3 Bed Flat, Refurb/BRRR, Glasgow, G51 4NA, £80,000
Cromdale Street, Glasgow, City of Glasgow, G51 4NA - 3 views - 6 months ago
Sold STC
Refurb/BRRR
ROI: 11%
~93 m²





+11 photos
ValuationFair Value
Sold Prices | £70K - £204K |
| |
Square Metres | ~93 m² |
Value Estimate | £80,750 |
| |
End Value (After Refurb) | £75,188 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £20,000 |
Stamp Duty & Legal Fees | £3,600 |
Refurb Costs | £36,200 |
Bridging Loan Interest | £2,100 |
Total Cash In | £63,650 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £75,188 |
Mortgage (After Refinance) | £56,391 |
Mortgage LTV | 75% |
Cash Left In | £63,650 |
Equity | £18,797 |
Rent Range | £845 - £1,250 |
Rent Estimate | £1,038 |
Running Costs/mo | £463 |
Cashflow/mo | £575 |
Cashflow/yr | £6,905 |
ROI | 11% |
Gross Yield | 16% |
Local Sold Prices
21 sold prices from £70K to £204K, average is £101K.
Local Rents
10 rents from £845/mo to £1.3K/mo, average is £998/mo.
Local Area Statistics
| |
Rental demand | Landlord's market |
Rental growth (12m) | -3% |
Sales demand | Seller's market |
Capital growth (5yrs) | +93% |
Property History
Listed for £80,000
October 23, 2024
Floor Plans

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