3 Bed Terraced House, Refurb/BRRR, Northallerton, DL6 3EF, £265,000
High Street, Swainby, Northallerton, North Yorkshire, DL6 3EF - 2 years ago
Refurb/BRRR
~93 m²





+6 photos
ValuationOvervalued
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £66,250 |
Stamp Duty & Legal Fees | £9,900 |
Refurb Costs | £36,800 |
Bridging Loan Interest | £6,956 |
Total Cash In | £121,656 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £287,857 |
Mortgage (After Refinance) | £215,893 |
Mortgage LTV | 75% |
Cash Released | £17,143 |
Cash Left In | £104,513 |
Equity | £71,964 |
Rent Range | £900 - £1,000 |
Rent Estimate | £965 |
Running Costs/mo | £1,113 |
Cashflow/mo | £-148 |
Cashflow/yr | £-1,771 |
Gross Yield | 4% |
Local Rents
4 rents from £900/mo to £1K/mo, average is £998/mo.
Local Area Statistics
Population in DL6 | 15,486 |
Population in Northallerton | 31,557 |
Town centre distance | 8.61 miles away |
Nearest school | 2.40 miles away |
Nearest train station | 6.54 miles away |
| |
Rental growth (12m) | -8% |
Sales demand | Balanced market |
Capital growth (5yrs) | +25% |
Property History
Listed for £265,000
May 12, 2023
Floor Plans
