2 Bed Flat, Single Let, Cardiff, CF3 4AN, £120,000

Cranleigh Rise, Cardiff, CF3 4AN - 4 views - 5 months ago

Leasehold
BTL
ROI: 10%
~68 m²
+3 photos

ValuationUndervalued

Sold Prices£70K - £170K
Sold Prices/m²£946/m² - £2.6K/m²

 

 

Square Metres

~68.11 m²
Price/m²£1.8K/m²

Value Estimate

£131,224
BMV9%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£30,000

Stamp Duty & Legal Fees

£4,800

Total Cash In

£34,800

 

 

Cash Out

 

Rent Range

£800 - £2,000

Rent Estimate

£850

Running Costs/mo

£565

Cashflow/mo

£285

Cashflow/yr

£3,420

ROI

10%

Gross Yield

9%

Local Sold Prices

50 sold prices from £70K to £170K, average is £122.8K. £946/m² to £2.6K/m², average is £1.9K/m².

PriceDateDistanceAddressBeds 
£112K01/240.02 miSutherland Court, Flat 16, Cranleigh Rise, Rumney, Cardiff CF3 4AP2
£136K09/220.02 miFlat 20, Lancaster Court, Cranleigh Rise, Rumney, Cardiff CF3 4AP2
£125K02/210.06 mi66, Ridgeway Road, Rumney, Cardiff CF3 4AE2
£115K11/220.06 mi10, Ridgeway Road, Rumney, Cardiff CF3 4AE2
£116K07/210.06 mi34, Ridgeway Road, Rumney, Cardiff CF3 4AE2
£123K05/230.06 mi22, Ridgeway Road, Rumney, Cardiff CF3 4AE2
£114K05/210.06 mi44, Ridgeway Road, Rumney, Cardiff CF3 4AE2
£120K02/230.07 miCumberland Court, 44, Ridgeway Road, Rumney, Cardiff CF3 4AE2
£128K04/210.07 mi77, Kennerleigh Road, Cardiff CF3 4BG2
£128K11/230.07 mi33, Kennerleigh Road, Cardiff CF3 4BG2
£128K12/200.07 mi27, Kennerleigh Road, Cardiff CF3 4BG2
£128K04/210.09 mi77, Kennerleigh Road, Cardiff CF3 4BG2
£132.5K06/210.11 mi69, Kennerleigh Road, Cardiff CF3 4BG2
£122.5K11/200.12 mi96, Lynmouth Crescent, Rumney, Cardiff CF3 4AW2
£70K09/230.13 mi80, Kennerleigh Road, Cardiff CF3 4BJ2
£120K12/200.13 mi96, Kennerleigh Road, Cardiff CF3 4BJ2
£113K09/220.13 miLynton Court, 6, Lynmouth Crescent, Rumney, Cardiff CF3 4AT2
£107K09/220.13 miSeaton Court, 9, Lynmouth Crescent, Rumney, Cardiff CF3 4AT2
£112K07/230.13 miBarnstaple Court, 38, Lynmouth Crescent, Rumney, Cardiff CF3 4AT2
£125K05/210.13 mi54, Kennerleigh Road, Cardiff CF3 4BJ2
£125K07/230.13 mi24, Chulmleigh Close, Cardiff CF3 4BL2
£118K11/200.13 mi17, Chulmleigh Close, Cardiff CF3 4BL2
£125K04/230.13 mi11, Chulmleigh Close, Cardiff CF3 4BL2
£140K09/210.14 mi97, Kennerleigh Road, Cardiff CF3 4BH2
£125K11/230.16 mi56, Lynmouth Crescent, Rumney, Cardiff CF3 4AU2
£150K08/230.26 mi35, Wentloog Close, Rumney, Cardiff CF3 3HB2
£140K06/230.26 mi43, Wentloog Close, Rumney, Cardiff CF3 3HB2
£133K12/200.26 mi41, Wentloog Close, Rumney, Cardiff CF3 3HB2
£135K09/210.27 mi17, Wentloog Close, Rumney, Cardiff CF3 3HA2
£135K12/200.6 mi26, Witla Court Road, Rumney, Cardiff CF3 3LT2
£85K09/230.63 miFlat 6, Downton Grange, New Road, Rumney, Cardiff CF3 3BW2
£90K05/210.64 mi172, Greenway Road, Rumney, Cardiff CF3 3PN2
£105K04/230.83 mi22, Chapel Wood, Llanedeyrn, Cardiff CF23 9EE2
£110K07/210.86 mi53, Glan Rhymni, Splott, Cardiff CF24 2TW2
£119K10/200.86 mi87, Glan Rhymni, Splott, Cardiff CF24 2TW2
£119K03/210.86 mi43, Glan Rhymni, Splott, Cardiff CF24 2TW2
£137K11/220.87 mi21, Cwrt Coles, Cardiff CF24 2RY2
£123K09/230.87 mi59, Woolacombe Avenue, Llanrumney, Cardiff CF3 4TD2
£137.5K09/220.9 mi91, Cwrt Boston, Cardiff CF24 2SF2
£133K10/210.9 mi95, Cwrt Boston, Cardiff CF24 2SF2
£120K06/230.9 mi123, Coed Edeyrn, Llanedeyrn, Cardiff CF23 9JX2
£124K11/220.91 mi37, Awel Mor, Llanedeyrn, Cardiff CF23 9QA2
£110K06/230.94 mi171, Beaufort Square, Cardiff CF24 2TX2
£120K10/230.94 mi15, Mount Pleasant Avenue, Llanrumney, Cardiff CF3 5SX2
£97.5K04/210.96 mi67, Awel Mor, Llanedeyrn, Cardiff CF23 9QB2
£90K04/210.96 mi37, Trowbridge Road, Rumney, Cardiff CF3 1QL2
£117K06/210.98 mi63, Beaufort Square, Cardiff CF24 2TT2
£130K06/210.98 mi117, Beaufort Square, Cardiff CF24 2TT2
£115K10/200.98 mi103, Beaufort Square, Cardiff CF24 2TT2
£170K06/210.98 mi2a, Countisbury Avenue, Llanrumney, Cardiff CF3 5SP2

Local Rents

39 rents from £800/mo to £2K/mo, average is £1K/mo.

RentDateDistanceAddressBeds 
£85012/240.01 miCheirton Court, Cranleigh Rise2
£85001/250.03 mi-2
£95012/240.1 miNewport Road2
£95012/240.12 miLynmouth Crescent, Rumney, Cardiff2
£90012/240.13 miChulmleigh Close, CARDIFF2
£90012/240.14 miKennerleigh Road2
£99512/240.75 miArlington Crescent, Llanrumney, Cardiff, CF32
£1,10012/240.85 mi-2
£1,00003/250.85 mi-2
£95001/250.86 mi-2
£1,00012/240.89 mi-2
£85002/250.89 mi-2
£85012/240.91 mi-2
£1,00012/240.92 mi-2
£95004/240.92 miClarendon Road, Penylan, Cardiff2
£1,25003/250.97 mi-2
£1,10012/241.03 mi-2
£1,10003/251.03 mi-2
£1,00003/241.07 miFoster Drive, Penylan, Cardiff2
£1,15003/241.08 miFfordd Nowell, Penylan2
£89503/241.09 miFfordd Nowell, Penylan, Cardiff, CF232
£1,05003/241.14 miBryn Haidd, Pentwyn, Cardiff 2
£1,20003/241.14 miThomas Court, Harrismith Road, Penylan2
£1,20003/241.14 miThomas Court, Harrismith Road, Penylan2
£1,20005/241.14 miThomas Court, Harrismith Road, Penylan2
£95003/241.14 miFfordd Nowell, Penylan2
£1,20003/241.15 miWaterloo Road, Cardiff2
£1,20003/241.15 miWaterloo Road, Penylan, Cardiff(City), CF232
£99503/251.16 mi-2
£1,05012/241.16 mi-2
£1,05002/251.16 mi-2
£97503/241.16 miBryn Haidd, Pentwyn2
£1,10003/241.17 miWaterloo Road, Penylan2
£1,14503/241.18 miFfordd Nowell, Penylan, Cardiff2
£99504/241.18 miBrynheulog, Pentwyn2
£99503/241.2 miBrynheulog, Pentwyn, Cardiff, CF232
£2,00002/241.21 mi-2
£1,50003/241.21 miClifton House, Cyncoed Gardens, Cyncoed, Cardiff, CF232
£80003/241.21 miWern Goch West, Llanederyn, Cardiff2

Local Area Statistics

Population in CF3

41,998

Population in Cardiff

357,494

Town centre distance

2.56 miles away

Nearest school

0.20 miles away

Nearest train station

2.13 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+10%

Sales demand

Balanced market

Capital growth (5yrs)

+38%

Property History

Listed for £120,000

November 9, 2024

Floor Plans

Description

  • Two Bedrooms +
  • First Floor +
  • No Chain +
  • Ideal First Time Buy +
  • Walking Distance to Shops +
  • Close to Bus Stops +
  • Call Darlows on +
  • Tenant in Situ +

Looking for a spacious and convenient flat in a prime location? This charming 2-bedroom first floor flat offers the perfect blend of comfort and accessibility.

With two generous double bedrooms, this flat is ideal for couples, small families, or professionals. You'll enjoy a bright and airy living space, perfect for relaxing after a busy day. The flat is just a short walk from local shops, bus stops, and a variety of restaurants, offering you everything you need right on your doorstep.

Benefit from excellent transport links with easy access to the A48 and M4, ensuring a smooth commute to Cardiff and beyond. Plus, enjoy the great outdoors with nearby parks and a leisure centre, perfect for those who like to stay active or unwind in nature.

Don't miss out on this fantastic opportunity! Call Darlows now on to arrange a viewing and make this flat your new home.

Agent Details

Darlows, Rumney

029 2271 5367

Next Steps?

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