5 Bed HMO, Birmingham, B29 7AF, £395,000
77 Dawlish Road, Birmingham, West Midlands, B29 7AF - 2 views - 9 months ago
Sold STC
HMO
Refurb/BRRR
ROI: 3%
105 m²





+7 photos
ValuationOvervalued
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £98,750 |
Stamp Duty & Legal Fees | £20,300 |
Refurb Costs | £41,588 |
Bridging Loan Interest | £10,369 |
Total Cash In | £172,757 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £349,448 |
Mortgage (After Refinance) | £262,086 |
Mortgage LTV | 75% |
Cash Left In | £172,757 |
Equity | £87,362 |
Room Rate | £542 |
Gross Rent | £2,708 |
Running Costs/mo | £2,242 |
Cashflow/mo | £466 |
Cashflow/yr | £5,592 |
ROI | 3% |
Gross Yield | 8% |
Property History
Listed for £395,000
June 12, 2024
Sold for £184,250
2008
Sold for £61,000
2000
Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.