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

购买house

For sale 5 bedrooms house in Khlong Luang, Pathum Thani

Land, bangkok|World Club Land Village

฿27.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

卧室

30 m²

平方米

项目: World Club Land Village

竣工日期: 2026

配套设施

garden

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿27.5M

Days on market: 0

Mar 26, 2026Listed

฿27.5M

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฿27.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-139509.99734845443/mo

Monthly Breakdown

Mortgage Payment-฿124K

Rental Income (after vacancy)+฿35K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿46K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-20.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿52.3M

Total Rental Income (25yr)฿10.4M

Total Interest Paid฿18.0M

Down payment: ฿8.3M (30%)Loan: ฿19.3M

Comparable Properties

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

Property	Price	Price/m²	Area	Beds	Type
For sale 3 bedrooms townhouse in Mueang Nakhon Si Thammarat, Nakhon Si Thammarat	฿1.9M	฿0	30m²	3	sale
For sale 4 bedrooms house in Khan Na Yao, Bangkok	฿4.8M	฿0	30m²	4	sale
For sale 4 bedrooms house in Prawet, Bangkok	฿13.2M	฿0	30m²	4	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

附近学校

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 5 bedrooms house in Khlong Luang, Pathum Thani

项目: World Club Land Village

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

附近学校

More in Land

For sale 3 bedrooms townhouse in Mueang Nakhon Si Thammarat, Nakhon Si Thammarat

For sale land in Hua Hin, Prachuap Khiri Khan

For sale land in Nong Chok, Bangkok

For sale land in Phutthamonthon, Nakhon Pathom