3 Bed Terraced House, Refurb/BRRR, Cardiff, CF23 9EF, £150,000

44 Chapel Wood, Cardiff, CF23 9EF - 3 views - 6 months ago

Sold STC
Refurb/BRRR
ROI: 5%
~93 m²
+19 photos

ValuationUndervalued

Sold Prices£135K - £420K
Sold Prices/m²£1.5K/m² - £5.9K/m²

 

 

Square Metres

~93 m²
Price/m²£1.6K/m²

Value Estimate

£154,500
BMV3%

 

 

End Value (After Refurb)

£186,331

Uplift in Value

+24%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£37,500

Stamp Duty & Legal Fees

£5,700

Refurb Costs

£38,000

Bridging Loan Interest

£3,938

Total Cash In

£86,888

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£186,331

Mortgage (After Refinance)

£139,748

Mortgage LTV

75%

Cash Released

£27,248

Cash Left In

£59,639

Equity

£46,583

Rent Range

£1,100 - £1,400

Rent Estimate

£1,200

Running Costs/mo

£842

Cashflow/mo

£358

Cashflow/yr

£4,293

ROI

5%

Gross Yield

10%

Local Sold Prices

51 sold prices from £135K to £420K, average is £182K. £1.5K/m² to £5.9K/m², average is £2K/m².

PriceDateDistanceAddressBeds 
£155K12/200 mi63, Chapel Wood, Llanedeyrn, Cardiff CF23 9EF3
£155K12/200 mi63, Chapel Wood, Llanedeyrn, Cardiff CF23 9EF3
£145K12/200.07 mi258, Chapel Wood, Llanedeyrn, Cardiff CF23 9EN3
£167K11/220.09 mi281, Chapel Wood, Llanedeyrn, Cardiff CF23 9EP3
£180K11/220.1 mi244, Chapel Wood, Llanedeyrn, Cardiff CF23 9EN3
£165K02/210.11 mi99, Ael Y Bryn, Llanedeyrn, Cardiff CF23 9LL3
£220K05/230.12 mi134, Chapel Wood, Llanedeyrn, Cardiff CF23 9EH3
£147K12/200.13 mi282, Chapel Wood, Llanedeyrn, Cardiff CF23 9EP3
£135K02/210.15 mi224, Chapel Wood, Llanedeyrn, Cardiff CF23 9EL3
£170K11/220.15 mi210, Chapel Wood, Llanedeyrn, Cardiff CF23 9EL3
£145K10/200.15 mi168, Chapel Wood, Llanedeyrn, Cardiff CF23 9EJ3
£260K03/230.19 mi97, Wellwood, Llanedeyrn, Cardiff CF23 9JR3
£205K03/210.19 mi124, Ael Y Bryn, Llanedeyrn, Cardiff CF23 9LJ3
£178K11/220.19 mi17, Round Wood, Llanedeyrn, Cardiff CF23 9PF3
£206K06/210.21 mi161, Ael Y Bryn, Llanedeyrn, Cardiff CF23 9LH3
£201K02/210.23 mi36, Ael Y Bryn, Llanedeyrn, Cardiff CF23 9LG3
£165K09/210.25 mi520, Coed Y Gores, Llanedeyrn, Cardiff CF23 9NW3
£153.5K04/210.31 mi46, Awel Mor, Llanedeyrn, Cardiff CF23 9QB3
£165K06/210.33 mi37, Bryn Y Nant, Llanedeyrn, Cardiff CF23 9NZ3
£210K07/230.33 mi37, Bryn-y-nant, Llanedeyrn, Cardiff CF23 9NZ3
£135K12/200.34 mi249, Coed Y Gores, Llanedeyrn, Cardiff CF23 9NN3
£138K09/210.34 mi212, Pennsylvania, Llanedeyrn, Cardiff CF23 9LU3
£254K04/230.35 mi104, Springwood, Cardiff CF23 6UA3
£175K11/200.37 mi183, Pennsylvania, Llanedeyrn, Cardiff CF23 9LT3
£262K11/200.38 mi9, Ormonde Close, Penylan, Cardiff CF23 9JG3
£166K11/210.39 mi163, Pennsylvania, Llanedeyrn, Cardiff CF23 9LS3
£182K03/230.39 mi158, Pennsylvania, Llanedeyrn, Cardiff CF23 9LS3
£150K12/200.4 mi68, Bryn Y Nant, Llanedeyrn, Cardiff CF23 9PA3
£160K06/230.4 mi66, Bryn-y-nant, Llanedeyrn, Cardiff CF23 9PA3
£160K04/210.41 mi157, Brynfedw, Llanedeyrn, Cardiff CF23 9PU3
£270K02/230.41 mi13, Grafton Close, Penylan, Cardiff CF23 9JA3
£420K03/230.41 mi7, Grafton Close, Penylan, Cardiff CF23 9JA3
£215K12/200.41 mi3, Roundwood Close, Penylan, Cardiff CF23 9HH3
£185K05/230.42 mi293, Brynfedw, Llanedeyrn, Cardiff CF23 9PS3
£410K06/210.42 mi146, Llanedeyrn Road, Penylan, Cardiff CF23 9EA3
£348K10/200.42 mi14, Lonsdale Road, Penylan, Cardiff CF23 9JF3
£160K01/210.43 mi435, Coed Y Gores, Llanedeyrn, Cardiff CF23 9UU3
£165K12/200.43 mi429, Coed Y Gores, Llanedeyrn, Cardiff CF23 9UT3
£420K10/200.44 mi34, Carisbrooke Way, Cardiff CF23 9HW3
£285K03/230.45 mi16, Lothian Crescent, Penylan, Cardiff CF23 9HY3
£320K12/220.45 mi6, Roundwood Close, Penylan, Cardiff CF23 9HH3
£308K02/210.45 mi86, Carisbrooke Way, Cardiff CF23 9HX3
£375K03/230.45 mi74, Carisbrooke Way, Cardiff CF23 9HX3
£151K01/210.46 mi271, Brynfedw, Llanedeyrn, Cardiff CF23 9PY3
£310K01/230.46 mi71, Oakwood Avenue, Penylan, Cardiff CF23 9EZ3
£211K02/230.47 mi151, Coed Y Gores, Llanedeyrn, Cardiff CF23 9NH3
£328K02/210.47 mi10, Carisbrooke Way, Cardiff CF23 9HS3
£195K03/210.49 mi93, Glenwood, Cardiff CF23 6UT3
£175K05/210.49 mi69, Glenwood, Cardiff CF23 6UT3
£210K03/210.49 mi113, Hill Rise, Cardiff CF23 6UL3
£260K12/210.5 mi47, Pinewood Crescent, Penylan, Cardiff CF23 9HF3

Local Rents

12 rents from £1.1K/mo to £1.4K/mo, average is £1.2K/mo.

RentDateDistanceAddressBeds 
£1,20005/240.07 mi-3
£1,30004/240.27 miWellwood, Cardiff3
£1,35005/240.27 miWellwood, Llanedeyrn3
£1,20004/240.31 miAwel Mor, Llanedeyrn, Cardiff3
£1,20003/240.33 miQueenwood, Penylan, Cardiff3
£1,20004/240.33 miQueenwood, Penylan, Cardiff3
£1,10005/240.33 miQueenwood, Penylan, Cardiff3
£1,20002/250.37 mi-3
£1,40004/240.4 miGrafton Close, Penylan3
£1,20003/240.4 miBryn-y-Nant, Llanedeyrn, CARDIFF3
£1,37505/240.41 miGrafton Close, Penylan, CARDIFF3
£1,20004/240.57 miWern Goch East, Cardiff3

Local Area Statistics

Population in CF23

46,988

Population in Cardiff

357,494

Town centre distance

1.84 miles away

Nearest school

0.20 miles away

Nearest train station

1.31 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+22%

Sales demand

Balanced market

Capital growth (5yrs)

+41%

Property History

Listed for £150,000

September 18, 2024

Sold for £36,950

1996

Floor Plans

Description

  • Three Bedroom Mid Terrace +
  • Entrance Porch +
  • Kitchen/Diner +
  • Ground Floor WC +
  • Outhouse +
  • Council Tax Band- C +
  • EPC Band- TBC +

Ideal for first-time buyers or those seeking a renovation project! As you enter you're welcomed into a bright and airy hallway filled with natural light. The spacious kitchen/diner offers plenty of potential, with an attached outhouse that can easily be transformed into an extra family or sitting room. The large living room is perfect for cosy winter evenings, while the convenient downstairs WC adds practicality. Upstairs, you'll find three generously sized bedrooms and a family bathroom, providing ample space for growing families. Situated close to all local amenities and with easy access to the M4 for commuters, this property offers both potential and convenience. Don’t miss the chance to make it your own!

Agent Details

Northover & Williamson, Cardiff

029 2271 7374

Next Steps?

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