4 Bed Terraced House, Refurb/BRRR, Cardiff, CF23 5AG, £400,000

Westville Road, Cardiff, CF23 5AG - 7 months ago

Under Offer
Refurb/BRRR
ROI: 1%
~111 m²
+11 photos

ValuationOvervalued

Sold Prices£285.5K - £724K
Sold Prices/m²£1.9K/m² - £8.4K/m²

 

 

Square Metres

~110.50 m²
Price/m²£3.6K/m²

Value Estimate

£331,500

 

 

End Value (After Refurb)

£418,980

Uplift in Value

+5%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£100,000

Stamp Duty & Legal Fees

£28,700

Refurb Costs

£45,151

Bridging Loan Interest

£10,500

Total Cash In

£186,101

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£418,980

Mortgage (After Refinance)

£314,235

Mortgage LTV

75%

Cash Released

£14,235

Cash Left In

£171,866

Equity

£104,745

Rent Range

£524 - £6,300

Rent Estimate

£1,938

Running Costs/mo

£1,717

Cashflow/mo

£221

Cashflow/yr

£2,653

ROI

1%

Gross Yield

6%

Local Sold Prices

50 sold prices from £285.5K to £724K, average is £466K. £1.9K/m² to £8.4K/m², average is £3.3K/m².

PriceDateDistanceAddressBeds 
£340K04/210.01 mi109, Westville Road, Cardiff CF23 5AG4
£487.5K01/230.06 mi22, Deri Road, Cardiff CF23 5AJ4
£395K11/200.08 mi33, Stallcourt Avenue, Cardiff CF23 5AL4
£365K10/200.08 mi51, Stallcourt Avenue, Cardiff CF23 5AL4
£510K12/220.08 mi39, Stallcourt Avenue, Cardiff CF23 5AL4
£437.5K04/210.1 mi32, Stallcourt Avenue, Cardiff CF23 5AN4
£455K01/210.1 mi113, Kimberley Road, Cardiff CF23 5DP4
£500K03/210.1 mi38, Amesbury Road, Cardiff CF23 5DX4
£560K06/230.1 mi52, Amesbury Road, Cardiff CF23 5DX4
£385K03/210.1 mi12, Blenheim Road, Cardiff CF23 5DS4
£455K01/210.1 mi10, Blenheim Road, Cardiff CF23 5DS4
£565K10/210.11 mi102, Kimberley Road, Cardiff CF23 5DN4
£523K12/220.12 mi49, Waterloo Gardens, Cardiff CF23 5AB4
£350K07/210.14 mi2, Blenheim Road, Cardiff CF23 5DR4
£320K12/200.14 mi86, Colchester Avenue, Penylan, Cardiff CF23 9AZ4
£490K12/220.16 mi46, Melrose Avenue, Penylan, Cardiff CF23 9AR4
£570K11/200.2 mi17, Earl's Court Road, Penylan, Cardiff CF23 9DD4
£458K10/200.22 mi150, Marlborough Road, Cardiff CF23 5BZ4
£570K07/230.22 mi142, Marlborough Road, Cardiff CF23 5BZ4
£396.5K03/210.22 mi17, Ladysmith Road, Cardiff CF23 5DT4
£377.5K06/210.22 mi3, Ladysmith Road, Cardiff CF23 5DT4
£450K02/210.24 mi34, Melrose Avenue, Penylan, Cardiff CF23 9AR4
£499.9K12/200.25 mi60, Waterloo Road, Penylan, Cardiff CF23 9BH4
£480K05/230.25 mi23, Kimberley Road, Cardiff CF23 5DJ4
£505K01/230.25 mi38, Mafeking Road, Cardiff CF23 5DQ4
£470K01/230.25 mi35, Waterloo Road, Penylan, Cardiff CF23 9BJ4
£430K05/210.26 mi28, Colchester Avenue, Penylan, Cardiff CF23 9BP4
£625K07/230.26 mi35, Westville Road, Cardiff CF23 5DE4
£450K09/220.26 mi234, Albany Road, Cardiff CF24 3RZ4
£515K05/230.29 mi17, Cressy Road, Cardiff CF23 5BE4
£510K09/210.29 mi11, Southminster Road, Cardiff CF23 5AT4
£605K06/210.29 mi52, Barons Court Road, Penylan, Cardiff CF23 9DG4
£390K09/210.29 mi1, Harrismith Road, Cardiff CF23 5DG4
£410K02/210.29 mi315, Albany Road, Cardiff CF24 3NY4
£625K12/210.3 mi34, Southcourt Road, Penylan, Cardiff CF23 9DB4
£650K12/220.32 mi19, Winchester Avenue, Penylan, Cardiff CF23 9BT4
£428K06/210.32 mi52, Hampton Court Road, Penylan, Cardiff CF23 9DH4
£470K05/230.32 mi54, Hampton Court Road, Penylan, Cardiff CF23 9DH4
£475K04/210.33 mi11, Winchester Avenue, Penylan, Cardiff CF23 9BT4
£485K01/210.34 mi4, Colchester Avenue, Penylan, Cardiff CF23 9BP4
£430K01/210.34 mi37, Princes Street, Cardiff CF24 3SL4
£427.5K06/230.36 mi73, Roath Court Road, Cardiff CF24 3SF4
£492.5K02/230.36 mi51, Dorchester Avenue, Penylan, Cardiff CF23 9BS4
£395K01/210.37 mi38, Roath Court Road, Cardiff CF24 3SD4
£335K06/210.38 mi327, Newport Road, Cardiff CF24 1RL4
£724K02/210.41 mi4, Bronwydd Close, Cardiff CF23 5RA4
£462K03/210.42 mi7, Princes Avenue, Cardiff CF24 3SN4
£285.5K12/200.42 mi15, Wellfield Place, Cardiff CF24 3PD4
£405K02/230.45 mi65, Claude Road, Cardiff CF24 3QB4
£705K01/230.46 mi14, Bronwydd Avenue, Cardiff CF23 5JP4

Local Rents

51 rents from £524/mo to £6.3K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£1,59004/240.09 miDoe Close, Penylan, Cardiff3
£2,10005/240.1 miAmesbury Road, Penylan4
£2,10005/240.1 miAmesbury Road, Penylan4
£1,75003/240.11 miDoe Close, Penylan, CARDIFF4
£1,75003/240.11 miDoe Close, Penylan, CARDIFF4
£4,90004/240.12 mi-4
£1,95004/240.14 miSandringham Road, Penylan, Cardiff3
£2,00003/240.15 miMelrose Avenue, Penylan4
£1,50003/240.22 miMarlborough Road, Cardiff, CF234
£1,30003/240.23 miFfordd Nowell, Penylan, Cardiff, CF23 9FB3
£1,25004/240.24 miFfordd Nowell, Penylan, Cardiff3
£1,25005/240.24 miFfordd Nowell, Penylan, Cardiff3
£1,25005/240.24 miFfordd Nowell, Penylan, Cardiff3
£1,60004/240.28 miFfordd Nowell, Penylan, Cardiff, CF234
£1,60005/240.28 mi-4
£3,50004/240.28 mi-4
£2,55003/250.28 mi-4
£2,25001/240.28 mi-4
£1,95005/240.32 miHampton Court Road, Cardiff(City), CF234
£2,75012/240.33 mi-3
£2,75003/250.33 mi-3
£1,35012/240.33 miNewport Road, Newport Road, Cardiff, South Glamorgan, CF24 1RH3
£1,05003/240.36 miBalaclava Road, Penylan3
£1,20012/240.38 miNewport Road, CARDIFF3
£1,50012/240.38 miNewport Road, Roath3
£1,90012/240.38 miNewport Road, Cardiff4
£1,33503/240.39 miWaterloo Road, Penylan, Cardiff, CF23 9BL3
£1,20003/240.39 miPen-y-lan Road, Cardiff(City), CF233
£1,50005/240.39 miPen-Y-Lan Road, CARDIFF3
£2,10012/240.4 mi-4
£1,95012/240.41 miConnaught Road, Cardiff, CF245
£1,95012/240.41 mi-5
£2,10003/250.41 mi-5
£3,75012/240.44 miRichards Terrace, Cardiff6
£6,30012/240.44 mi-9
£1,49512/240.45 miClaude Road, CARDIFF4
£1,30002/240.46 mi-3
£1,50012/240.48 mi-3
£2,25012/240.48 mi-5
£1,47512/240.48 miSt Martins Row, Albany Road, Roath3
£1,60012/240.49 miOakfield Street, Roath, Cardiff3
£52412/240.49 miNewport Road, Cardiff(City), CF2414
£2,15012/240.49 miBangor Street, Roath, Cardiff, CF24 3LQ5
£1,60012/240.49 miBeresford Road, CARDIFF3
£1,60012/240.5 miRoath, Cardiff, CF243
£1,60005/240.5 mi-3
£1,90012/230.51 mi-4
£1,60512/240.52 miArran Street, Cardiff3
£1,54512/240.53 miTreharris Street, Roath, Cardiff, CF24 3HQ3
£1,25012/240.53 mi-3
£1,92012/240.53 miAngus Street, Roath, Cardiff4

Local Area Statistics

Population in CF23

46,988

Population in Cardiff

357,494

Town centre distance

1.63 miles away

Nearest school

0.20 miles away

Nearest train station

1.15 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+22%

Sales demand

Balanced market

Capital growth (5yrs)

+41%

Property History

Price changed to £400,000

February 8, 2025

Listed for £425,000

August 22, 2024

Floor Plans

Description

  • No Chain +
  • Edwardian Era Period House +
  • Original Character Features +
  • Perfect Quiet Location +
  • Spacious Tree Lined Roads +
  • Close Local Parks +
  • Large Attic Space +
  • Extended Conservatory +
  • Good Transport Links +
  • Desirable School Catchment Area +

The Property
Location:
Would you like to walk from your house, to Roath Park, entirely through parks and pleasure gardens? Whether exercising or dog walking, you could forget you were in a city!

With Roath Mill Gardens practically on your doorstep and the very popular Waterloo Gardens a 2 minute walk away, this house is snuggled between two gorgeous parks which also offer cafes with alfresco dining areas reflecting the social and peaceful nature of the area.

Wellfield/Albany Road, which include bars, restaurants and independent boutiques is close by. Quick access to the A48 and M4. Newport road boasts as many of the big name shopping stores and supermarkets you could want, which is only a couple of minutes away. Cardiff City Centre is only 2 miles away.

Within the catchment area of the highly desirable Cardiff High School.
The perfect location for a mixture of peace and quiet, with great access to shops and transport links!

House details:
This period property, set in the heart of Penylan, is situated in a spacious, quiet, tree-lined road.

To the outside of this bay fronted property is a small flower bed garden with a tiled path.
The Edwardian era period house retains an abundance of original features including tiled and woodblock floors, period fire places, original cornice and picture rails and lots more.
The property is in need of updating however it benefits from a recent gas central heating installation and is fully double glazed.

The period home includes entrance hall, lounge, sitting room, dining room, kitchen, utility room (conservatory style) and to the first floor there are four bedrooms and bathroom. The rear garden had a patio area and is bordered with a brick/stone wall with rear lane access.

This would make an ideal family home.

Offered for sale with no onward chain.

Property Description Disclaimer

This is a general description of the property only, and is not intended to constitute part of an offer or contract. It has been verified by the seller(s), unless marked as 'draft'. Purplebricks conducts some valuations online and some of our customers prepare their own property descriptions, so if you decide to proceed with a viewing or an offer, please note this information may have been provided solely by the vendor, and we may not have been able to visit the property to confirm it. If you require clarification on any point then please contact us, especially if you’re traveling some distance to view. All information should be checked by your solicitor prior to exchange of contracts. Successful buyers will be required to complete anti-money laundering checks. Our partner, Lifetime Legal Limited, will carry out the initial checks on our behalf. The current non-refundable cost is £80 inc. VAT per offer. You’ll need to pay this to Lifetime Legal and complete all checks before we can issue a memorandum of sale. The cost includes obtaining relevant data and any manual checks and monitoring which might be required, and includes a range of benefits. Purplebricks will receive some of the fee taken by Lifetime Legal to compensate for its role in providing these checks.

Agent Details

Purplebricks, covering Cardiff

029 2271 2091

Next Steps?

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