2 Bed Semi-Detached House, Refurb/BRRR, Ferndale, CF43 4TP, £79,995

Tan Y Bryn, Maerdy, Ferndale, Rhondda Cynon Taf, CF43 4TP - 10 months ago

Sold STC
Refurb/BRRR
ROI: 6%
~78 m²
+12 photos

ValuationUndervalued

Sold Prices£30K - £381K
Sold Prices/m²£667/m² - £3.7K/m²

 

 

Square Metres

~78.35 m²
Price/m²£1K/m²

Value Estimate

£82,395
BMV3%

 

 

End Value (After Refurb)

£89,543

Uplift in Value

+12%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£19,999

Stamp Duty & Legal Fees

£5,200

Refurb Costs

£31,749

Bridging Loan Interest

£2,100

Total Cash In

£60,797

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£89,543

Mortgage (After Refinance)

£67,157

Mortgage LTV

75%

Cash Released

£7,161

Cash Left In

£53,637

Equity

£22,386

Rent Range

£475 - £2,401

Rent Estimate

£784

Running Costs/mo

£457

Cashflow/mo

£327

Cashflow/yr

£3,929

ROI

6%

Gross Yield

12%

Local Sold Prices

50 sold prices from £30K to £381K, average is £82.5K. £667/m² to £3.7K/m², average is £1.2K/m².

PriceDateDistanceAddressBeds 
£70K03/230.38 mi42, Oxford Street, Maerdy, Ferndale, Rhondda Cynon Taff CF43 4BG2
£57.5K06/230.7 mi26, Wood Street, Maerdy, Ferndale, Rhondda Cynon Taff CF43 4DF2
£70K09/211.09 mi16, Upper Alma Place, Pentre, Rhondda Cynon Taff CF41 7DG2
£60.1K06/231.13 mi78, North Road, Ferndale, Rhondda Cynon Taff CF43 4RG2
£125K03/231.13 mi11, Carne Street, Pentre, Rhondda Cynon Taff CF41 7LF2
£68K05/211.15 mi42, Mountain Row, Blaenllechau, Ferndale, Rhondda Cynon Taff CF43 4PA2
£120K10/231.17 mi69, High Street, Treorchy, Rhondda Cynon Taff CF42 6NY2
£82K09/231.17 mi81, High Street, Treorchy, Rhondda Cynon Taff CF42 6NY2
£82K05/231.17 mi59, High Street, Treorchy, Rhondda Cynon Taff CF42 6NY2
£132K04/231.19 mi174, North Road, Ferndale, Rhondda Cynon Taff CF43 4RA2
£146K07/231.2 mi151, High Street, Treorchy, Rhondda Cynon Taff CF42 6PA2
£35K08/211.21 mi37, Long Row, Blaenllechau, Ferndale, Rhondda Cynon Taff CF43 4NP2
£110K08/211.21 mi41, Long Row, Blaenllechau, Ferndale, Rhondda Cynon Taff CF43 4NP2
£50K12/201.24 mi9, Middle Row, Blaenllechau, Ferndale, Rhondda Cynon Taff CF43 4PD2
£73K11/221.25 mi18, North Road, Ferndale, Rhondda Cynon Taff CF43 4PS2
£75K01/211.27 mi11, Treharne Street, Pentre, Rhondda Cynon Taff CF41 7HX2
£63K10/201.3 mi84, Taff Street, Blaenllechau, Ferndale, Rhondda Cynon Taff CF43 4NG2
£51.8K02/211.31 mi28, Aberdare Road, Blaenllechau, Ferndale, Rhondda Cynon Taff CF43 4PF2
£60K05/231.32 mi14, Albert Street, Blaenllechau, Ferndale, Rhondda Cynon Taff CF43 4NW2
£68K10/201.33 mi17, Church Street, Ferndale, Rhondda Cynon Taff CF43 4PT2
£121K12/221.33 mi1, Church Street, Ferndale, Rhondda Cynon Taff CF43 4PT2
£76.5K04/211.35 mi32, Frederick Street, Ferndale, Rhondda Cynon Taff CF43 4HR2
£100K09/211.4 mi100, Ystrad Road, Pentre, Rhondda Cynon Taff CF41 7PW2
£115K07/231.41 mi4, Fountain Street, Ferndale, Rhondda Cynon Taff CF43 4SA2
£30K01/211.42 mi43, Ystrad Road, Pentre, Rhondda Cynon Taff CF41 7PH2
£80K09/211.43 mi30, Union Street, Ferndale, Rhondda Cynon Taff CF43 4HD2
£94K12/201.44 mi17, Brynhyfryd Terrace, Ferndale, Rhondda Cynon Taff CF43 4LD2
£107.5K08/231.44 mi61, Bute Street, Treorchy, Rhondda Cynon Taff CF42 6BD2
£135K10/211.45 mi54b, Duffryn Street, Ferndale, Rhondda Cynon Taff CF43 4EP2
£112K12/221.46 mi20, Cemetery Road, Treorchy, Rhondda Cynon Taff CF42 6TG2
£85K10/211.48 mi12, Pleasant Hill, Ferndale, Mid Glamorgan CF43 4SE2
£102K03/211.5 mi2, Bailey Street, Ton Pentre, Pentre, Rhondda Cynon Taff CF41 7EL2
£49K12/221.5 mi37, Blaenllechau Road, Blaenllechau, Ferndale, Rhondda Cynon Taff CF43 4PG2
£160K10/221.53 mi6, Red Rose Hill, Pentre, Rhondda Cynon Taff CF41 7PU2
£65.5K03/211.54 mi8, Cadogan Close, Ystrad, Pentre, Rhondda Cynon Taff CF41 7QH2
£100K09/211.57 mi100, Ystrad Road, Pentre, Rhondda Cynon Taff CF41 7PW2
£60K01/231.57 mi94, Ystrad Road, Pentre, Rhondda Cynon Taff CF41 7PW2
£75K11/221.58 mi22, Arthur Street, Ystrad, Pentre, Rhondda Cynon Taff CF41 7QB2
£75K04/211.59 mi32, Glynrhondda Street, Treorchy, Mid Glamorgan CF42 6DE2
£85K04/211.59 mi172, Ystrad Road, Pentre, Rhondda Cynon Taff CF41 7PP2
£93K12/221.59 mi6, William Street, Ystrad, Pentre, Rhondda Cynon Taff CF41 7QR2
£115K01/231.6 mi4, Tyn Y Waun, Ystrad, Pentre, Rhondda Cynon Taff CF41 7QJ2
£102K08/231.63 mi181, Ynyswen Road, Treorchy, Rhondda Cynon Taff CF42 6EG2
£82K08/211.65 mi14, Ton Row, Ton Pentre, Pentre, Rhondda Cynon Taff CF41 7AN2
£81K11/211.65 mi72, Ton Row, Ton Pentre, Pentre, Rhondda Cynon Taff CF41 7AN2
£381K08/211.68 miTylacoch Farm, Tylacoch Place, Treorchy, Rhondda Cynon Taff CF42 6DH2
£381K08/211.68 miTylacoch Farm, Tylacoch Place, Treorchy, Rhondda Cynon Taff CF42 6DH2
£140K09/231.68 mi3, Tylacoch Place, Treorchy, Rhondda Cynon Taff CF42 6DH2
£83K03/211.7 mi20, Shady Road, Gelli, Pentre, Rhondda Cynon Taff CF41 7UG2
£88K06/211.72 mi12, Club Row, Ystrad, Pentre, Rhondda Cynon Taff CF41 7RL2

Local Rents

52 rents from £475/mo to £2.4K/mo, average is £698/mo.

RentDateDistanceAddressBeds 
£52506/230.12 mi-2
£80003/240.4 miMaerdy Road, Maerdy, FERNDALE3
£87512/240.51 mi-3
£75003/250.58 mi-3
£63003/240.62 miEdward Street, Maerdy, Ferndale, CF43 #3276753
£80005/240.62 miEdward Street, Maerdy, FERNDALE3
£65003/240.65 miGriffith Street, Maerdy, Ferndale, CF43 4DG2
£65003/240.67 miGriffith Street, Maerdy, Ferndale2
£65010/230.68 mi-3
£65004/240.7 miEdward Street, Maerdy, FERNDALE2
£72510/240.72 mi-3
£2,40103/241.09 mi-3
£2,40107/241.09 mi-3
£2,40111/241.09 mi-3
£72503/241.13 miCarne Street, Pentre3
£65003/241.14 miTroedyrhiw Terrace, Treorchy, Rhondda Cynon Taf, CF422
£75007/241.16 mi-3
£82503/241.17 miHigh Street, TREORCHY3
£75003/241.17 miLower Alma Place, Pentre2
£65004/241.17 miMadeline Street, PENTRE2
£55003/241.18 miLlewellyn Street, Pentre1
£55003/241.18 miLlewellyn Street, Pentre1
£67504/251.19 mi-3
£65004/241.21 miWood Street, Ferndale CF43 4HG2
£65003/241.21 miLong Row, Blaenllechau, FERNDALE2
£85012/241.22 mi-3
£85001/251.22 mi-3
£85005/241.22 miTynybedw Street, Treorchy3
£74505/231.25 mi-3
£74506/241.25 mi-2
£74506/241.25 mi-2
£70006/241.27 mi-3
£75008/241.3 mi-2
£72504/241.32 mi-3
£69503/241.32 miRegent Street, Treorchy3
£59502/241.33 mi-2
£49503/241.37 miYstrad Road, Pentre, CF41 7PE1
£49505/241.37 miYstrad Road, Pentre, CF41 7PE1
£47503/241.37 miBlaenllechau, Ferndale1
£90011/231.38 mi-4
£75009/231.39 mi-3
£49504/241.41 mi-1
£49503/241.41 miHigh Street, Ferndale, CF431
£52504/251.41 mi-1
£76509/241.41 mi-3
£52507/231.42 mi-1
£55003/251.42 mi-1
£65004/241.45 miBlaenllechau Road, Blaenllechau, FERNDALE2
£65009/241.45 mi-2
£57502/231.45 mi-2
£72503/241.46 miYstrad Road, Pentre3
£85002/241.46 mi-4

Local Area Statistics

Population in CF43

11,884

Town centre distance

1.38 miles away

Nearest school

0.10 miles away

Nearest train station

1.43 miles away

 

 

Rental growth (12m)

+9%

Sales demand

Balanced market

Capital growth (5yrs)

+71%

Property History

Listed for £79,995

May 31, 2024

Floor Plans

Description

  • Entrance Hallway +
  • Lounge/Living Room +
  • Kitchen +
  • Shower Room +
  • Separate WC +
  • Two Double Bedrooms +
  • Utility & Stores +
  • uPVC DG +
  • Gas CH +

* SEMI DETACHED HOUSE WITH SPACIOUS FORECOURT APPROACH
* TWO BEDROOMS
* LOUNGE/LIVING ROOM
* KITCHEN
* SHOWER ROOM WITH SEPARATE WC
* UTILITY ROOM & STORES
* LOVELY REAR GARDEN LAID TO PATIO WITH BEAUTIFUL VIEWS
* EXCELLENT SCOPE FOR FURTHER IMPROVEMENT
* FREEHOLD, EPC:E COUNCIL TAX BAND: A

This is a very well loved, semi-detached house of cavity wall construction, the external elevation of which has been rendered, the roof being of interlocking tiles. The property has an attractive spacious front garden approach which has been laid to pea gravel with access to the main front door and the side alley.

You are welcomed by a spacious hallway with dog leg stairs leading to the first floor and doors to the kitchen and lounge/living . The living room is a dual aspect room and has ample space for family nights in or could also be used as a combined lounge/dining room. There is access to the kitchen from living room and the kitchen has a range of fitted wall and base units, there is a uPVC double glazed door to the side of the kitchen giving access to the side alley. The side alley has a utility room and a separate storage area and there is a uPVC door to the rear giving access on to the rear garden. To the first floor there are two double bedrooms, a shower room with non-slip flooring and a separate WC.

To the rear of the property there is a lovely, low maintenance rear garden with attractive flower beds around and there are beautiful views of the mountainside and forestry from the rear garden.

The property affords gas central heating and uPVC double glazing and although it has been very well loved it offers excellent scope for modernisation..

A viewing of this lovely home is highly recommended.

> Close to local shops
> Close to local schools
> Close to leisure facilities
> Easy reach of Ferndale Town Centre
> Lovely walks nearby

Agent Details

Lanyons, Porth

01443 706314

Next Steps?

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