3 Bed Detached House, Refurb/BRRR, Cardiff, CF11 9QG, £430,000

27 Cae Syr Dafydd, Pontcanna, Cardiff CF11 9QG - 5 months ago

Refurb/BRRR
78 m²
+18 photos

ValuationOvervalued

Sold Prices£130.5K - £775K
Sold Prices/m²£1.5K/m² - £5.2K/m²

 

 

Square Metres

78 m²
Price/m²£5.5K/m²

Value Estimate

£229,162

 

 

End Value (After Refurb)

£420,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£107,500

Stamp Duty & Legal Fees

£31,700

Refurb Costs

£31,756

Bridging Loan Interest

£11,288

Total Cash In

£183,993

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£420,000

Mortgage (After Refinance)

£315,000

Mortgage LTV

75%

Cash Left In

£183,993

Equity

£105,000

Rent Range

£775 - £3,000

Rent Estimate

£1,527

Running Costs/mo

£1,638

Cashflow/mo

£-111

Cashflow/yr

£-1,331

Gross Yield

4%

Local Sold Prices

50 sold prices from £130.5K to £775K, average is £375K. £1.5K/m² to £5.2K/m², average is £3.4K/m².

PriceDateDistanceAddressBeds 
£380K09/210.02 mi6, Cae Syr Dafydd, Cardiff CF11 9QG3
£320K05/210.08 mi5, Bloom Street, Cardiff CF11 9QE3
£330K12/220.09 mi4, Beacon Street, Cardiff CF11 9QD3
£415.5K06/210.09 mi51, Llanfair Road, Cardiff CF11 9QA3
£419.9K12/200.09 mi92, Llanfair Road, Cardiff CF11 9QA3
£435K02/210.09 mi68, Llanfair Road, Cardiff CF11 9QA3
£470.1K03/210.09 mi78, Llanfair Road, Cardiff CF11 9QA3
£475K08/210.14 mi6, Pencisely Road, Cardiff CF5 1DG3
£475K08/210.14 mi6, Pencisely Road, Cardiff CF5 1DG3
£420K04/210.14 mi12, Pencisely Road, Cardiff CF5 1DG3
£775K09/230.14 mi174, Cardiff Road, Llandaff, Cardiff CF5 2AD3
£325K06/210.16 mi70, Pembroke Road, Cardiff CF5 1QR3
£310K06/230.16 mi78, Pembroke Road, Cardiff CF5 1QR3
£473K01/230.18 mi3, Egham Street, Cardiff CF5 1FQ3
£230K03/210.18 mi101, Llandaff Road, Cardiff CF11 9NH3
£410K04/230.18 mi15, Egham Street, Cardiff CF5 1FQ3
£560K03/230.2 mi79, Romilly Crescent, Cardiff CF11 9NQ3
£250K12/200.2 mi116, Pembroke Road, Cardiff CF5 1QP3
£420K09/230.2 mi20, Maes Yr Annedd, Cardiff CF5 1GR3
£265K08/230.21 mi2, Cardigan Street, Cardiff CF5 1QU3
£223K04/230.22 mi23, Pontcanna Place, Cardiff CF11 9JY3
£270K03/210.25 mi76, Pen Y Peel Road, Cardiff CF5 1QY3
£350K03/210.25 mi99, Clive Road, Canton, Cardiff CF5 1GL3
£242K11/200.25 mi78, Clive Road, Canton, Cardiff CF5 1HH3
£332K06/230.25 mi86, Clive Road, Canton, Cardiff CF5 1HH3
£330K04/230.25 mi44, Brecon Street, Cardiff CF5 1RE3
£267K03/210.25 mi15, Brecon Street, Cardiff CF5 1RE3
£347.5K05/230.26 mi1, Regina Terrace, Cardiff CF5 1GJ3
£340K07/230.26 mi9, Regina Terrace, Cardiff CF5 1GJ3
£285K10/210.26 mi36, Egerton Street, Cardiff CF5 1RG3
£130.5K05/230.26 mi8, Egerton Street, Cardiff CF5 1RG3
£405K06/210.27 mi3, Mortimer Road, Cardiff CF11 9JZ3
£525K05/230.27 mi26, Fields Park Road, Cardiff CF11 9JP3
£525K04/210.27 mi8, Fields Park Road, Cardiff CF11 9JP3
£445K10/230.27 mi4, Vishwell Road, Cardiff CF5 1GE3
£375K06/230.27 mi17, Staines Street, Cardiff CF5 1GP3
£320K12/200.28 mi37, Clive Road, Canton, Cardiff CF5 1HG3
£375K12/200.28 mi4, Iestyn Street, Cardiff CF11 9HT3
£228K08/210.29 mi39, Glamorgan Street, Cardiff CF5 1QS3
£424K03/210.31 miThe Coach House, Fairleigh Road, Cardiff CF11 9JT3
£430K11/200.31 mi48, Severn Grove, Cardiff CF11 9EN3
£395K02/210.32 mi20, Turberville Place, Cardiff CF11 9NX3
£270K09/210.33 mi13, Clive Road, Canton, Cardiff CF5 1HF3
£560K09/210.34 mi32, Heol Wilf Wooller, Cardiff CF11 9JL3
£499K07/230.34 mi67, Fairleigh Road, Cardiff CF11 9JW3
£212K08/230.34 mi38, Loftus Street, Cardiff CF5 1HL3
£585K11/200.34 mi98, Plasturton Avenue, Cardiff CF11 9HJ3
£350K11/200.34 mi22, Halsbury Road, Cardiff CF5 1FY3
£344K05/210.34 mi42, Halsbury Road, Cardiff CF5 1FY3
£385K04/230.34 mi40, Halsbury Road, Cardiff CF5 1FY3

Local Rents

26 rents from £775/mo to £3K/mo, average is £1.4K/mo.

RentDateDistanceAddressBeds 
£1,45003/240.13 miPenhill Road, Pontcanna, Cardiff3
£1,45003/240.13 miPenhill Road, Pontcanna, Cardiff3
£1,45004/240.13 miPenhill Road, Pontcanna, Cardiff3
£1,70003/240.13 miLlanfair Road, Pontcanna, Cardiff, CF113
£1,40005/240.2 miMortimer Road, Pontcanna3
£1,57512/240.22 miRomilly Road, Canton3
£1,35012/240.22 miDulwich Gardens, Canton, Cardiff3
£1,39503/250.25 mi-3
£2,40012/240.27 mi-3
£1,80003/240.28 miIestyn Street, Pontcanna, Cardiff3
£1,49512/240.28 mi-3
£3,00003/240.3 miPontcanna Street, Pontcanna3
£1,65003/240.3 miPontcanna Street, Pontcanna, CF11 9HS3
£1,85005/240.36 miFairleigh Road, Pontcanna3
£1,97602/250.37 mi-3
£1,30012/240.37 miEthel Street, CARDIFF3
£1,35005/240.38 miLlandaff Road, Flat 2, Canton, CF11 9NJ3
£1,80002/240.38 mi-3
£1,00005/240.43 mi-3
£1,20012/240.43 miNesta Road, Canton, Cardiff3
£1,35012/240.43 miAlexandra Road, Canton3
£1,19502/250.44 mi-3
£1,19502/250.44 mi-3
£77512/240.45 miWyndham Crescent, Aberdare, Rhondda Cynon Taff3
£1,30002/250.48 mi-3
£1,30001/250.54 mi-3

Local Area Statistics

Population in CF11

36,147

Population in Cardiff

357,494

Town centre distance

1.20 miles away

Nearest school

0.20 miles away

Nearest train station

0.78 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+14%

Sales demand

Balanced market

Capital growth (5yrs)

+39%

Property History

Price changed to £430,000

February 12, 2025

Listed for £465,000

October 19, 2024

Floor Plans

Description

  • SPACIOUS LINK-DETACHED +
  • THREE BEDROOMS +
  • OFF ROAD PARKING & GARAGE +
  • PRIVATE REAR GARDEN +
  • CLOSE TO LLANDAFF FIELDS +
  • CLOSE TO LOCAL AMENITIES +
  • NO ONWARD CHAIN +
  • VIEWINGS HIGHLY RECOMMENDED +

*Early viewing is advised due to the high demand for this location*. A three-bedroom, link-detached house offers spacious accommodation throughout. The property would benefit from some modernisation but offers superb potential to create a modern home. The property briefly comprises; entrance hall, WC, living room leading to a dining room and kitchen on the ground floor. Upstairs, there are three good size bedrooms and a bathroom. The property features a modern combination boiler, UPVC double glazing, a generous garden, driveway parking, and a garage. Situated in this quiet cul-de-sac and conveniently located to Llandaff Fields and the vibrant heart of Pontcanna, known for its artisan shops, cafes, restaurants, and bakeries. Offered for sale with no onward chain.

Entrance - Via UPVC door to hallway. With carpeted floors, papered walls and textured ceiling with coving. Stairs rising to the first floor.

Lounge - 3.14m x 8.04m (10'3" x 26'4") - Overlooking the front and rear aspect of the property with carpeted floors, papered walls, wall lights and textured ceiling with coving. Radiator panels and UPVC windows with blinds.

Kitchen - 2.44m x 3.38m (8'0" x 11'1") - With a range of wall and base units and contrasting work surfaces over. Stainless steel one and half bowl sink with chrome tap. Electric oven, four ring electric hob. Space and plumbing for washing machine and under counter fridge freezer. With tiled floor and walls, UPVC window and door to rear garden.

Wc - 0.78m x 1.47m (2'6" x 4'9" ) - With the low level WC and wash hand basin.

Landing - Via carpeted staircase to landing. Useful storage cupboard, loft access and doors to all rooms.

Bedroom One - 2.74m x 4.00m (8'11" x 13'1") - Overlooking the front aspect of the property with carpeted floors, papered walls, wall lights and textured ceiling with coving. Fitted wardrobes, radiator panel and UPVC window with blind.

Bedroom Two - 3.21m x 2.90m (10'6" x 9'6") - Overlooking the rear aspect of the property with carpeted floors, papered walls and textured ceiling with coving. Fitted wardrobes, radiator panel and UPVC window with blind.

Bedroom Three - 2.32m x 2.87m (7'7" x 9'4") - Overlooking the front aspect of the property with carpeted floors, papered walls and textured ceiling with coving. Fitted wardrobes, radiator panel and UPVC window with blind.

Bathroom - 2.10 x 1.67m (6'10" x 5'5") - A three piece suite, to include panelled bath with overhead electric shower. Low level WC, pedestal wash hand basin, tiled walls and wooden floor and radiator. Obscure UPVC window to rear.

Outside - FRONT
With driveway and ample off road parking. Laid lawn and single garage with up and over door.

REAR
A private rear garden with patio and laid lawn areas. Timber perimeter fencing, mature, plants, shrubs and bushes to rear.

Tenure - This property is understood to be Freehold. This will be confirmed by the purchaser's solicitor.

Council Tax - Band F

Agent Details

Thomas H Wood, Radyr

029 2271 5167

Next Steps?

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