3 Bed Terraced House, Refurb/BRRR, Cardiff, CF14 1AS, £250,000

Tyn-Y-Pwll Road, Whitchurch, Cardiff, CF14 1AS - 9 months ago

Sold STC
Refurb/BRRR
ROI: 1%
~93 m²
+9 photos

ValuationUndervalued

Sold Prices£210K - £672.5K
Sold Prices/m²£2.2K/m² - £5.9K/m²

 

 

Square Metres

~93 m²
Price/m²£2.7K/m²

Value Estimate

£257,500
BMV3%

 

 

End Value (After Refurb)

£316,296

Uplift in Value

+27%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£62,500

Stamp Duty & Legal Fees

£13,700

Refurb Costs

£37,882

Bridging Loan Interest

£6,563

Total Cash In

£122,395

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£316,296

Mortgage (After Refinance)

£237,222

Mortgage LTV

75%

Cash Released

£49,722

Cash Left In

£72,673

Equity

£79,074

Rent Range

£900 - £1,950

Rent Estimate

£1,368

Running Costs/mo

£1,282

Cashflow/mo

£86

Cashflow/yr

£1,032

ROI

1%

Gross Yield

7%

Local Sold Prices

50 sold prices from £210K to £672.5K, average is £355K. £2.2K/m² to £5.9K/m², average is £3.8K/m².

PriceDateDistanceAddressBeds 
£365K05/210.05 mi18, Tyn Y Pwll Road, Cardiff CF14 1AS3
£323K02/210.05 mi48, Tyn Y Pwll Road, Cardiff CF14 1AS3
£578.3K07/230.08 mi21, Foreland Road, Cardiff CF14 7AR3
£265K11/230.15 mi18, Heol Y Forlan, Cardiff CF14 1AZ3
£310K02/210.16 mi7, Heol Y Forlan, Cardiff CF14 1AX3
£306.3K12/200.17 mi30, Heol Y Forlan, Cardiff CF14 1BA3
£386K02/240.17 mi26, Heol Y Forlan, Cardiff CF14 1BA3
£285K04/210.17 mi10, Glan Y Nant Terrace, Cardiff CF14 1AN3
£435K11/200.19 mi15, Kelston Road, Cardiff CF14 2AG3
£312.5K09/210.19 mi20, Old Church Road, Cardiff CF14 1AE3
£550K09/210.21 mi7, St Margarets Close, Cardiff CF14 7AE3
£465K05/230.23 mi5, St Marys Road, Cardiff CF14 7AH3
£350K02/210.27 mi7, Velindre Place, Cardiff CF14 2AN3
£435K01/210.27 mi2, Velindre Place, Cardiff CF14 2AN3
£490K08/230.27 mi4, Velindre Place, Cardiff CF14 2AN3
£672.5K04/210.3 mi2, Kelston Place, Cardiff CF14 2AP3
£300K03/210.3 mi86, Heol Don, Cardiff CF14 2AT3
£453K09/210.32 mi200, Manor Way, Cardiff CF14 1RP3
£230K08/210.32 mi15, Glandwr Place, Cardiff CF14 1DP3
£242.5K01/210.35 mi42, Blandon Way, Cardiff CF14 1EH3
£314K07/230.35 mi43, Blandon Way, Cardiff CF14 1EH3
£300K02/210.35 mi70, Blandon Way, Cardiff CF14 1EH3
£295K06/210.41 mi9, Norman Road, Cardiff CF14 1PS3
£430K11/230.41 mi102, Lon Y Celyn, Cardiff CF14 7BJ3
£330K08/210.43 mi12, Barrington Road, Cardiff CF14 1PY3
£355K10/230.43 mi36, Park Avenue, Whitchurch, Cardiff CF14 7AL3
£375K11/210.43 mi105, Merthyr Road, Whitchurch, Cardiff CF14 1DE3
£367K05/230.45 mi15, Lon Penllyn, Cardiff CF14 6BZ3
£376K01/210.46 mi51, Pen Y Dre, Rhiwbina, Cardiff CF14 6EJ3
£660K12/230.47 mi16, Heol Wen, Cardiff CF14 6EF3
£439K05/230.47 mi73, Velindre Road, Whitchurch, Cardiff CF14 2TG3
£347.5K06/230.48 mi17, Park Crescent, Whitchurch, Cardiff CF14 7AQ3
£453K06/230.49 mi5, Kyle Avenue, Whitchurch, Cardiff CF14 1SR3
£382.5K07/230.49 mi6, Erw Las, Cardiff CF14 1NL3
£280K12/200.49 mi33, Heol Pant Y Rhyn, Cardiff CF14 7DA3
£330K10/230.49 mi47, Heol Pant Y Rhyn, Cardiff CF14 7DA3
£325K02/230.49 mi37, Lon Y Celyn, Cardiff CF14 7BT3
£350K01/230.51 mi56, Ty Newydd, Whitchurch, Cardiff CF14 1NQ3
£530K02/210.53 mi8, Heol Llangan, Cardiff CF14 6DE3
£290.5K10/210.53 mi35, Heol Pentwyn, Cardiff CF14 7DD3
£281.3K03/230.53 mi4, Heol Pentwyn, Cardiff CF14 7DD3
£457K05/210.54 mi47, Lon Isa, Cardiff CF14 6EE3
£390K08/230.54 mi41, Lon Isa, Cardiff CF14 6EE3
£515K12/230.54 mi54, Manor Rise, Cardiff CF14 1QJ3
£355K05/230.54 mi8, Maes Glas, Cardiff CF14 1NW3
£412K02/230.55 mi2, Clas Tyn-y-cae, Cardiff CF14 6DA3
£299.5K03/230.55 mi93, Tyn Y Parc Road, Cardiff CF14 6BL3
£210K12/200.55 mi30, Heol Pant Y Celyn, Cardiff CF14 7BX3
£480K05/210.56 mi16, Pen Y Dre, Rhiwbina, Cardiff CF14 6EP3
£338.5K03/210.57 mi32, Caegwyn Road, Cardiff CF14 1TB3

Local Rents

28 rents from £900/mo to £1.9K/mo, average is £1.4K/mo.

RentDateDistanceAddressBeds 
£1,30012/240.22 miGlan-y-nant Road, Cardiff(City), CF143
£1,30012/240.34 miBryn Heulog, Whitchurch, Cardiff (County of), CF143
£1,35012/240.63 miPantmawr Road, Whitchurch, Cardiff, CF143
£1,30012/240.69 miCornelly Street, Cardiff3
£1,37512/240.73 miCornelly Street, Llandaff North, Cardiff, CF143
£1,50011/230.76 mi-3
£1,40012/240.9 miPantbach Road, Birchgrove, Cardiff(City), CF143
£90012/240.91 miPen Y Groes Road, Rhiwbina, Cardiff3
£1,30012/240.92 miCaerphilly Road, Cardiff, CF143
£1,75012/240.93 miAndrews Road, Llandaff North, Cardiff3
£1,30012/240.93 miCaerphilly Road, Heath, Cardiff3
£1,39512/240.94 miMaes Y Llech, Radyr3
£1,40012/240.96 miCourt Close, CARDIFF3
£1,15012/240.97 mi-3
£1,30012/240.97 miWatson Road, Llandaff North3
£1,45012/240.98 miHeol Mynydd Bychan, Cardiff, Cardiff (County of), CF143
£1,20002/251 mi-3
£1,20003/251 mi-3
£1,45012/241.01 miArmoury Drive, Cardiff, CF143
£1,35002/251.01 mi-3
£1,46012/241.05 mi-3
£1,40002/251.05 mi-3
£1,95001/251.05 mi-3
£1,15012/241.07 miWatkins Square, Llanishen, Cardiff3
£1,35011/241.13 mi-3
£1,70012/241.23 mi-3
£1,25002/241.23 mi-3
£1,25002/241.23 mi-3

Local Area Statistics

Population in CF14

77,733

Population in Cardiff

357,494

Town centre distance

1.61 miles away

Nearest school

0.20 miles away

Nearest train station

0.34 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

+29%

Sales demand

Seller's market

Capital growth (5yrs)

+29%

Property History

Listed for £250,000

June 20, 2024

Floor Plans

Description

  • No Chain! +
  • Mid-Terrace House +
  • Three Bedrooms +
  • Two Reception Rooms +
  • Excellent Potential +
  • Full Renovation Required +
  • Sought After Location +
  • EPC - TBC +

No Chain! Attention investors and developers! A traditional double bay fronted, three bedroom mid terrace house located in the heart of Whitchurch. In need of full refurbishment throughout, but offering excellent potential for anyone wanting to put their own stamp on or create their own space.

Very much a blank canvas, the accommodation briefly comprises: Entrance Hall, Lounge, Dining Room, Cloakroom, Kitchen and Lean To to the ground floor. To the first floor are Three Bedrooms and a Bathroom. The property further benefits from a good size rear garden with rear lane access.

Tyn Y Pwll Road is perfectly placed within a few minutes' walk of the centre of the village with its many shops, amenities, and restaurants, along with the excellent Welsh and English primary and secondary schools close by. Internal viewings are a must! Be quick and book early.

Entrance Hall - Entered via a wood obscure glazed front door, stairs to the first floor with understairs storage, plate rack, panelled radiator, mosaic style tiled flooring, doors to all rooms.

Lounge - 4.24m into bay x 3.33m (13'11 into bay x 10'11) - Sliding sash bay window to the front, panelled radiator, open fireplace with tiled surround and hearth, stripped wooden flooring.

Dining Room - 4.04m x 4.04m max (13'03 x 13'03 max) - Window to the rear, panelled radiator,power points, wall mounted gas fire, built in storage cupboard with shelving and drawers, red quarry tiled floor, door to kitchen and dloor to w.c.

Cloakroom - Window to the rear, fitted with a low level w.c and a wash hand basin, shelving unit.

Kitchen - 2.72m x 2.08m (8'11 x 6'10) - Sink and drainer, space for a cooker, part tiled walls, window to the side and obscure glazed wood door giving access to a lean to.

Lean To - Windows to the side and rear, wood glazed door to the rear garden.

First Floor Landing - Stairs rise up from the hall, stripped wood flooring, doors to all rooms.

Bedroom One - 4.24m into bay x 3.07m (13'11 into bay x 10'01) - Sliding sash bay window to the front, panelled radiator, power point, stripped wood flooring.

Bedtroom Two - 4.04m x 2.79mto chimney breast (13'03 x 9'02to chi - Sliding sash window to the rear, panelled radiator, power points, built in storage cupboard with Ideal combination boiler and slatted shelving, built in wardrobe and over head storage, stripped wooden flooring.

Bedroom Three - 1.85m x 2.54m (6'01 x 8'04) - Sliding sash window to the front, panelled radiator, power point, stripped wooden flooring.

Bathroom - A three piece suite comprising, panelled bath with mixer tap and shower attachment, low level w.c and vanity wash hand basin, part tiled walls, stripped wooden flooring, obscure sliding sash window to the rear.

Rear Garden - A good size enclosed garden with brick wall to the side and rear. ( currently very overgrown)

Front - Enclosed by a low level brick wall and wrought iron pedestrian gate, tiled path to front door, slate chippings.

Tenure - We have been advised by the seller that the property is freehold.

Agent Details

Hern & Crabtree, LLandaff

029 2271 4277

Next Steps?

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