3 Bed Terraced House, Cash/Bridging Only, Swansea, SA1 6XN, £100,000

Bryn Syfi Terrace, Swansea, SA1 6XN - 4 views - 3 years ago

Cash
ROI: 8%
~93 m²
+9 photos

ValuationUndervalued

Sold Prices£66K - £370K
Sold Prices/m²£730/m² - £2.9K/m²

 

 

Square Metres

~93 m²
Price/m²£1.1K/m²

Value Estimate

£103,000
BMV3%

 

 

End Value (After Refurb)

£118,168

Uplift in Value

+18%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£25,000

Stamp Duty & Legal Fees

£6,200

Refurb Costs

£38,000

Bridging Loan Interest

£2,625

Total Cash In

£73,575

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£118,168

Mortgage (After Refinance)

£88,626

Mortgage LTV

75%

Cash Released

£13,626

Cash Left In

£59,949

Equity

£29,542

Rent Range

£850 - £1,900

Rent Estimate

£1,118

Running Costs/mo

£613

Cashflow/mo

£505

Cashflow/yr

£6,062

ROI

8%

Gross Yield

13%

Local Sold Prices

50 sold prices from £66K to £370K, average is £126.3K. £730/m² to £2.9K/m², average is £1.4K/m².

PriceDateDistanceAddressBeds 
£71.5K01/210.02 mi24, Portia Terrace, Swansea SA1 6XW3
£144.5K07/230.08 mi11, Hill Street, Swansea SA1 6XU3
£177.5K07/230.11 mi57, Mount Pleasant, Swansea SA1 6EQ3
£182.5K05/230.11 mi31, Mount Pleasant, Swansea SA1 6EQ3
£148K12/210.12 mi33, Terrace Road, Swansea SA1 6HN3
£112.5K11/210.13 mi82, Watkin Street, Swansea SA1 6YE3
£160K04/230.13 mi98, Watkin Street, Swansea SA1 6YE3
£134K09/230.16 mi10, Rhondda Street, Swansea SA1 6ER3
£70K04/230.17 mi9, Pleasant View Terrace, Swansea SA1 6YQ3
£110K05/230.17 mi10, Watkin Street, Swansea SA1 6YD3
£145.3K08/210.2 mi28, Clifton Hill, Swansea SA1 6XQ3
£175K07/210.2 mi22, Mount Pleasant, Swansea SA1 6EE3
£140K03/230.2 mi38, Nicander Parade, Mayhill, Swansea SA1 6TY3
£103K07/210.21 mi26, Creidiol Road, Mayhill, Swansea SA1 6TZ3
£130K12/200.22 mi60, Norfolk Street, Swansea SA1 6JE3
£123K06/210.22 mi59, Norfolk Street, Swansea SA1 6JE3
£135.5K07/230.22 mi91, Norfolk Street, Swansea SA1 6JE3
£130K12/200.24 mi60, Rhondda Street, Swansea SA1 6ET3
£125K07/230.24 mi55, Rhondda Street, Swansea SA1 6ET3
£115K11/210.3 mi13, Graig Terrace, Swansea SA1 6YJ3
£145K02/230.3 mi130, Rhondda Street, Swansea SA1 6EU3
£210K04/230.33 mi76, Cromwell Street, Swansea SA1 6EX3
£125K01/210.33 mi10, Baptist Well Place, Swansea SA1 6FD3
£105K05/230.34 mi17, Cadrawd Road, Mayhill, Swansea SA1 6UG3
£95K02/210.36 mi53, Wheatfield Terrace, Swansea SA1 6FS3
£110K01/210.36 mi18, Seaview Terrace, Swansea SA1 6FE3
£125K07/230.36 mi36, Colbourne Terrace, Swansea SA1 6FW3
£107K04/210.38 mi346, Townhill Road, Mayhill, Swansea SA1 6PB3
£66K09/210.38 mi26, Waun Wen Road, Swansea SA1 6FN3
£82K08/210.39 mi84, Teilo Crescent, Mayhill, Swansea SA1 6SY3
£112K10/210.4 mi68, Baptist Well Street, Swansea SA1 6FB3
£82K02/230.4 mi41, Eigen Crescent, Mayhill, Swansea SA1 6LB3
£200K11/210.43 mi2, Nicholl Street, Swansea SA1 4HE3
£236.5K05/220.48 mi14, Rhianfa Gardens, Swansea SA1 6DH3
£109.5K11/210.49 mi17, Dyfed Avenue, Townhill, Swansea SA1 6NP3
£95K02/210.49 mi129, Penygraig Road, Townhill, Swansea SA1 6LA3
£115K08/230.51 mi40, Park Terrace, Swansea SA1 2BY3
£109K02/230.51 mi181, Carmarthen Road, Swansea SA1 1HE3
£98K03/210.53 mi31, Gwili Terrace, Mayhill, Swansea SA1 6TW3
£160K04/230.55 mi13, Pantycelyn Road, Townhill, Swansea SA1 6NA3
£280K01/210.55 mi20, Ffynone Drive, Swansea SA1 6DD3
£370K09/230.55 mi20, Ffynone Drive, Swansea SA1 6DD3
£127.5K05/230.61 mi36, Western Street, Swansea SA1 3JX3
£115K08/210.64 mi3, Merlin Crescent, Townhill, Swansea SA1 6PS3
£165K11/200.66 mi22, Phillips Parade, Swansea SA1 4JL3
£195K07/230.66 mi15, Glamorgan Street, Swansea SA1 3SY3
£146K03/230.66 mi27, Glamorgan Street, Swansea SA1 3SY3
£140K08/230.67 mi66, Powys Avenue, Townhill, Swansea SA1 6PQ3
£120K12/210.68 mi16, Foxhole Road, St Thomas, Swansea SA1 8EH3
£150K11/210.68 mi27, Windmill Terrace, St Thomas, Swansea SA1 8DN3

Local Rents

29 rents from £850/mo to £1.9K/mo, average is £1.1K/mo.

RentDateDistanceAddressBeds 
£1,29002/250.07 mi-3
£1,30011/240.07 mi-3
£1,10012/240.07 mi-3
£1,05008/240.1 miCampbell Street, SWANSEA3
£1,05008/240.1 miCampbell Street, Swansea3
£1,02008/240.17 miMount Pleasant, Mount Pleasant, Swansea3
£85012/240.18 mi-3
£1,10008/240.2 miMount Pleasant, Swansea3
£1,10002/240.21 mi-3
£99503/250.21 mi-3
£1,05008/240.25 miGraig Terrace, Mount Pleasant, Swansea3
£1,19003/250.25 mi-3
£1,29003/250.25 mi-3
£1,10008/240.26 miCarlton Terrace, SWANSEA3
£1,11008/240.3 miSt Ledger Crescent, St Thomas, Swansea3
£1,19502/250.31 mi-3
£97508/240.31 miIslwyn Road, Mayhill, SWANSEA3
£1,90008/240.33 miHigh Street, SWANSEA3
£1,90008/240.33 miHigh Street, SWANSEA3
£90004/250.34 mi-3
£85010/240.35 mi-3
£95008/240.36 miWheatfield Terrace, SWANSEA3
£95008/240.41 miMayhill Road, Mayhill, SWANSEA3
£1,29508/240.42 miNicholl Street, SA13
£1,25011/230.44 miSt. Helens Road, SWANSEA3
£1,10007/240.49 mi-3
£90009/240.55 mi-3
£1,05008/240.58 miWestern Street, Sandfields, Swansea3
£95004/240.61 mi-3

Local Area Statistics

Population in SA1

47,355

Population in Swansea

269,408

Town centre distance

1.69 miles away

Nearest school

0.20 miles away

Nearest train station

0.35 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-7%

Sales demand

Seller's market

Capital growth (5yrs)

+17%

Property History

Price changed to £100,000

March 4, 2025

Listed for £140,000

October 7, 2022

Floor Plans

Description

  • 4 Bedrooms +
  • Off Street Parking +
  • Cash Buyers Only +
  • Walking Distance To Amenities +
  • No Ongoing Chain +

SUMMARY
An immaculately presented, recently renovated 4 bedroom terraced house offered for sale with no ongoing chain. Situated within walking distance to Swansea City centre, public transport links and local shops. Please call Peter Alan Swansea on to arrange a viewing or book 24/7 online.

DESCRIPTION
An immaculately presented, recently renovated 3 bedroom terraced house offered for sale with no ongoing chain. Situated within walking distance to Swansea City centre, public transport links and local shops. The accommodation briefly comprises; entrance porch, entrance hall, open plan lounge/ diner and kitchen to the ground floor. To the first floor there are 3 bedrooms and bathroom and to the second floor a loft room and toilet. To the outside there is a frontage and rear garden. This ideal family home further benefits; newly fitted appliances, hard standing creating off road parking, double glazing and gas central heating. Please call Peter Alan Swansea on to arrange a viewing or book 24/7 on our website.

Ground Floor 

Entrance Porch 
door to front to enter, fitted carpet and door to;

Entrance Hall 
stair case to first floor, fitted carpet and opening to open plan lounge/ diner.

Lounge/diner 25' 11" max x 15' 11" max ( 7.90m max x 4.85m max )
double glazed bay window to front, double glazed window to rear, fitted carpet, feature fire place, door to under stair storage and door to;

Kitchen 13' 8" max x 7' 2" max ( 4.17m max x 2.18m max )
double glazed window to side, door to side, vinyl flooring, part tile walls, fitted with base and eye level units and work top over, sink with hot and cold taps, integrated oven, hob and hood, space for fridge freezer and space for washing machine.

First Floor 

Landing 
split level, fitted carpet, doors to 3 bedrooms, door to bathroom and stair case to second floor.

Bedroom 1 10' 11" x 9' 6" max ( 3.33m x 2.90m max )
double glazed window to front and fitted carpet.

Bedroom 2 11' 10" max x 9' 5" max ( 3.61m max x 2.87m max )
double glazed window to rear and fitted carpet.

Bedroom 3  10' 10" x 6' 4" ( 3.30m x 1.93m )
double glazed window to front and fitted carpet.

Bathroom 
2 double glazed windows to side, vinyl flooring, part tile walls, bath tub with hot and cold taps, wash hand basin with mixer tap and w.c.

Second Floor 

Loft Room 14' 9" max x 13' 6" max ( 4.50m max x 4.11m max )
double glazed window to front, fitted carpet and door to;

Toilet 
vinyl flooring, wash hand basin with mixer tap and w.c.

Outside 

Front 
steps up to tiered frontage.

Rear 
door to external storage cupboard, tiered garden with steps to a decked seating area and a stone chipped hard standing creating off road parking.

1. MONEY LAUNDERING REGULATIONS: Intending purchasers will be asked to produce identification documentation at a later stage and we would ask for your co-operation in order that there will be no delay in agreeing the sale.
2. General: While we endeavour to make our sales particulars fair, accurate and reliable, they are only a general guide to the property and, accordingly, if there is any point which is of particular importance to you, please contact the office and we will be pleased to check the position for you, especially if you are contemplating travelling some distance to view the property.
3. The measurements indicated are supplied for guidance only and as such must be considered incorrect.
4. Services: Please note we have not tested the services or any of the equipment or appliances in this property, accordingly we strongly advise prospective buyers to commission their own survey or service reports before finalising their offer to purchase.
5. THESE PARTICULARS ARE ISSUED IN GOOD FAITH BUT DO NOT CONSTITUTE REPRESENTATIONS OF FACT OR FORM PART OF ANY OFFER OR CONTRACT. THE MATTERS REFERRED TO IN THESE PARTICULARS SHOULD BE INDEPENDENTLY VERIFIED BY PROSPECTIVE BUYERS OR TENANTS. NEITHER PETER ALAN NOR ANY OF ITS EMPLOYEES OR AGENTS HAS ANY AUTHORITY TO MAKE OR GIVE ANY REPRESENTATION OR WARRANTY WHATEVER IN RELATION TO THIS PROPERTY.

Agent Details

Peter Alan, Swansea

01792 949483

Next Steps?

This deal was sourced from Rightmove. Contact the landlord/agent for a viewing now 💪