5 Bed HMO, Harrogate, HG1 5HA, £380,000
9 Nydd Vale Terrace, Harrogate, North Yorkshire, HG1 5HA - 6 views - a year ago
HMO
Refurb/BRRR
ROI: 4%
109 m²
+7 photos
ValuationOvervalued
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £95,000 |
Stamp Duty & Legal Fees | £19,100 |
Refurb Costs | £43,600 |
Bridging Loan Interest | £9,975 |
Total Cash In | £169,425 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £338,963 |
Mortgage (After Refinance) | £254,223 |
Mortgage LTV | 75% |
Cash Left In | £169,425 |
Equity | £84,741 |
Room Rate | £555 |
Gross Rent | £2,775 |
Running Costs/mo | £2,221 |
Cashflow/mo | £554 |
Cashflow/yr | £6,648 |
ROI | 4% |
Gross Yield | 9% |
Property History
Listed for £380,000
October 18, 2023
Sold for £168,000
2006
Sold for £55,000
1999
Sold for £49,500
1995
Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.