2 Bed Flat, Single Let, Cardiff, CF11 0TB, £375,000

Waterford House, Bayscape, Cardiff Marina, CF11 0TB - 10 months ago

Leasehold
BTL
~81 m²
+11 photos

ValuationOvervalued

Sold Prices£110K - £495K
Sold Prices/m²£1.9K/m² - £3.8K/m²

 

 

Square Metres

~81 m²
Price/m²£4.6K/m²

Value Estimate

£209,112

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£93,750

Stamp Duty & Legal Fees

£26,200

Total Cash In

£119,950

 

 

Cash Out

 

Rent Range

£950 - £3,000

Rent Estimate

£1,031

Running Costs/mo

£1,398

Cashflow/mo

£-367

Cashflow/yr

£-4,405

Gross Yield

3%

Local Sold Prices

50 sold prices from £110K to £495K, average is £150.5K. £1.9K/m² to £3.8K/m², average is £2.6K/m².

PriceDateDistanceAddressBeds 
£210K01/230.11 miApartment 10, The Anchorage, River Walk, Penarth, The Vale Of Glamorgan CF64 1SX2
£225K06/210.12 miApartment 8, The Anchorage, River Walk, Penarth, The Vale Of Glamorgan CF64 1SX2
£250K03/210.18 mi20, Anchor Road, Penarth, The Vale Of Glamorgan CF64 1SL2
£124K02/230.2 miFlat 18, Elizabethan Court, Windsor Road, Penarth, The Vale Of Glamorgan CF64 1BS2
£183K12/200.24 mi40, The Landings, Penarth, The Vale Of Glamorgan CF64 1SR2
£183K12/200.25 mi40, The Landings, Penarth, The Vale Of Glamorgan CF64 1SR2
£110K09/230.28 miFlat 20, Cogan Court, Cogan Pill Road, Llandough, Penarth, The Vale Of Glamorgan CF64 2NQ2
£110K04/210.28 miFlat 20, Cogan Court, Cogan Pill Road, Llandough, Penarth, The Vale Of Glamorgan CF64 2NQ2
£252.5K03/210.31 miFlat 6, Ty Gwendollen, Marconi Avenue, Penarth, The Vale Of Glamorgan CF64 1SS2
£135K12/210.31 miFlat 4, Parkview Court, Andrew Road, Penarth, The Vale Of Glamorgan CF64 2NS2
£132.5K06/210.31 miFlat 9, Parkview Court, Andrew Road, Penarth, The Vale Of Glamorgan CF64 2NS2
£203K05/210.31 mi9, The Slipway, Penarth, The Vale Of Glamorgan CF64 1SH2
£145K12/200.33 mi31, Grangemoor Court, Cardiff CF11 0AL2
£300K12/220.33 miFlat 23, Ty Windsor, Marconi Avenue, Penarth, The Vale Of Glamorgan CF64 1ST2
£250K06/210.37 miFlat 12, Ty Charlotte, Marconi Avenue, Penarth, The Vale Of Glamorgan CF64 1SU2
£186K07/210.38 mi57, Pearse Close, Penarth, The Vale Of Glamorgan CF64 1TH2
£207K07/230.38 mi67, Pearse Close, Penarth, The Vale Of Glamorgan CF64 1TH2
£495K06/210.39 miApartment 5, The Meridian, Penarth Portway, Penarth, The Vale Of Glamorgan CF64 1SQ2
£495K05/210.39 miApartment 3, The Meridian, Penarth Portway, Penarth, The Vale Of Glamorgan CF64 1SQ2
£135K06/210.4 miFlat 11, Rowan House, Bridge Street, Penarth, The Vale Of Glamorgan CF64 2LH2
£116K02/210.4 miFlat 6, Rowan House, Bridge Street, Penarth, The Vale Of Glamorgan CF64 2LH2
£160K06/210.42 mi65, Grangemoor Court, Cardiff CF11 0AA2
£190K04/210.46 mi17, Llwyn Passat, Penarth, The Vale Of Glamorgan CF64 1SE2
£194K05/230.46 mi52, Llwyn Passat, Penarth, The Vale Of Glamorgan CF64 1SE2
£151K06/230.47 mi6, O'leary Drive, Cardiff CF11 7EB2
£140K05/210.47 mi19, Oleary Drive, Cardiff CF11 7EB2
£163K04/230.47 mi13, O'leary Drive, Cardiff CF11 7EB2
£150K06/230.47 mi9, O'leary Drive, Cardiff CF11 7EB2
£258K02/210.47 mi52, John Batchelor Way, Penarth, The Vale Of Glamorgan CF64 1SD2
£155K12/220.47 mi35, O'leary Drive, Cardiff CF11 7EB2
£142K11/200.47 mi13, Oleary Drive, Cardiff CF11 7EB2
£130K10/200.47 mi23, Oleary Drive, Cardiff CF11 7EB2
£150K02/230.47 mi22, O'leary Drive, Cardiff CF11 7EB2
£135K12/210.47 mi40, Oleary Drive, Cardiff CF11 7EB2
£171K02/230.49 mi55, Dochdwy Road, Llandough, Penarth, The Vale Of Glamorgan CF64 2QD2
£238.5K03/230.5 miApartment 24, The Lodge, Paget Road, Penarth, The Vale Of Glamorgan CF64 1NQ2
£120K08/210.52 mi53, Cory Place, Cardiff CF11 7QB2
£129K03/210.52 mi9, Cory Place, Cardiff CF11 7QB2
£130K12/200.52 mi61, Cory Place, Cardiff CF11 7QB2
£180K04/230.54 mi82a, Queens Road, Penarth, The Vale Of Glamorgan CF64 1DH2
£185K04/210.54 miFlat 4, The Royal, Queens Road, Penarth, The Vale Of Glamorgan CF64 1BQ2
£119K10/200.55 mi21, Morel Court, Cardiff CF11 7FF2
£121K06/210.55 mi3, Morel Court, Cardiff CF11 7FF2
£124K11/200.55 mi5, Campbell Drive, Cardiff CF11 7QE2
£128K04/210.55 mi13, Campbell Drive, Cardiff CF11 7QE2
£134.9K02/230.57 mi52, Harrison Way, Cardiff CF11 7PE2
£152K12/220.57 mi51, Harrison Way, Cardiff CF11 7PE2
£123K07/210.57 mi54, Harrison Way, Cardiff CF11 7PE2
£119K11/200.57 mi20, Seager Drive, Cardiff CF11 7QA2
£130K10/210.57 mi12, Seager Drive, Cardiff CF11 7QA2

Local Rents

50 rents from £950/mo to £3K/mo, average is £1.2K/mo.

RentDateDistanceAddressBeds 
£1,75003/240 miWhitewater House, Bayscape, Cardiff Marina2
£1,60004/240 miWhitewater House, Bayscape, Cardiff Marina2
£1,60004/240 miWhitewater House, Bayscape, Cardiff Marina2
£1,55004/240 miWhitewater House, Bayscape, Cardiff Marina2
£1,55003/240.01 miBayscape, Cardiff Bay2
£1,55003/240.01 miApartment , Bayscape Cardiff Marina, Watkiss Way, Cardiff2
£1,49505/240.02 mi53 Bayscape, Watkiss way, Cardiff, CF11 0TA2
£1,15004/240.06 miAlexandria House, Victoria Wharf, Cardiff Bay2
£1,05005/240.06 miVictoria Wharf, Cardiff CF11 0SA2
£1,30002/250.07 mi-2
£1,00005/240.07 mi-2
£1,20001/250.07 mi-2
£1,05004/240.07 miVictoria Wharf, Cardiff Bay, 2nd Floor (Ref.1420)2
£1,10003/240.09 miBeatrix, Victoria Wharf2
£1,10004/240.09 miBeatrix, Victoria Wharf, Cardiff Bay2
£1,60005/240.09 miBeatrix, Victoria Wharf, Cardiff Bay2
£1,05012/240.11 miRiver Walk, Penarth, CF642
£1,00004/240.11 mi-2
£1,30001/250.11 mi-2
£1,20005/240.14 miRavenswood, Watkiss Way, Cardiff2
£1,05004/240.14 miVictoria Wharf, Watkiss Way, Cardiff, Cardiff (County of), CF112
£1,30003/240.16 mi-2
£1,80004/240.18 miVictoria Wharf, Cardiff Bay - Penthouse2
£1,50005/240.18 miCatrine, Watkiss Way, Cardiff2
£1,25003/240.18 miVictoria Wharf. Cardiff Bay2
£1,30003/240.21 miPicton, Watkiss Way, Cardiff2
£1,25003/240.21 miPicton, Victoria Wharf2
£1,65010/240.21 mi-2
£1,30003/240.21 miPicton, Victoria Wharf, Cardiff Bay2
£1,30003/240.21 miPicton, Victoria Wharf, Cardiff2
£1,15003/240.23 miRoma, Victoria Wharf, Cardiff Bay2
£1,20003/240.23 miEmpire Way, Cardiff2
£1,20003/240.23 miEmpire Way, Cardiff2
£1,20003/240.23 miEmpire Way, Cardiff2
£1,20003/240.23 miEmpire Way, Cardiff2
£1,15004/240.24 mi-2
£1,15004/240.24 miVictoria Wharf, Cardiff, CF112
£1,40011/230.24 miRoma, Victoria Wharf, Watkiss Way, Cardiff Bay2
£1,30003/240.24 miRoma House, Victoria Wharf2
£1,30001/240.24 mi-2
£95012/240.25 miThe Landings, PENARTH2
£1,05003/240.29 miBurford Gardens, Cardiff2
£1,45005/240.29 mi-2
£1,10003/240.33 miGrangemoor Court, Cardiff Bay2
£1,02505/240.33 miGrangemoor Court, Cardiff Bay, Cardiff, CF112
£1,10005/240.33 miGrangemoor Court, Cardiff Bay2
£1,10003/240.34 miFlatholm House, Prospect Place, 2nd Floor2
£3,00003/250.35 mi-2
£1,20004/240.35 miWatermark, Ferry Road2
£1,30005/240.35 miWatermark, Ferry Road, Cardiff Bay2

Local Area Statistics

Population in CF11

36,147

Population in Cardiff

357,494

Town centre distance

3.72 miles away

Nearest school

0.40 miles away

Nearest train station

0.25 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+14%

Sales demand

Balanced market

Capital growth (5yrs)

+39%

Property History

Listed for £375,000

June 3, 2024

Floor Plans

Description

  • Two Double Bedrooms +
  • Bathroom and En Suite +
  • Very Well-Presented +
  • Allocated Parking +
  • Water Views +
  • Excellent Location +
  • On Site Concierge +
  • Balcony +

Welcome to the pinnacle of modern living in the highly sought-after development of Bayscape, where stunning views and unparalleled luxury come together in perfect harmony. This premium 2 bedroom apartment is a true masterpiece, boasting 2 bathrooms, including a lavish en-suite retreat that's sure to leave you feeling pampered and relaxed.

As you step into this sleek space, you'll be struck by the sense of calm and serenity that pervades every corner. Floor-to-ceiling windows stretch across the living area, bathing the space in natural light and framing beautiful views of the marina. The perfect setting for entertaining or simply relaxing, this apartment is designed to make every moment feel special.

The beautifully appointed open-plan kitchen and living area is a chef's dream come true, with top-of-the-line appliances and ample storage space. The stylish kitchen island provides ample space for food preparation and dining, while the plush lounge area is perfect for unwinding after a long day.

The two spacious bedrooms are a delight, each with its own unique character and style. The en-suite master bedroom boasts a stunning walk-in shower, vanity unit, and generous wardrobe space, ensuring a restful night's sleep in style. The second bedroom is equally impressive. Lastly the apartment also features an impressive balcony that spans the width of the apartment, giving you a relaxing & private space to enjoy the sun with family and friends.
An EWS1 form is in place

Additional Information
----------------------------------------
Tenure: Leasehold
Service charge 2024 - £ £2,245.85 p/a
Ground Rent 2023 - £ 250.00 p/a
244 Years Remaining on Lease
Council Tax Band: G
EPC Rating: B

Agent Details

James Douglas, Cardiff

029 2271 1537

Next Steps?

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