2 Bed Terraced House, Refurb/BRRR, Glasgow, G42 9XB, £160,000
11 Muirend Road, Glasgow G44 3QR - 3 views - 4 months ago
Sold STC
Refurb/BRRR
ROI: 5%
~68 m²





+20 photos
ValuationFair Value
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £40,000 |
Stamp Duty & Legal Fees | £6,000 |
Refurb Costs | £26,512 |
Bridging Loan Interest | £4,200 |
Total Cash In | £78,462 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £160,000 |
Mortgage (After Refinance) | £120,000 |
Mortgage LTV | 75% |
Cash Left In | £78,462 |
Equity | £40,000 |
Rent Range | £750 - £1,700 |
Rent Estimate | £1,060 |
Running Costs/mo | £732 |
Cashflow/mo | £328 |
Cashflow/yr | £3,936 |
ROI | 5% |
Gross Yield | 8% |
Local Rents
50 rents from £750/mo to £1.7K/mo, average is £995/mo.
Local Area Statistics
| |
Rental demand | Landlord's market |
Rental growth (12m) | +23% |
Sales demand | Seller's market |
Capital growth (5yrs) | +88% |
Property History
Listed for £160,000
November 5, 2024
Sold for £112,300
2011
Floor Plans
