3 Bed Terraced House, Refurb/BRRR, Warminster, BA12 0PN, £249,950
Cherry Orchard, Codford, Codford, BA12 0PN - a year ago
Refurb/BRRR
ROI: 4%
~85 m²
+11 photos
ValuationOvervalued
| Sold Prices | £200K - £467K |
| Sold Prices/m² | £2.4K/m² - £4.3K/m² |
| |
Square Metres | ~85 m² |
| Price/m² | £2.9K/m² |
Value Estimate | £224,127 |
| |
End Value (After Refurb) | £271,528 |
Uplift in Value | +9% |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £62,488 |
Stamp Duty & Legal Fees | £16,197 |
Refurb Costs | £34,660 |
Bridging Loan Interest | £6,561 |
Total Cash In | £121,655 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £271,528 |
Mortgage (After Refinance) | £203,646 |
Mortgage LTV | 75% |
Cash Released | £16,183 |
Cash Left In | £105,472 |
Equity | £67,882 |
Rent Range | £1,000 - £2,250 |
Rent Estimate | £1,625 |
Running Costs/mo | £1,194 |
Cashflow/mo | £431 |
Cashflow/yr | £5,178 |
ROI | 4% |
Gross Yield | 8% |
Local Sold Prices
6 sold prices from £200K to £467K, average is £313K. £2.4K/m² to £4.3K/m², average is £3.1K/m².
Local Rents
6 rents from £1K/mo to £2.3K/mo, average is £1.6K/mo.
Local Area Statistics
Population in BA12 | 28,537 |
Town centre distance | 6.81 miles away |
Nearest school | 0.10 miles away |
Nearest train station | 6.61 miles away |
| |
Rental growth (12m) | -16% |
Sales demand | Balanced market |
Capital growth (5yrs) | +14% |
Property History
Price changed to £249,950
March 8, 2025
Price changed to £259,950
December 4, 2024
Listed for £269,950
May 16, 2024
Floor Plans
