5 Bed Terraced House, Refurb/BRRR, Caernarfon, LL55 1RT, £200,000





ValuationFair Value
Sold Prices | £194K - £480K |
Sold Prices/m² | £1K/m² - £2.4K/m² |
| |
Square Metres | ~178.28 m² |
Price/m² | £1.1K/m² |
Value Estimate | £204,000 |
| |
End Value (After Refurb) | £284,574 |
Uplift in Value | +42% |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £50,000 |
Stamp Duty & Legal Fees | £7,200 |
Refurb Costs | £72,244 |
Bridging Loan Interest | £5,250 |
Total Cash In | £136,444 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £284,574 |
Mortgage (After Refinance) | £213,431 |
Mortgage LTV | 75% |
Cash Released | £63,431 |
Cash Left In | £73,013 |
Equity | £71,144 |
Rent Range | £450 - £1,200 |
Rent Estimate | £715 |
Running Costs/mo | £1,052 |
Cashflow/mo | £-337 |
Cashflow/yr | £-4,048 |
Gross Yield | 4% |
Local Sold Prices
9 sold prices from £194K to £480K, average is £300K. £1K/m² to £2.4K/m², average is £1.5K/m².
Local Rents
21 rents from £450/mo to £1.2K/mo, average is £700/mo.
Local Area Statistics
Population in LL55 | 21,443 |
Population in Caernarfon | 32,819 |
Town centre distance | 1.57 miles away |
Nearest school | 0.30 miles away |
Nearest train station | 6.20 miles away |
| |
Rental growth (12m) | -4% |
Sales demand | Buyer's market |
Capital growth (5yrs) | +1% |
Property History
Listed for £200,000
October 8, 2024
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.
4 Bed House, Refurb/BRRR, Caernarfon, LL55 1PF
£150,000
2 months ago • 129 m²
6 Bed House, Refurb/BRRR, Caernarfon, LL55 2RH
£325,000
1 views • a month ago • 186 m²
4 Bed House, Refurb/BRRR, Caernarfon, LL54 5RS
£425,000
9 months ago • 129 m²
2 Bed House, Refurb/BRRR, Caernarfon, LL55 2HU
£90,000
2 views • 6 months ago • 68 m²