6 Bed HMO, Leeds, LS6 1LD, £399,995
62 Harold Terrace, Leeds, West Yorkshire, LS6 1LD - 81 views - 9 months ago
HMO
Refurb/BRRR
ROI: 9%
115 m²
+4 photos
ValuationOvervalued
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £99,999 |
Stamp Duty & Legal Fees | £20,700 |
Refurb Costs | £45,450 |
Bridging Loan Interest | £10,500 |
Total Cash In | £178,398 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £261,340 |
Mortgage (After Refinance) | £196,005 |
Mortgage LTV | 75% |
Cash Left In | £178,398 |
Equity | £65,335 |
Room Rate | £581 |
Gross Rent | £3,486 |
Running Costs/mo | £2,195 |
Cashflow/mo | £1,291 |
Cashflow/yr | £15,489 |
ROI | 9% |
Gross Yield | 10% |
Property History
Price changed to £399,995
September 25, 2024
Listed for £450,000
July 30, 2024
Sold for £249,950
2008
Sold for £169,950
2006
Sold for £143,000
2003
Sold for £55,000
2000
Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.