3 Bed Terraced House, Cash/Bridging Only, Swansea, SA5 9JU, £80,000





ValuationUndervalued
Sold Prices | £81K - £240K |
Sold Prices/m² | £884/m² - £2.9K/m² |
| |
Square Metres | ~93 m² |
Price/m² | £860/m² |
Value Estimate | £85,000£85,000 |
| |
End Value (After Refurb) | £138,596£138,596 |
Uplift in Value | +63%+63% |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging LoanBridging Loan |
Deposit (25%) | £20,000£20,000 |
Stamp Duty & Legal Fees | £3,750£3,750 |
Refurb Costs | £38,000£38,000 |
Bridging Loan Interest | £2,100£2,100 |
Total Cash In | £65,600£65,600 |
| |
Cash Out | |
Monetisation | FlipRefinance & RentRefinance & Rent |
Revaluation | £138,596£138,596 |
Mortgage (After Refinance) | £103,947£103,947 |
Mortgage LTV | 75%75% |
Cash Released | £43,947£43,947 |
Cash Left In | £21,653£21,653 |
Equity | £34,649£34,649 |
Rent Range | £800 - £1,200£800 - £1,200 |
Rent Estimate | £943 |
Running Costs/mo | £642£642 |
Cashflow/mo | £301£301 |
Cashflow/yr | £3,615£3,615 |
ROI | 6%6% |
Gross Yield | 14%14% |
Local Sold Prices
51 sold prices from £81K to £240K, average is £136K. £884/m² to £2.9K/m², average is £1.5K/m².
Price | Date | Distance | Address | Price/m² | m² | Beds | Type | |
£142K | 03/21 | 0 mi | 39, Eaton Road, Brynhyfryd, Swansea SA5 9JU | £1,495 | 95 | 3 | Terraced House | |
£128K | 07/23 | 0.06 mi | 38, Millwood Street, Manselton, Swansea SA5 9JZ | - | - | 3 | Terraced House | |
£141K | 11/20 | 0.09 mi | 39, Bohun Street, Manselton, Swansea SA5 9LA | £1,785 | 79 | 3 | Semi-Detached House | |
£120K | 12/20 | 0.11 mi | 363, Llangyfelach Road, Brynhyfryd, Swansea SA5 9LH | £1,446 | 83 | 3 | Semi-Detached House | |
£85K | 12/20 | 0.11 mi | 47, Plough Road, Landore, Swansea SA1 2QA | £1,000 | 85 | 3 | Terraced House | |
£130K | 02/21 | 0.14 mi | 30, Mysydd Terrace, Landore, Swansea SA1 2PZ | - | - | 3 | Semi-Detached House | |
£123K | 11/20 | 0.14 mi | 49, Clare Street, Manselton, Swansea SA5 9PG | £1,281 | 96 | 3 | Terraced House | |
£133K | 03/23 | 0.14 mi | 16, Robert Street, Manselton, Swansea SA5 9ND | - | - | 3 | Terraced House | |
£240K | 03/23 | 0.19 mi | 4, Compass Street, Manselton, Swansea SA5 9NJ | £1,752 | 137 | 3 | Semi-Detached House | |
£125K | 04/23 | 0.21 mi | 52, Phillip Street, Manselton, Swansea SA5 9NL | £1,655 | 76 | 3 | Terraced House | |
£140K | 10/21 | 0.22 mi | 39, Sydney Street, Brynhyfryd, Swansea SA5 9JG | £1,148 | 122 | 3 | Terraced House | |
£170K | 08/23 | 0.22 mi | 69, Sydney Street, Brynhyfryd, Swansea SA5 9JG | £1,977 | 86 | 3 | Semi-Detached House | |
£127K | 02/23 | 0.22 mi | 77, Eaton Road, Brynhyfryd, Swansea SA5 9JH | £1,134 | 112 | 3 | Semi-Detached House | |
£105K | 06/21 | 0.24 mi | 56, Pentre Treharne Road, Landore, Swansea SA1 2PN | - | - | 3 | Terraced House | |
£125K | 12/21 | 0.24 mi | 22, Bennett Street, Landore, Swansea SA1 2QH | £1,464 | 85 | 3 | Terraced House | |
£166.5K | 08/23 | 0.24 mi | 50, Cecil Street, Manselton, Swansea SA5 8QN | £1,133 | 147 | 3 | Terraced House | |
£154K | 02/21 | 0.26 mi | 70, Robert Street, Manselton, Swansea SA5 9NB | - | - | 3 | Terraced House | |
£172.5K | 04/23 | 0.28 mi | 34, Iorwerth Street, Manselton, Swansea SA5 9NP | £1,718 | 100 | 3 | Terraced House | |
£81K | 01/21 | 0.29 mi | 8, Iorwerth Street, Manselton, Swansea SA5 9NP | £884 | 92 | 3 | Terraced House | |
£127K | 08/21 | 0.29 mi | 4, Iorwerth Street, Manselton, Swansea SA5 9NP | - | - | 3 | Terraced House | |
£137K | 06/23 | 0.29 mi | 85, Penfilia Road, Brynhyfryd, Swansea SA5 9HS | - | - | 3 | Terraced House | |
£132K | 04/21 | 0.31 mi | 128, Cecil Street, Manselton, Swansea SA5 8QJ | £1,435 | 92 | 3 | Terraced House | |
£115K | 09/21 | 0.31 mi | 33, Richard Street, Manselton, Swansea SA5 8PE | - | - | 3 | Terraced House | |
£105K | 07/21 | 0.32 mi | 121, Siloh Road, Landore, Swansea SA1 2PJ | £1,061 | 99 | 3 | Terraced House | |
£110K | 02/23 | 0.32 mi | 37, Siloh Road, Landore, Swansea SA1 2PE | £1,345 | 82 | 3 | Terraced House | |
£168K | 07/23 | 0.32 mi | 40, Bryn Street, Brynhyfryd, Swansea SA5 9HR | £1,631 | 103 | 3 | Terraced House | |
£132K | 06/23 | 0.33 mi | 71, Courtney Street, Manselton, Swansea SA5 9NT | £1,519 | 87 | 3 | Terraced House | |
£130K | 03/21 | 0.33 mi | 19, Bryn Street, Brynhyfryd, Swansea SA5 9HP | £1,238 | 105 | 3 | Terraced House | |
£127K | 12/20 | 0.33 mi | 5, Bryn Street, Brynhyfryd, Swansea SA5 9HP | £1,568 | 81 | 3 | Terraced House | |
£127.5K | 03/23 | 0.34 mi | 175, Manselton Road, Manselton, Swansea SA5 8PN | £1,301 | 98 | 3 | Terraced House | |
£160K | 02/23 | 0.35 mi | 2, Hopkin Street, Brynhyfryd, Swansea SA5 9HN | £2,136 | 75 | 3 | Detached House | |
£175K | 11/20 | 0.35 mi | 18, Brondeg, Manselton, Swansea SA5 8PZ | £2,876 | 61 | 3 | Terraced House | |
£150K | 08/23 | 0.35 mi | 11, Brondeg, Manselton, Swansea SA5 8PZ | £1,736 | 86 | 3 | Terraced House | |
£150K | 08/23 | 0.35 mi | 11, Brondeg, Manselton, Swansea SA5 8PZ | £1,736 | 86 | 3 | Terraced House | |
£140K | 10/21 | 0.35 mi | 37, Elgin Street, Manselton, Swansea SA5 8QE | £1,972 | 71 | 3 | Terraced House | |
£126K | 11/20 | 0.36 mi | 1, Greenfield Terrace, Landore, Swansea SA1 2JY | £1,432 | 88 | 3 | Terraced House | |
£139K | 06/23 | 0.36 mi | 11, Cwm Level Road, Brynhyfryd, Swansea SA5 9DY | - | - | 3 | Terraced House | |
£170K | 08/23 | 0.36 mi | 7, Cwm Level Road, Brynhyfryd, Swansea SA5 9DY | £1,848 | 92 | 3 | Terraced House | |
£136K | 07/21 | 0.36 mi | 22, St Johns Road, Manselton, Swansea SA5 8PP | - | - | 3 | Terraced House | |
£140K | 10/21 | 0.36 mi | 16, St Johns Road, Manselton, Swansea SA5 8PP | £1,628 | 86 | 3 | Terraced House | |
£150K | 07/23 | 0.36 mi | 56, St Johns Road, Manselton, Swansea SA5 8PP | £1,812 | 83 | 3 | Semi-Detached House | |
£155K | 02/21 | 0.37 mi | 139, Manor Road, Manselton, Swansea SA5 9PW | £1,674 | 93 | 3 | Semi-Detached House | |
£155K | 04/21 | 0.37 mi | 18, Lynsdale Road, Brynhyfryd, Swansea SA5 9HA | - | - | 3 | Semi-Detached House | |
£138K | 12/20 | 0.39 mi | 147, Pentregethin Road, Cwmbwrla, Swansea SA5 8AY | £1,605 | 86 | 3 | Terraced House | |
£170K | 08/21 | 0.39 mi | 1, Pleasant View Terrace, Brynhyfryd, Swansea SA5 9HB | £1,868 | 91 | 3 | Terraced House | |
£110K | 05/21 | 0.41 mi | 83, Pentregethin Road, Cwmbwrla, Swansea SA5 8BA | - | - | 3 | Terraced House | |
£98K | 04/21 | 0.43 mi | 18, Pwll Y Domen Road, Manselton, Swansea SA5 8PX | - | - | 3 | Terraced House | |
£90K | 04/21 | 0.44 mi | 21, Lynn Street, Cwmbwrla, Swansea SA5 8BB | £938 | 96 | 3 | Semi-Detached House | |
£120K | 06/23 | 0.45 mi | 189, Hollett Road, Treboeth, Swansea SA5 9EZ | £1,538 | 78 | 3 | Terraced House | |
£136K | 12/20 | 0.47 mi | 28, Fern Street, Cwmbwrla, Swansea SA5 8BG | £1,545 | 88 | 3 | Terraced House | |
£180K | 11/22 | 0.48 mi | 249, Pentregethin Road, Gendros, Swansea SA5 8AW | - | - | 3 | Detached House |
Local Rents
17 rents from £800/mo to £1.2K/mo, average is £899/mo.
Rent | Date | Distance | Address | Beds | Type | |
£950 | 09/24 | 0.09 mi | Bohun Street, Manselton | 3 | House | |
£845 | 03/25 | 0.1 mi | - | 3 | Terraced House | |
£1,000 | 01/25 | 0.17 mi | - | 3 | Terraced House | |
£899 | 08/24 | 0.22 mi | - | 3 | Terraced House | |
£875 | 09/24 | 0.22 mi | - | 3 | Terraced House | |
£845 | 10/24 | 0.22 mi | - | 3 | Terraced House | |
£950 | 10/24 | 0.29 mi | - | 3 | Terraced House | |
£845 | 03/25 | 0.31 mi | - | 3 | Semi-Detached House | |
£1,100 | 03/25 | 0.33 mi | - | 3 | Terraced House | |
£800 | 08/24 | 0.33 mi | Courtney Street, Manselton | 3 | Terraced House | |
£850 | 08/24 | 0.35 mi | Brondeg, Manselton | 3 | Flat | |
£1,000 | 08/24 | 0.37 mi | - | 3 | Terraced House | |
£1,000 | 08/24 | 0.38 mi | Odo Street, Swansea, SA1 | 3 | Terraced House | |
£825 | 12/24 | 0.41 mi | - | 3 | Terraced House | |
£850 | 12/24 | 0.41 mi | - | 3 | Terraced House | |
£1,100 | 01/25 | 0.42 mi | - | 3 | Terraced House | |
£1,200 | 08/24 | 0.51 mi | - | 3 | Terraced House |
Local Area Statistics
Population in SA5 | 36,38636,386 |
Population in Swansea | 269,408269,408 |
Town centre distance | 1.25 miles away1.25 miles away |
Nearest school | 0.20 miles away0.20 miles away |
Nearest train station | 1.08 miles away1.08 miles away |
| |
Rental growth (12m) | +6%+6% |
Sales demand | Seller's marketSeller's market |
Capital growth (5yrs) | +43%+43% |
Property History
Price changed to £80,000
December 4, 2024
Listed for £85,000
November 30, 2023
Sold for £54,000
2009
Sold for £79,500
2007
Floor Plans

Description
- Being sold by GOTO online auction +
- Buy-it-now option available +
- Buyer’s fees apply +
- Great Road Links +
- Freehold +
- Close To All Local Amenities +
- No Onward Chain +
- Open Plan Lounge/Diner +
- Three Bedroom +
- End Of Terrace +
Being Sold by YOPA Online Auction Starting Bids from £85,000 Buy it now option available Please call or visit YOPA Online Auctions for more information. YOPA Online Auctions is a new, innovative and pioneering platform for buying and selling property. Open to both cash and mortgage buyers. It provides all the benefits synonymous with traditional auctions, including: speed and certainty of sale, transparency and zero risk of gazumping or double-selling but with the added advantage of being able to bid pressure-free from the comfort of your own home or office via desktop, tablet or mobile phone. YOPA also offer a Buy-it-Now feature which allows you to place an offer and purchase before the Auction end date. If you request a viewing of this property or make an offer, then you agree that your personal information (name and contact details) will be shared with GOTO Auctions (YOPA’s Online Auction partner) to enable them to ensure that you understand the auction process. To book a viewing visit YOPA. EPC band: E Yopa are pleased to present to the sales market with no onward chain this three bedroom, end of terrace property situated in the popular residential are of Brynhyfryd, Swansea. Conveniently located the M4 Motorway, Swansea City Centre, Morfa Retail Park, Primary & Secondary Schools, Shops and all other amenities this great area has to offer. This property is set over two floors. The ground floor briefly comprises; Hallway, Lounge/Diner, Kitchen, Porch, Shower Room & WC. The first floor briefly comprises; Landing and Three Bedrooms.
GROUND FLOOR
* Hallway - Stairs to first floor and Door to;
* Lounge/Diner - uPVC windows to front & rear, x2 Radiators and Door to;
*Kitchen - uPVC window to side, Range of base units, Electric hob & oven, Stainless steel sink & drying rack, Mixer tap, Plumbing for a washer/dryer, Space for a free standing fridge/freezer, Wall mounted boiler and Radiator.
* Porch - uPVC door to rear, uPVC door to side and Radiator.
* Shower Room - uPVC frosted window to rear, Free standing shower, Pedestal hand & wash basin and Heated towel rail.
* WC - uPVC frosted window to rear and WC.
FIRST FLOOR
* Landing - Doors to;
* Bedroom One - uPVC windows to front and Radiator.
* Bedroom Two - uPVC windows to side & rear and Radiator.
* Bedroom Three - uPVC window to rear, Access to loft and Radiator.
Material information: The information above has been provided by the vendor, agent and GOTO Group and may not be accurate. Please refer to the property’s Legal Pack. (You can download this once you have registered your interest against the property). This pack provides material information which will help you make an informed decision before proceeding. It may not yet include everything you need to know so please make sure you do your own due diligence as well.
This property is for sale by Online Auction which is a flexible and buyer friendly method of purchase. The purchaser will not be exchanging contracts on the fall of the virtual hammer but will be given 56 working days in which to complete the transaction, from the date the Draft Contract are issued by the seller’s solicitor. By giving a buyer time to exchange contracts on the property, means normal residential finance can be sort. The Buyer’s Premium secures the transaction and takes the property off the market. Fees paid to the Auctioneer reserve the property to the buyer during the Reservation Period and are paid in addition to the purchase price and are considered within calculations for Stamp Duty Land Tax. Further clarification on this must be sought from your legal representative. The buyer will be required to sign a Reservation form to confirm acceptance of terms prior to solicitors being instructed. Copies of the Reservation form and all terms and conditions can be found in the Info Pack which can be downloaded for free from our website or requested from our Auction Department. Upon close of a successful auction or if the vendor accepts an offer during the auction, the buyer will be required to make payment of a non-refundable Buyer’s Premium of £6,600 including VAT and a Legal Pack Fee of £372 including VAT). This secures the transaction and takes the property off the market.
The Buyer’s Premium and administration charge are in addition to the final negotiated selling price.
EXTERNAL
* Externally the property offers an enclosed rear courtyard laid to patio and also provides side access.
Disclaimer Whilst we make enquiries with the Seller to ensure the information provided is accurate, Yopa makes no representations or warranties of any kind with respect to the statements contained in the particulars which should not be relied upon as representations of fact. All representations contained in the particulars are based on details supplied by the Seller. Your Conveyancer is legally responsible for ensuring any purchase agreement fully protects your position. Please inform us if you become aware of any information being inaccurate. Money Laundering Regulations Should a purchaser(s) have an offer accepted on a property marketed by Yopa, they will need to undertake an identification check and asked to provide information on the source and proof of funds. This is done to meet our obligation under Anti Money Laundering Regulations (AML) and is a legal requirement. We use a specialist third party service together with an in-house compliance team to verify your information. The cost of these checks is £70 +VAT per purchase, which is paid in advance, when an offer is agreed and prior to a sales memorandum being issued. This charge is non-refundable under any circumstances.