3 Bed Terraced House, Refurb/BRRR, Tonypandy, CF40 2LN, £89,995

Ynyscynon Road, Tonypandy, CF40 2LN - 5 months ago

Sold STC
Refurb/BRRR
ROI: 3%
~93 m²
+10 photos

ValuationFair Value

Sold Prices£43K - £300K
Sold Prices/m²£625/m² - £2.4K/m²

 

 

Square Metres

~93 m²
Price/m²£968/m²

Value Estimate

£90,895

 

 

End Value (After Refurb)

£114,677

Uplift in Value

+27%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£22,499

Stamp Duty & Legal Fees

£5,700

Refurb Costs

£38,000

Bridging Loan Interest

£2,362

Total Cash In

£70,311

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£114,677

Mortgage (After Refinance)

£86,008

Mortgage LTV

75%

Cash Released

£18,511

Cash Left In

£51,799

Equity

£28,669

Rent Range

£607 - £800

Rent Estimate

£685

Running Costs/mo

£515

Cashflow/mo

£170

Cashflow/yr

£2,036

ROI

3%

Gross Yield

9%

Local Sold Prices

50 sold prices from £43K to £300K, average is £115K. £625/m² to £2.4K/m², average is £1.3K/m².

PriceDateDistanceAddressBeds 
£80K12/200.01 mi50, Ynyscynon Road, Tonypandy, Rhondda Cynon Taff CF40 2LN3
£118K10/200.06 mi60, Buckley Road, Tonypandy, Rhondda Cynon Taff CF40 2LP3
£160K05/230.19 mi24, Salem Terrace, Tonypandy, Rhondda Cynon Taff CF40 2JL3
£140K07/230.19 mi21, Salem Terrace, Tonypandy, Rhondda Cynon Taff CF40 2JL3
£98K12/200.2 mi92, Partridge Road, Tonypandy, Rhondda Cynon Taff CF40 2LS3
£145K06/230.26 mi4, Church Street, Llwynypia, Tonypandy, Rhondda Cynon Taff CF40 2ND3
£75K05/210.31 mi9, William Street, Tonypandy, Rhondda Cynon Taff CF40 2NE3
£67.5K11/210.37 mi122, Ynyscynon Road, Tonypandy, Rhondda Cynon Taff CF40 2LH3
£115K05/230.39 mi5, Trealaw Road, Tonypandy, Rhondda Cynon Taff CF40 2NS3
£80K03/210.39 mi49, Trealaw Road, Tonypandy, Rhondda Cynon Taff CF40 2NS3
£90K07/230.41 mi193, Trealaw Road, Tonypandy, Rhondda Cynon Taff CF40 2NT3
£189.9K06/230.41 mi214, Trealaw Road, Tonypandy, Rhondda Cynon Taff CF40 2NT3
£188K03/210.42 mi20, Cambrian Terrace, Tonypandy, Rhondda Cynon Taff CF40 2HN3
£155K07/220.45 mi5, Dingle Drive, Tonypandy, Rhondda Cynon Taff CF40 2NN3
£92K03/230.47 mi19, Gilmour Street, Tonypandy, Rhondda Cynon Taff CF40 2LA3
£300K02/210.47 miHillside Cottage, The View, Tonypandy, Rhondda Cynon Taff CF40 2GX3
£119K12/200.47 mi3, Partridge Road, Tonypandy, Rhondda Cynon Taff CF40 2SL3
£102K08/230.5 mi7, Richards Terrace, Tonypandy, Rhondda Cynon Taff CF40 2LD3
£165K10/210.51 mi4, Danygraig Terrace, Tonypandy, Rhondda Cynon Taff CF40 2HQ3
£91K08/210.51 mi7, Berw Road, Tonypandy, Rhondda Cynon Taff CF40 2HG3
£157.5K05/230.51 mi27, Berw Road, Tonypandy, Rhondda Cynon Taff CF40 2HD3
£161.8K04/230.53 mi41, Berw Road, Tonypandy, Rhondda Cynon Taff CF40 2AQ3
£130K03/210.55 mi20, Old Street, Tonypandy, Rhondda Cynon Taff CF40 2AG3
£175K12/200.56 mi37, Pontrhondda Road, Tonypandy, Rhondda Cynon Taff CF40 2SZ3
£83.3K05/210.56 mi124, Thomas Street, Tonypandy, Rhondda Cynon Taff CF40 2AE3
£130K11/200.58 mi132, Tyntyla Road, Tonypandy, Rhondda Cynon Taff CF40 2SN3
£100K06/230.58 mi4, Glen View Street, Tonypandy, Rhondda Cynon Taff CF40 2AX3
£75K03/210.59 mi4, Court Street, Tonypandy, Rhondda Cynon Taff CF40 2RF3
£92K12/200.61 mi99, Charles Street, Tonypandy, Rhondda Cynon Taff CF40 2AP3
£115K07/210.62 mi160, Trealaw Road, Tonypandy, Rhondda Cynon Taff CF40 2NX3
£43K07/230.62 mi139, Dunraven Street, Tonypandy, Rhondda Cynon Taff CF40 1QD3
£97.5K01/210.62 mi96, Thomas Street, Tonypandy, Rhondda Cynon Taff CF40 2AH3
£110K02/210.63 mi11, Brynhyfryd, Tonypandy, Rhondda Cynon Taff CF40 1BS3
£129.9K04/230.64 mi20, Gilfach Road, Tonypandy, Rhondda Cynon Taff CF40 1BP3
£96K02/210.65 mi213, Court Street, Tonypandy, Rhondda Cynon Taff CF40 2RQ3
£105K01/230.66 mi162, Trealaw Road, Tonypandy, Rhondda Cynon Taff CF40 2NX3
£260K12/210.67 mi18, Eisteddfa Road, Tonypandy, Rhondda Cynon Taff CF40 2SU3
£85K01/210.68 mi18, Primrose Street, Tonypandy, Rhondda Cynon Taff CF40 1BW3
£115K02/210.68 mi9, Primrose Street, Tonypandy, Rhondda Cynon Taff CF40 1BW3
£110K01/210.68 mi30, Gilfach Road, Tonypandy, Rhondda Cynon Taff CF40 1BU3
£89.5K02/210.69 mi66, Charles Street, Tonypandy, Rhondda Cynon Taff CF40 2AW3
£69K10/210.69 mi76, Charles Street, Tonypandy, Rhondda Cynon Taff CF40 2AW3
£92.5K11/210.71 mi81, Thomas Street, Tonypandy, Rhondda Cynon Taff CF40 2AJ3
£60K12/200.71 mi74, Thomas Street, Tonypandy, Mid Glamorgan CF40 2AJ3
£116K06/210.71 mi64, Thomas Street, Tonypandy, Rhondda Cynon Taff CF40 2AJ3
£160K06/220.73 mi2, Ffynon Las, Tonypandy, Rhondda Cynon Taff CF40 2ST3
£130.5K06/210.73 mi158, Kenry Street, Tonypandy, Rhondda Cynon Taff CF40 1DD3
£140K05/230.74 mi41, Primrose Street, Tonypandy, Rhondda Cynon Taff CF40 1BG3
£115K11/200.74 mi111, Primrose Street, Tonypandy, Rhondda Cynon Taff CF40 1BG3
£290K10/220.74 miArmsmear, Ffynon Las, Tonypandy, Rhondda Cynon Taff CF40 2ST3

Local Rents

10 rents from £607/mo to £800/mo, average is £680/mo.

RentDateDistanceAddressBeds 
£80012/240.23 mi-3
£68409/230.29 mi-3
£75004/240.36 miAmelia Terrace, Tonypandy, Rhondda Cynon Taf, CF403
£67508/240.39 mi-3
£62806/230.46 mi-3
£60704/230.52 mi-3
£60704/230.52 mi-3
£75803/250.53 mi-3
£69502/240.56 mi-3
£65003/240.6 miMiskin Road, Trealaw CF40 2QL3

Local Area Statistics

Population in CF40

20,541

Population in Tonypandy

20,540

Town centre distance

0.88 miles away

Nearest school

0.50 miles away

Nearest train station

0.24 miles away

 

 

Rental growth (12m)

0%

Sales demand

Seller's market

Capital growth (5yrs)

+50%

Property History

Listed for £89,995

November 8, 2024

Description

  • TERRACED +
  • FREEHOLD +
  • THREE BEDROOMS +
  • NO CHAIN +
  • IDEAL INVESTMENT OPPORTUNITY +

TERRACEDTHREE BEDROOMSNO CHAINIDEAL INVESTMENT OPPORTUNITY***
Osborne Estates are delighted to offer to the market this three bedroom, terraced property, located on Ynyscynon Road in Trealaw. This property presents a fantastic opportunity for those looking to invest in a property that requires renovation and modernization, with plenty of potential, this property is ripe for transformation into the home of your dreams. Situated in the heart of Trealaw, this location offers a sense of community and convenient access to local amenities. Nearby you'll find shops, cafes, and schools, providing everything you need within easy reach. Plus, with excellent transport links, you can easily explore the surrounding area and beyond. Don't miss out on the chance to view this property and imagine the possibilities. Contact us today to arrange a viewing and take the first step towards making this terraced house your own.

Hall
Enter hall via PVCU double glazed front door. Papered decor finished to a flat ceiling with a central light fitting. Fitted carpet. Radiator. Power points. Door leading to lounge.

Lounge 6.58m (21'7") x 3.78m (12'5")
PVCU double glazed window to front. Papered decor finished to a textured ceiling with two central light fittings. Feature fire surround with matching hearth and back plate with inset electric fire. Fitted carpet. Radiators. Power points. Double doors leading to kitchen.

Lounge
Image 2

Lounge
Image 3

Kitchen 3.40m (11'2") x 2.77m (9'1")
PVCU double glazed window and door to rear. Part ceramic tiled/part plain plaster and emulsion decor finished to a textured ceiling with a central light fitting. A fully fitted kitchen with a selection of matching wall and base units. Heat resistant work surface with inset sink and mixer tap. Ceramic tiled flooring. Radiator. Power points. Door through to inner lobby/bathroom.

Kitchen
Image 2

Bathroom 2.26m (7'5") x 1.65m (5'5")
PVCU double glazed window to rear. Suite comprising of a walk in shower, vanity wash hand basin and w/c. Ceramic tiled decor finished to a textured ceiling with a central light fitting. Ceramic tiled flooring. Radiator.

Bedroom 1 4.09m (13'5") x 2.59m (8'6")
PVCU double glazed window to front. Papered decor finished to a textured ceiling with a central light fitting. Fitted carpet. Radiator. Power points.

Bedroom 1
Image 2

Bedroom 2 2.95m (9'8") x 2.34m (7'8")
PVCU double glazed window to rear. Papered decor finished to a textured ceiling with a central light fitting. Fitted carpet. Radiator. Power points.

Bedroom 2
Image 2

Bedroom 3 3.12m (10'3") x 2.06m (6'9")
PVCU double glazed window to front. Papered decor finished to a textured ceiling with a central light fitting. Fitted carpet. Radiator. Power points.

Rear Garden
Fully enclosed rear garden. Steps leading to multiple tiers. Rear lane access.

Agent Details

Osborne Estates, Tonypandy

01443 809433

Next Steps?

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