Walpole Road, Stanmore, SO22 4ES - 4 views - 20 days ago
Cash In | |
Deposit (25%) | £75,000 |
Stamp duty & legals | £12,700 |
Refurb costs | £83,916 |
Total cash in | £171,616 |
| |
Cash Out | |
Monetisation | Rent OutFlip |
Room rate | £520 |
Gross rent | £3,117 |
Revaluation | £704,586 |
New mortgage | £396,616 |
Cash left in | £3,625 |
Running costs/mo | £3,034 |
Cashflow/mo | £83 |
Cashflow/yr | £996 |
ROI | 28% |
Gross yield | 12% |
Population in SO22 | 28,546 |
Population in Winchester | 70,379 |
Town centre distance | 1.59 miles away |
Nearest school | 0.20 miles away |
Nearest train station | 1.58 miles away |
| |
Rental demand | Tenant's market |
Rental growth (12m) | +2% |
Sales demand | Buyer's market |
Capital growth (5yrs) | +15% |
Sold prices | £850K - £3.0M |
Sold prices/m² | £3,852/m² - £9,682/m² |
| |
Square metres | ~186 m² |
Price/m² | £1,613/m² |
Value estimate | £309,000 |
BMV | 3% |
| |
End value, after refurb | £704,586 |
Uplift in value | +173% |
10 sold prices