5 Bed Semi-Detached House, Refurb/BRRR, Cardiff, CF5 1DG, £699,000

22 Pencisely Road, Cardiff, CF5 1DG - 5 views - 9 months ago

Under Offer
Refurb/BRRR
~308 m²
+4 photos

ValuationUndervalued

Sold Prices£260K - £1.1M
Sold Prices/m²£2K/m² - £7.3K/m²

 

 

Square Metres

~307.65 m²
Price/m²£2.3K/m²

Value Estimate

£725,000

 

 

End Value (After Refurb)

£1,102,615

Uplift in Value

+52%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£174,750

Stamp Duty & Legal Fees

£46,700

Refurb Costs

£124,719

Bridging Loan Interest

£18,349

Total Cash In

£366,268

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Estimated Sale Price

£1,102,615

Agent Fees (1%)

£11,026

Bridging Loan

£524,250

Bridging Loan Interest

£18,349

Flip Profit

£201,071

Local Sold Prices

23 sold prices from £260K to £1.1M, average is £600K. £2K/m² to £7.3K/m², average is £3.8K/m².

PriceDateDistanceAddressBeds 
£565K06/210.14 mi184, Llandaff Road, Cardiff CF11 9PX5
£585K03/210.14 mi69, Pencisely Road, Cardiff CF5 1DH5
£565K04/230.15 mi135, Clive Road, Canton, Cardiff CF5 1GN5
£1.1M02/210.16 miFerndale Lodge, 65b, Cardiff Road, Llandaff, Cardiff CF5 2AA5
£510K03/210.19 mi26, Penhill Road, Cardiff CF11 9PR5
£350K09/230.22 mi28, Romilly Road, Cardiff CF5 1FN5
£935K11/230.22 mi101, Pencisely Road, Cardiff CF5 1DJ5
£619.5K02/210.33 mi34, Conway Road, Cardiff CF11 9NT5
£382.5K06/210.34 mi65, Romilly Crescent, Cardiff CF11 9NQ5
£925K06/230.38 mi34, St Michaels Road, Cardiff CF5 2AP5
£1.0M03/230.44 mi35, Teilo Street, Cardiff CF11 9JN5
£440K07/230.51 mi10, Library Street, Cardiff CF5 1QD5
£1.1M05/230.51 mi45, St Michaels Road, Cardiff CF5 2AN5
£410K07/220.55 mi12, Kyveilog Street, Cardiff CF11 9JA5
£745K01/210.59 mi10, Dyfrig Street, Cardiff CF11 9LR5
£583K02/230.64 mi25, St Johns Crescent, Canton, Cardiff CF5 1NX5
£727.5K03/230.67 mi19, Pitman Street, Cardiff CF11 9DJ5
£600K11/200.67 mi12, Pitman Street, Cardiff CF11 9DJ5
£260K01/210.73 mi10, Heol Terrell, Canton, Cardiff CF11 8BF5
£575K02/210.76 mi58, Hamilton Street, Cardiff CF11 9BQ5
£750K08/220.76 mi50, Hamilton Street, Cardiff CF11 9BQ5
£975K05/210.84 mi59, Fairwater Road, Cardiff CF5 2LF5
£720K07/230.95 mi9, Rookwood Avenue, Cardiff CF5 2NP5

Local Rents

35 rents from £520/mo to £4.3K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£1,35012/240.11 miDulwich Gardens, Canton, Cardiff3
£1,45003/240.19 miPenhill Road, Pontcanna, Cardiff3
£1,45003/240.19 miPenhill Road, Pontcanna, Cardiff3
£1,45004/240.19 miPenhill Road, Pontcanna, Cardiff3
£1,57512/240.24 miRomilly Road, Canton3
£1,49512/240.27 mi-3
£1,70003/240.27 miLlanfair Road, Pontcanna, Cardiff, CF113
£1,40005/240.29 miMortimer Road, Pontcanna3
£1,39503/250.32 mi-3
£1,30012/240.35 miEthel Street, CARDIFF3
£2,40012/240.36 mi-3
£1,80003/240.38 miIestyn Street, Pontcanna, Cardiff3
£1,65003/240.4 miPontcanna Street, Pontcanna, CF11 9HS3
£3,00003/240.41 miPontcanna Street, Pontcanna3
£1,20012/240.43 miNesta Road, Canton, Cardiff3
£1,85005/240.43 miFairleigh Road, Pontcanna3
£1,97602/250.44 mi-3
£2,10003/240.44 miTeilo Street, CARDIFF4
£2,20003/240.44 miTeilo Street, Pontcanna4
£3,40003/240.45 mi-4
£52002/250.47 mi-5
£4,10012/240.48 mi-5
£4,10012/240.48 mi-5
£4,25912/240.48 mi-5
£3,25012/240.49 miPencisely Road, Llandaff6
£2,00003/240.5 miPlasturton Avenue, Cardiff4
£1,80002/240.52 mi-3
£1,35005/240.53 miLlandaff Road, Flat 2, Canton, CF11 9NJ3
£1,35012/240.57 miAlexandra Road, Canton3
£1,00005/240.57 mi-3
£1,19502/250.58 mi-3
£1,19502/250.58 mi-3
£1,40012/240.58 miWest Orchard Crescent, Llandaff, Cardiff3
£77512/240.6 miWyndham Crescent, Aberdare, Rhondda Cynon Taff3
£1,60012/240.61 miBeda Road, Cardiff4

Local Area Statistics

Population in CF5

65,999

Population in Cardiff

357,494

Town centre distance

1.18 miles away

Nearest school

0.20 miles away

Nearest train station

0.86 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+25%

Sales demand

Seller's market

Capital growth (5yrs)

+32%

Property History

Price changed to £699,000

December 4, 2024

Listed for £725,000

June 11, 2024

Sold for £500,000

2021

Sold for £150,000

2001

Floor Plans

Description

Recently reduced to sell! This is a great opportunity to acquire a substantial property on the Llandaff and Pontcanna border. The renovation is roughly 50% complete with a wrap around extension offering over 3300 square feet. The accommodation comprises, entrance hall, bay fronted lounge, cloakroom WC, kitchen/dining/day room, utility room, gym, home office, 5 x good size bedrooms, 4 x bathrooms, dressing room and roof terrace to master bedroom, garage, driveway parking and a large rear garden. No Chain.

Entrance Halway - 3.78m x 2.28m (12'4" x 7'5") -

Lounge - 4.01m x 3.81m (13'1" x 12'5") - Bay Fronted

Downstairs Wc - 1.92m x 2.48m (6'3" x 8'1") -

Open Plan Living Kitchen And Dining - 9.47m x 5.91 (31'0" x 19'4") -

Laundry Utility Room - 3.92m x 2.35m (12'10" x 7'8") -

Gym - 3.92m x 3.11m (12'10" x 10'2") -

Pantry / Wine Cellar - 3.92m x 2.47m (12'10" x 8'1") -

To The First Floor -

Master Bedroom - 7.74m x 4.11 widest points (25'4" x 13'5" widest p -

Dressing Room - 2.32m x 3.72m (7'7" x 12'2") -

Ensuite - 3m x 2.45m (9'10" x 8'0") -

Second Bedroom - 4.11m x 3.41m (13'5" x 11'2" ) -

Third Bedroom - 3.81m x 4.04m (12'5" x 13'3") -

Fourth Bedroom - 5.86m x 3.85 (19'2" x 12'7") -

Ensuite - 2m x 2.32m (6'6" x 7'7") -

Family Bathroom - 3.69m x 2.24m (12'1" x 7'4") -

To The Second Floor -

Bedroom Five - 5.15m x 3.16m (16'10" x 10'4") - Opens to a sitting area and ensuite

Sitting Area - 4.22m x 2.53m (13'10" x 8'3") -

Ensuite - 1.79m x 3.64m (5'10" x 11'11") -

Garden - The plot is approx 0.12 of an acre which is a great size family garden for the area

Roof Terrace - 4.13m x 2.57m (13'6" x 8'5") -

Garage - 3.95m x 5.20m (12'11" x 17'0") -

Tenure -

Council Tax - Band - G

Additional Information - There is an additional plot of land to West of the site that can be purchased separately.

Agent Details

Jeffrey Ross, Pontcanna

029 2271 4459

Next Steps?

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