgAbove avg

Great Deal53% below market

Significantly below market for 4BR Houses in

Kamar Tidur

200 m²

m²

Proyek: Supalai Ville Wongwaen – Rattanathibet

Selesai: 2026

Fasilitas

parking and security

Price History

+8.0%over 6 months

Demo data

Property Timeline

TodayActive

฿3.1M

Days on market: 0

Mar 26, 2026Listed

฿3.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿15K/m²

District avg฿27K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-42.3% vs district

-87.2% 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฿3.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿19K/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿48K

Common Area Fee (200m² x ฿50)-฿10K

Maintenance-฿5K

Insurance + Tax-฿306.8637

Investment Metrics

Annual ROI on Down Payment24.5%

Break-even Period4.1 years

Total Cost (25yr)฿8.8M

Total Rental Income (25yr)฿14.4M

Total Interest Paid฿2.0M

Down payment: ฿921K (30%)Loan: ฿2.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿234.8(Your property: +6423.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms house in Bang Yai, Nonthaburi	฿23K	฿138	157m²	3	rent
For rent 3 bedrooms house in Bang Yai, Nonthaburi	฿23K	฿138	157m²	3	rent
For rent 3 bedrooms house in Nong Chok, Bangkok	฿42K	฿276	140m²	3	sale
For rent 3 bedrooms house in Nong Chok, Bangkok	฿42K	฿276	140m²	3	sale
For rent 3 bedrooms house in Mueang Phuket, Phuket	฿48K	฿207	200m²	3	rent
For rent 3 bedrooms house in Mueang Phuket, Phuket	฿48K	฿207	200m²	3	rent
For rent 3 bedrooms house in Mueang Phuket, Phuket	฿48K	฿242	180m²	3	rent
For rent 3 bedrooms house in Mueang Phuket, Phuket	฿48K	฿242	180m²	3	rent
For rent 5 bedrooms house in Ban Bueng, Chonburi	฿49K	฿311	150m²	5	rent
For rent 5 bedrooms house in Ban Bueng, Chonburi	฿49K	฿311	150m²	5	rent