4 Bed Terraced House, Refurb/BRRR, Cardiff, CF11 9DF, £385,000

Kings Road, Cardiff, CF11 9DF - 9 views - 7 months ago

Refurb/BRRR
~129 m²
+13 photos

ValuationOvervalued

Sold Prices£162K - £755K
Sold Prices/m²£1.7K/m² - £5.4K/m²

 

 

Square Metres

~129.26 m²
Price/m²£3K/m²

Value Estimate

£372,034

 

 

End Value (After Refurb)

£469,543

Uplift in Value

+22%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£96,250

Stamp Duty & Legal Fees

£19,500

Refurb Costs

£52,624

Bridging Loan Interest

£10,106

Total Cash In

£180,230

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£469,543

Mortgage (After Refinance)

£352,157

Mortgage LTV

75%

Cash Released

£63,407

Cash Left In

£116,823

Equity

£117,386

Rent Range

£499 - £3,400

Rent Estimate

£1,782

Running Costs/mo

£1,844

Cashflow/mo

£-62

Cashflow/yr

£-741

Gross Yield

6%

Local Sold Prices

50 sold prices from £162K to £755K, average is £442.5K. £1.7K/m² to £5.4K/m², average is £3.4K/m².

PriceDateDistanceAddressBeds 
£520K08/210.04 mi40, Severn Grove, Cardiff CF11 9EN4
£750K03/230.06 mi71, Plasturton Avenue, Cardiff CF11 9HN4
£570K01/210.08 mi160, Kings Road, Cardiff CF11 9DG4
£590K04/230.09 mi157, Kings Road, Canton, Cardiff CF11 9DE4
£435K06/210.12 mi124, Wyndham Crescent, Cardiff CF11 9EG4
£525K12/200.18 mi22, Llanfair Road, Cardiff CF11 9QB4
£525K12/200.18 mi22, Llanfair Road, Cardiff CF11 9QB4
£425K10/200.19 mi82, Wyndham Crescent, Cardiff CF11 9EF4
£580K11/200.19 mi109, Kings Road, Canton, Cardiff CF11 9DB4
£640K03/210.2 mi9, Berthwin Street, Cardiff CF11 9JH4
£300K08/210.2 mi129, Llandaff Road, Cardiff CF11 9NH4
£630K03/230.22 mi14, Dogo Street, Cardiff CF11 9JJ4
£566K02/230.23 mi226, Cathedral Road, Cardiff CF11 9JG4
£595K11/200.24 mi1a, Teilo Street, Cardiff CF11 9JN4
£476.5K02/210.24 mi17, Gileston Road, Cardiff CF11 9JS4
£515K11/210.26 mi11, Maldwyn Street, Cardiff CF11 9JR4
£620K11/210.28 mi56, Ryder Street, Cardiff CF11 9BU4
£540K06/230.3 mi31, Fields Park Road, Cardiff CF11 9JP4
£470K02/210.31 mi17, Talbot Street, Cardiff CF11 9BW4
£620K11/210.31 mi56, Ryder Street, Cardiff CF11 9BU4
£280K01/210.43 mi54, Brunswick Street, Cardiff CF5 1LJ4
£375K09/230.45 mi18, Major Road, Cardiff CF5 1PF4
£530K06/230.46 mi2, Egham Street, Cardiff CF5 1FQ4
£525K05/230.48 mi26, Syr Davids Avenue, Cardiff CF5 1GH4
£450K01/210.49 mi111, Romilly Road, Cardiff CF5 1FN4
£365K01/230.53 mi76, Beda Road, Cardiff CF5 1LY4
£300K09/210.54 mi26, Wembley Road, Cardiff CF5 1NG4
£563K05/230.55 mi112, Clive Road, Canton, Cardiff CF5 1GN4
£350K10/210.58 mi15, Rawden Place, Cardiff CF11 6LF4
£550K09/210.58 mi43, Pencisely Road, Cardiff CF5 1DH4
£240K11/210.64 mi2, Broad Place, Cardiff CF11 8BX4
£285K03/230.7 mi136, Colum Road, Cardiff CF10 3EJ4
£295K01/210.71 mi1, Lansdowne Avenue West, Canton, Cardiff CF11 8FS4
£265K06/230.75 mi17, Despenser Street, Cardiff CF11 6AG4
£335K06/220.75 mi29, Bartley Wilson Way, Cardiff CF11 8EN4
£755K01/210.78 mi17, Palace Road, Cardiff CF5 2AF4
£345K12/220.78 mi43, Plantagenet Street, Riverside, Cardiff CF11 6AQ4
£286K06/210.79 mi6, Heol Terrell, Canton, Cardiff CF11 8BF4
£330K08/210.79 mi46, Heol Terrell, Canton, Cardiff CF11 8BF4
£355K02/220.79 mi63, Heol Terrell, Canton, Cardiff CF11 8BF4
£680K08/210.79 mi121, Pencisely Road, Cardiff CF5 1DL4
£275K10/200.79 mi8, Heol Terrell, Canton, Cardiff CF11 8BF4
£285K09/210.79 mi2, Heol Terrell, Canton, Cardiff CF11 8BF4
£297.5K12/200.79 mi43, Heol Terrell, Canton, Cardiff CF11 8BF4
£345K01/220.81 mi207, Bartley Wilson Way, Canton, Cardiff CF11 8EP4
£385K12/200.83 mi6, Herne Place, Canton, Cardiff CF11 8DY4
£354K09/210.83 mi7, Flindo Crescent, Canton, Cardiff CF11 8DX4
£595K07/230.84 mi311, Western Avenue, Cardiff CF5 2BA4
£338K07/230.87 mi8, Rhigos Gardens, Cardiff CF24 4LS4
£162K01/210.87 mi20, Cross Place, Cardiff CF14 3AQ4

Local Rents

51 rents from £499/mo to £3.4K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£3,40003/240.07 mi-4
£2,00003/240.09 miPlasturton Avenue, Cardiff4
£3,00003/240.1 miPontcanna Street, Pontcanna3
£1,80003/240.15 miIestyn Street, Pontcanna, Cardiff3
£1,65003/240.16 miPontcanna Street, Pontcanna, CF11 9HS3
£1,70003/240.18 miLlanfair Road, Pontcanna, Cardiff, CF113
£77512/240.18 miWyndham Crescent, Aberdare, Rhondda Cynon Taff3
£1,40005/240.2 miMortimer Road, Pontcanna3
£1,85003/240.23 miPitman Street, Pontcanna, CARDIFF4
£1,90005/240.23 miPitman Street, CARDIFF4
£2,10003/240.24 miTeilo Street, CARDIFF4
£2,20003/240.24 miTeilo Street, Pontcanna4
£1,35005/240.25 miLlandaff Road, Flat 2, Canton, CF11 9NJ3
£1,30002/250.25 mi-3
£1,97602/250.27 mi-3
£2,20003/240.27 miRyder Street, Pontcanna, CARDIFF5
£1,85005/240.27 miFairleigh Road, Pontcanna3
£1,30001/250.28 mi-3
£1,00005/240.28 mi-3
£2,50003/240.29 miTalbot Street, Pontcanna, Cardiff5
£1,45003/240.29 miPenhill Road, Pontcanna, Cardiff3
£1,45003/240.29 miPenhill Road, Pontcanna, Cardiff3
£1,45004/240.29 miPenhill Road, Pontcanna, Cardiff3
£1,19502/250.29 mi-3
£1,19502/250.29 mi-3
£1,40003/240.31 miCowbridge Road East, Canton, Cardiff4
£1,80002/240.34 mi-3
£1,35012/240.37 miAlexandra Road, Canton3
£49905/240.39 miCanton Court, Cardiff(City), CF113
£1,75003/240.4 miRyder Street, Pontcanna3
£2,40012/240.41 mi-3
£2,75003/240.41 miHamilton Villas, Pontcanna3
£1,39503/250.44 mi-3
£1,75003/240.46 miCowbridge Road East, Cardiff5
£1,57512/240.48 miRomilly Road, Canton3
£1,60012/240.49 miBeda Road, Cardiff4
£1,85005/240.5 miAlbert Street, Cardiff4
£1,10003/240.5 miCowbridge Road East, CARDIFF3
£1,20003/240.52 miWells Street, CARDIFF3
£1,35012/240.53 miDulwich Gardens, Canton, Cardiff3
£52002/250.54 mi-5
£3,12504/240.55 mi-5
£3,12503/240.55 mi-5
£3,12503/240.55 mi-5
£3,25002/250.55 mi-5
£3,12503/240.55 miRawden Place, Cardiff, CF115
£1,49512/240.55 mi-3
£1,35004/240.56 miRennie Street, Cardiff(City), CF113
£1,40003/240.57 mi-3
£1,30004/240.57 miWells Street, CARDIFF3
£1,65003/240.59 miLower Cathedral Road, Riverside4

Local Area Statistics

Population in CF11

36,147

Population in Cardiff

357,494

Town centre distance

1.15 miles away

Nearest school

0.20 miles away

Nearest train station

0.66 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+14%

Sales demand

Balanced market

Capital growth (5yrs)

+39%

Property History

Listed for £385,000

August 15, 2024

Floor Plans

Description

Nestled in the heart of the vibrant Kings Road in Cardiff, this end terrace house offers a fantastic opportunity for those looking to put their own stamp on their new home. Located in the sought-after Kings Road, this property is surrounded by an array of amenities, including shops, restaurants, and parks. This is an exciting opportunity to create a bespoke living space in a prime location.

Featuring four bedrooms and a loft room this property is ideal for those looking for ample and flexible space. Boasting a generous 1,410 sq ft of space the property would benefit from some modernisation.
The house comprises two reception rooms, 4 bedrooms, a loft room & 2 bathrooms.

Located in the sought-after Kings Road, this property is surrounded by an array of amenities, including shops, restaurants, and parks. This is an exciting opportunity to create a bespoke living space in a prime location.

Hall -

Lounge -

Dining Room -

Kitchen -

Landing -

Bedroom 1 -

Bedroom 2 -

Bedroom 3 -

Bedroom 4 -

Bathroom -

Loft Room -

En-Suite -

Agent Details

Jeffrey Ross, Pontcanna

029 2271 4459

Next Steps?

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