3 Bed Terraced House, Refurb/BRRR, Glasgow, G74 2AJ, £135,000
Glen Carron, St Leonards, East Kilbride, G74 2AJ - 6 views - 5 months ago
Under Offer
Refurb/BRRR
ROI: 5%
~93 m²





+6 photos
ValuationOvervalued
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £33,750 |
Stamp Duty & Legal Fees | £5,250 |
Refurb Costs | £36,345 |
Bridging Loan Interest | £3,544 |
Total Cash In | £80,639 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £135,000 |
Mortgage (After Refinance) | £101,250 |
Mortgage LTV | 75% |
Cash Left In | £80,639 |
Equity | £33,750 |
Rent Range | £695 - £1,200 |
Rent Estimate | £984 |
Running Costs/mo | £639 |
Cashflow/mo | £345 |
Cashflow/yr | £4,144 |
ROI | 5% |
Gross Yield | 9% |
Local Rents
10 rents from £695/mo to £1.2K/mo, average is £900/mo.
Local Area Statistics
| |
Rental growth (12m) | -10% |
Sales demand | Seller's market |
Capital growth (5yrs) | +3% |
Property History
Listed for £135,000
October 30, 2024
Floor Plans


Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.
Under Offer
3 Bed House, Refurb/BRRR, Glasgow, G74 2BD
£130,000
2 views • a month ago • 93 m²
3 Bed House, Refurb/BRRR, Glasgow, G74 2AG
£130,000
2 views • 14 days ago • 93 m²
Under Offer
3 Bed House, Refurb/BRRR, Glasgow, G74 2ES
£125,000
2 views • 21 days ago • 93 m²
Under Offer
3 Bed House, Refurb/BRRR, Glasgow, G74 3ST
£125,000
4 views • 2 months ago • 93 m²