2 Bed Flat, Cash/Bridging Only, Liverpool, L3 0AB, £126,000
Quay Central, Liverpool, L3 0AB - 5 views - 5 months ago
Leasehold
Auction
Cash
ROI: 5%
~69 m²





+7 photos
ValuationOvervalued
Sold Prices | £37K - £285K |
Sold Prices/m² | £352/m² - £2.5K/m² |
| |
Square Metres | ~69.30 m² |
Price/m² | £1.8K/m² |
Value Estimate | £105,646 |
| |
End Value (After Refurb) | £145,496 |
Uplift in Value | +15% |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £31,500 |
Stamp Duty & Legal Fees | £4,980 |
Refurb Costs | £29,210 |
Bridging Loan Interest | £3,308 |
Total Cash In | £70,748 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £145,496 |
Mortgage (After Refinance) | £109,122 |
Mortgage LTV | 75% |
Cash Released | £14,622 |
Cash Left In | £56,126 |
Equity | £36,374 |
Rent Range | £900 - £1,400 |
Rent Estimate | £965 |
Running Costs/mo | £668 |
Cashflow/mo | £297 |
Cashflow/yr | £3,568 |
ROI | 5% |
Gross Yield | 9% |
Local Sold Prices
29 sold prices from £37K to £285K, average is £200K. £352/m² to £2.5K/m², average is £2K/m².
Local Rents
50 rents from £900/mo to £1.4K/mo, average is £1.1K/mo.
Local Area Statistics
Population in L3 | 17,396 |
Population in Liverpool | 675,519 |
Town centre distance | 3.16 miles away |
Nearest school | 0.70 miles away |
Nearest train station | 0.67 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +67% |
Sales demand | Buyer's market |
Capital growth (5yrs) | +18% |
Property History
Listed for £126,000
November 8, 2024
Floor Plans
