3 Bed Detached House, Refurb/BRRR, Llanrwst, LL26 0RL, £275,000
Capel Garmon, Llanrwst, LL26 0RL - 4 views - 9 months ago
Refurb/BRRR
Planning
~93 m²





+15 photos
ValuationOvervalued
Sold Prices | £153.5K - £393K |
Sold Prices/m² | £1.7K/m² - £2.6K/m² |
| |
Square Metres | ~93 m² |
Price/m² | £3K/m² |
Value Estimate | £176,375 |
| |
End Value (After Refurb) | £265,000 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £68,750 |
Stamp Duty & Legal Fees | £16,620 |
Refurb Costs | £37,989 |
Bridging Loan Interest | £7,219 |
Total Cash In | £132,328 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £265,000 |
Mortgage (After Refinance) | £198,750 |
Mortgage LTV | 75% |
Cash Left In | £132,328 |
Equity | £66,250 |
Rent Range | No enough data locally |
Rent Estimate | ~£400 |
Running Costs/mo | £928 |
Cashflow/mo | £-528 |
Cashflow/yr | £-6,337 |
Gross Yield | 2% |
Local Sold Prices
5 sold prices from £153.5K to £393K, average is £250K. £1.7K/m² to £2.6K/m², average is £2.2K/m².
Local Rents
Not enough data
Local Area Statistics
Population in LL26 | 4,383 |
Population in Llanrwst | 4,528 |
Town centre distance | 3.44 miles away |
Nearest school | 0.10 miles away |
Nearest train station | 1.37 miles away |
| |
Rental growth (12m) | -9% |
Sales demand | Buyer's market |
Capital growth (5yrs) | +26% |
Property History
Price changed to £275,000
December 4, 2024
Price changed to £349,000
September 25, 2024
Listed for £395,000
July 14, 2024
Floor Plans


