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

Belihouse

, bangkok|Independent

฿1.8M฿1K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿1K/m²

District avg (2BR Houses)฿109K/m²

This property

Below avgAt avgAbove avg

Great Deal99% below market

Significantly below market for 2BR Houses in

Kamar Tidur

Kamar Mandi

Fasilitas

parkingsecuritygardenlift

Price History

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿1.8M

Days on market: 0

Mar 26, 2026Listed

฿1.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿1K/m²

District avg฿48K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-97.7% vs district

-99.1% 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฿1.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-87612.50656213696/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿3K

Common Area Fee (1600m² x ฿50)-฿80K

Maintenance-฿3K

Insurance + Tax-฿175

Investment Metrics

Annual ROI on Down Payment-200.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿27.3M

Total Rental Income (25yr)฿1.0M

Total Interest Paid฿1.1M

Down payment: ฿525K (30%)Loan: ฿1.2M

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

Rent

soi2place

฿3K

30m²

Rent