3 Bed Detached House, Planning Permission, Cardiff, CF14 6TT, £580,000

Brynteg, Rhiwbina, Cardiff, CF14 6TT - 7 months ago

Planning
~93 m²
+20 photos

ValuationOvervalued

Sold Prices£199.3K - £700K
Sold Prices/m²£2.4K/m² - £7.7K/m²

 

 

Square Metres

~93 m²
Price/m²£6.2K/m²

Value Estimate

£323,620

 

 

End Value (After Refurb)

£498,750

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£145,000

Stamp Duty & Legal Fees

£49,200

Refurb Costs

£37,882

Bridging Loan Interest

£15,225

Total Cash In

£249,057

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£498,750

Mortgage (After Refinance)

£374,063

Mortgage LTV

75%

Cash Left In

£249,057

Equity

£124,688

Rent Range

£650 - £3,200

Rent Estimate

£1,237

Running Costs/mo

£1,826

Cashflow/mo

£-589

Cashflow/yr

£-7,068

Gross Yield

3%

Local Sold Prices

50 sold prices from £199.3K to £700K, average is £360K. £2.4K/m² to £7.7K/m², average is £3.5K/m².

PriceDateDistanceAddressBeds 
£465K12/230 mi64, Brynteg, Cardiff CF14 6TT3
£350K12/200.18 mi66, Pen Y Graig, Cardiff CF14 6SU3
£250K01/210.18 mi30, Pen Y Graig, Cardiff CF14 6SU3
£349K11/210.2 mi37, Pen Y Graig, Cardiff CF14 6ST3
£277K03/210.22 mi66, Cefn Graig, Cardiff CF14 6SX3
£320K03/210.24 mi15, Llwyn Onn, Pantmawr, Cardiff CF14 7TS3
£412K08/230.24 mi11, Llwyn Onn, Pantmawr, Cardiff CF14 7TS3
£300K06/230.25 mi35, Cwm Nofydd, Cardiff CF14 6JX3
£700K11/230.26 miTwyford, Lon Y Winci, Cardiff CF14 6UG3
£395K07/210.28 mi24, Llwyd Coed, Cardiff CF14 7TT3
£300K01/210.31 mi10, Bryn Bach, Cardiff CF14 6LH3
£340K12/200.32 mi7, Heol Llanishen Fach, Cardiff CF14 6LA3
£640K09/230.34 mi38, Heol Y Bryn, Rhiwbina, Cardiff CF14 6HY3
£440K08/230.35 mi92, Heol Y Coed, Rhiwbina, Cardiff CF14 6HW3
£400K01/230.35 mi43, Heol Uchaf, Cardiff CF14 6SQ3
£367K03/210.35 mi60, Heol Uchaf, Cardiff CF14 6SQ3
£380K07/230.35 mi37, Heol Uchaf, Cardiff CF14 6SQ3
£333K12/200.38 mi33, Heol Briwnant, Cardiff CF14 6QF3
£298K11/200.38 mi41, Heol Briwnant, Cardiff CF14 6QF3
£390K11/230.38 mi11, Heol Briwnant, Cardiff CF14 6QF3
£365K09/210.42 mi67, Heol Uchaf, Cardiff CF14 6SR3
£367K09/210.46 mi128, Heol Lewis, Cardiff CF14 6QE3
£360K11/210.46 mi50, Heol Llanishen Fach, Cardiff CF14 6LF3
£199.3K03/240.46 mi56, Heol Llanishen Fach, Cardiff CF14 6LF3
£350K06/210.47 mi51, Caer Wenallt, Cardiff CF14 7HP3
£355K05/210.48 mi93, Heol Lewis, Cardiff CF14 6QD3
£470K04/210.49 miWaterworks House, Rhiwbina Hill, Cardiff CF14 6UP3
£600K02/230.5 mi4, Lon Y Deri, Cardiff CF14 6JN3
£415K10/230.5 mi30, Heol Y Deri, Cardiff CF14 6HH3
£390K11/230.52 mi2, Bryn Adar, Cardiff CF14 7HH3
£285K12/210.53 mi18, Mur Gwyn, Cardiff CF14 6NR3
£360K12/230.53 mi5, Mur Gwyn, Cardiff CF14 6NR3
£280K06/210.53 mi38, Mur Gwyn, Cardiff CF14 6NR3
£347K01/240.55 mi110, Heol Llanishen Fach, Cardiff CF14 6LG3
£340K05/230.56 mi24, Blaen Y Coed, Rhiwbina, Cardiff CF14 6LL3
£290K02/210.56 mi28, Blaen Y Coed, Rhiwbina, Cardiff CF14 6LL3
£305K08/230.56 mi33, Rhos Llan, Cardiff CF14 6NP3
£260K04/210.56 mi37, Rhos Llan, Cardiff CF14 6NP3
£270K01/210.56 mi4, Rhos Llan, Cardiff CF14 6NP3
£630K12/230.57 mi41, Heol Tyn Y Coed, Cardiff CF14 6RB3
£310K03/210.57 mi10, Ardwyn, Cardiff CF14 7HF3
£283K03/210.57 mi28, Ardwyn, Cardiff CF14 7HF3
£382K01/240.57 mi71, Ardwyn, Cardiff CF14 7HD3
£427K10/210.58 mi15, Maes Y Deri, Cardiff CF14 6JJ3
£457K05/210.59 mi47, Lon Isa, Cardiff CF14 6EE3
£390K08/230.59 mi41, Lon Isa, Cardiff CF14 6EE3
£365.5K04/210.59 mi4, Lon Isa, Cardiff CF14 6ED3
£457.5K03/230.59 mi5, Lon Isa, Cardiff CF14 6ED3
£340K01/240.59 mi18, Clos Ton Mawr, Cardiff CF14 6RH3
£385K09/230.62 mi137, Heol Llanishen Fach, Cardiff CF14 6RF3

Local Rents

51 rents from £650/mo to £3.2K/mo, average is £1K/mo.

RentDateDistanceAddressBeds 
£87503/240.2 miHeol Bryn Glas, , Llantwit Fardre2
£2,50012/240.21 mi-4
£2,50012/240.21 miRhiwbina Hill, Cardiff, CF144
£2,00012/240.21 mi-4
£1,25002/240.22 mi-3
£1,25002/240.22 mi-3
£1,80002/250.3 mi-4
£97512/240.38 miHeol Llanishen Fach, CARDIFF2
£90012/240.38 miHeol Llanishen Fach, Cardiff, CF142
£95012/240.5 miPantmawr Court, Pantmawr, Cardiff2
£90012/240.53 miHeol Llanishen Fach, Cardiff. CF14 6RE1
£2,00004/250.57 mi-4
£1,60004/250.57 mi-4
£1,05001/250.66 mi-2
£1,20002/250.69 mi-2
£95012/240.72 miLlwyncelyn Flats, Pantmawr Road, Whitchurch, Cardiff. CF14 7TB2
£1,35012/240.72 miPantmawr Road, Whitchurch, Cardiff, CF143
£65012/240.72 miHarlech Court, Curlew Close, Cardiff, CF141
£1,00012/240.73 miJohnston Road, Cardiff(City), CF142
£1,40012/240.76 miHeol Pant Y Celyn, CARDIFF2
£70002/250.82 mi-1
£70012/240.82 mi-1
£90012/240.87 miPen Y Groes Road, Rhiwbina, Cardiff3
£1,10012/240.92 miPorthamal Road, Rhiwbina, Cardiff, CF142
£1,40012/240.92 miRhiwbina Hill, Cardiff2
£77512/240.93 mi-1
£99502/250.96 mi-2
£1,70012/240.96 miAvonridge CF144
£1,15012/240.97 miWatkins Square, Llanishen, Cardiff3
£1,55012/240.97 miWatkins Square4
£85012/241 miTatham Road, Llanishen, Cardiff1
£1,25011/241.01 mi-2
£1,00010/241.03 mi-1
£3,20002/251.03 mi-2
£1,10012/241.05 mi-2
£1,00012/241.05 miAshbourn Way2
£1,09512/241.06 miTatham Road, Llanishen2
£1,00012/241.07 miPantbach Rd, Cardiff, CF14 1TZ2
£90012/241.07 miPantbach Road, Cardiff, CF14 1TZ1
£90012/241.08 miPantbach Rd, Cardiff, CF14 1TZ1
£75011/241.09 mi-1
£87512/241.1 miFfordd Ty Unnos, Birchgrove1
£1,10012/241.11 miTatham Road, Cardiff, CF142
£2,00012/241.11 mi-4
£2,75012/241.11 miPantbach Road, Cardiff, CF144
£77512/241.14 miPentland Close , Llanishen, Cardiff 1
£77512/241.14 miPentland Close, Llanishen1
£89512/241.15 miLowfield Drive, Thornhill, Cardiff2
£87512/241.15 miTempleton Avenue, Llanishen, CARDIFF1
£95012/241.17 miWoodlawn Way, Thornhill, Cardiff2
£1,30012/241.18 miBryn Heulog, Whitchurch, Cardiff (County of), CF143

Local Area Statistics

Population in CF14

77,733

Population in Cardiff

357,494

Town centre distance

2.37 miles away

Nearest school

0.30 miles away

Nearest train station

0.72 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

+29%

Sales demand

Seller's market

Capital growth (5yrs)

+29%

Property History

Price changed to £580,000

February 28, 2025

Listed for £595,000

September 28, 2024

Floor Plans

Description

  • Council Tax Band - G +
  • Three Double Bedroom Detached +
  • Rarely Available / Wide Plot +
  • Lovely Rear Garden +
  • No Ongoing Chain +
  • Potential to Extend Subject to Planning +
  • Quiet Location +
  • Detached Garage +

SUMMARY
Rarely available in Brynteg with surrounding views over Cardiff City Centre. A three double bedroom extended detached family home with no ongoing chain offering great potential for further extension subject to the necessary planning permissions. Has a superb rear garden and detached garage.

DESCRIPTION
The property comprises a light and spacious entrance hall with a cloakroom, three formal reception rooms, a good size kitchen/breakfast room and a shower room to the ground floor. To the first floor are three double bedrooms and a family bathroom. The property is double glazed with gas heating. Situated on a wide plot with off road parking and a detached garage. The rear garden is secluded and of a good size. Potential for further extension and an 'in out' driveway subject to the necessary planning permissions.

Entrance Hall 11' 2" x 9' 4" ( 3.40m x 2.84m )

Cloakroom Cupboard 6' 7" x 3' 3" ( 2.01m x 0.99m )

Living Room 12' 2" x 10' 7" ( 3.71m x 3.23m )

Lounge  15' 5" x 11' 4" ( 4.70m x 3.45m )

Kitchen 12' 2" maximum x 21' 5" ( 3.71m maximum x 6.53m )

Formal Dining Room 12' 9" x 10' 9" ( 3.89m x 3.28m )

Shower Room 7' 3" x 6' 4" ( 2.21m x 1.93m )

Landing 

Bedroom One 15' 5" x 11' 5" ( 4.70m x 3.48m )

Bedroom Two 12' 2" x 10' 5" ( 3.71m x 3.17m )

Bedroom Three 12' 6" x 9' 4" ( 3.81m x 2.84m )

Bathroom 6' 5" x 6' 5" ( 1.96m x 1.96m )

Outside Front / Rear Gardens 

Detached Garage 

1. MONEY LAUNDERING REGULATIONS: Intending purchasers will be asked to produce identification documentation at a later stage and we would ask for your co-operation in order that there will be no delay in agreeing the sale.
2. General: While we endeavour to make our sales particulars fair, accurate and reliable, they are only a general guide to the property and, accordingly, if there is any point which is of particular importance to you, please contact the office and we will be pleased to check the position for you, especially if you are contemplating travelling some distance to view the property.
3. The measurements indicated are supplied for guidance only and as such must be considered incorrect.
4. Services: Please note we have not tested the services or any of the equipment or appliances in this property, accordingly we strongly advise prospective buyers to commission their own survey or service reports before finalising their offer to purchase.
5. THESE PARTICULARS ARE ISSUED IN GOOD FAITH BUT DO NOT CONSTITUTE REPRESENTATIONS OF FACT OR FORM PART OF ANY OFFER OR CONTRACT. THE MATTERS REFERRED TO IN THESE PARTICULARS SHOULD BE INDEPENDENTLY VERIFIED BY PROSPECTIVE BUYERS OR TENANTS. NEITHER PETER ALAN NOR ANY OF ITS EMPLOYEES OR AGENTS HAS ANY AUTHORITY TO MAKE OR GIVE ANY REPRESENTATION OR WARRANTY WHATEVER IN RELATION TO THIS PROPERTY.

Agent Details

Peter Alan, Llanishen

029 2271 6635

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.