3 Bed Bungalow, Refurb/BRRR, Pontypridd, CF37 1EH, £295,000

Llanfair Road, Maesycoed, Pontypridd, CF37 1EH - 9 views - 5 months ago

Refurb/BRRR
ROI: 2%
~93 m²
+21 photos

ValuationOvervalued

Sold Prices£80K - £275K
Sold Prices/m²£793/m² - £3.4K/m²

 

 

Square Metres

~93 m²
Price/m²£3.2K/m²

Value Estimate

£144,784

 

 

End Value (After Refurb)

£165,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£73,750

Stamp Duty & Legal Fees

£12,300

Refurb Costs

£37,686

Bridging Loan Interest

£7,744

Total Cash In

£133,229

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£165,000

Mortgage (After Refinance)

£123,750

Mortgage LTV

75%

Cash Left In

£133,229

Equity

£41,250

Rent Range

£695 - £1,500

Rent Estimate

£913

Running Costs/mo

£718

Cashflow/mo

£195

Cashflow/yr

£2,337

ROI

2%

Gross Yield

4%

Local Sold Prices

50 sold prices from £80K to £275K, average is £135K. £793/m² to £3.4K/m², average is £1.5K/m².

PriceDateDistanceAddressBeds 
£155K08/230.06 mi24, Rosser Street, Pontypridd, Rhondda Cynon Taff CF37 1EB3
£160K11/210.12 mi7, Woodland Terrace, Maesycoed, Pontypridd, Rhondda Cynon Taff CF37 1EA3
£240K12/220.14 mi30, Coed Isaf Road, Pontypridd, Rhondda Cynon Taff CF37 1EL3
£255K12/220.18 mi46, Coed Isaf Road, Pontypridd, Rhondda Cynon Taff CF37 1EN3
£157K12/200.18 mi29, Lanelay Terrace, Pontypridd, Rhondda Cynon Taff CF37 1ER3
£103K07/210.2 mi25, Maritime Street, Pontypridd, Rhondda Cynon Taff CF37 1LQ3
£140K11/200.2 mi12, Maritime Street, Pontypridd, Rhondda Cynon Taff CF37 1LQ3
£124K08/210.24 mi7, Llantrisant Road, Graig, Pontypridd, Rhondda Cynon Taff CF37 1LN3
£115K02/230.24 mi17, Llantrisant Road, Graig, Pontypridd, Rhondda Cynon Taff CF37 1LN3
£107K09/210.25 mi6, Leyshon Street, Pontypridd, Rhondda Cynon Taff CF37 1ND3
£90K01/210.25 mi22, Leyshon Street, Pontypridd, Rhondda Cynon Taff CF37 1ND3
£80K07/230.25 mi28, Leyshon Street, Pontypridd, Rhondda Cynon Taff CF37 1ND3
£104K12/200.27 mi88, Danygraig Street, Pontypridd, Rhondda Cynon Taff CF37 1NB3
£128K01/230.27 mi83, Danygraig Street, Pontypridd, Rhondda Cynon Taff CF37 1NB3
£136K07/210.28 mi6, Maesycoed Road, Pontypridd, Rhondda Cynon Taff CF37 1HZ3
£134.9K12/210.29 mi32, Llantrisant Road, Graig, Pontypridd, Rhondda Cynon Taff CF37 1LP3
£125K10/210.29 mi28, Danygraig Street, Pontypridd, Rhondda Cynon Taff CF37 1NA3
£145K05/230.29 mi27, Danygraig Street, Pontypridd, Rhondda Cynon Taff CF37 1NA3
£140K09/210.29 mi41, High Street, Pontypridd, Rhondda Cynon Taff CF37 1QP3
£173K02/230.3 mi7, Graig Avenue, Pontypridd, Rhondda Cynon Taff CF37 1LU3
£125K02/210.3 mi16a, Seaton Street, Pontypridd, Rhondda Cynon Taff CF37 1JA3
£165K10/210.31 mi3, Graig Avenue, Pontypridd, Rhondda Cynon Taff CF37 1LU3
£175K12/200.33 miTwilight Cottage, Danylan Road, Pontypridd, Rhondda Cynon Taff CF37 1ES3
£120K02/210.33 mi20, Dan Y Coedcae Road, Pontypridd, Mid Glamorgan CF37 1LS3
£88K01/210.33 mi29a, High Street, Graig, Pontypridd, Rhondda Cynon Taff CF37 1QX3
£130K03/210.34 mi14, Graig Street, Graig, Pontypridd, Rhondda Cynon Taff CF37 1NF3
£97K11/200.36 mi16, Pwllgwaun Road, Pontypridd, Rhondda Cynon Taff CF37 1HH3
£110K02/210.36 mi30, Pwllgwaun Road, Pontypridd, Rhondda Cynon Taff CF37 1HH3
£165K06/230.37 mi17, Barry Road, Pontypridd, Rhondda Cynon Taff CF37 1HY3
£112.5K05/230.38 mi20, Sheppard Street, Pontypridd, Rhondda Cynon Taff CF37 1HT3
£104K06/210.4 mi6, Charles Street, Pontypridd, Rhondda Cynon Taff CF37 1HU3
£145K12/220.41 mi28, Vaughan Street, Pontypridd, Rhondda Cynon Taff CF37 1HR3
£149.9K09/210.44 mi27, Heath Crescent, Graigwen, Pontypridd, Rhondda Cynon Taff CF37 2LB3
£173K10/200.44 miElwood, Graigwen Road, Pontypridd, Rhondda Cynon Taff CF37 2HY3
£137K01/230.44 mi2, Graigwen Road, Pontypridd, Rhondda Cynon Taff CF37 2HY3
£125K05/210.46 mi13, Landraw Road, Pontypridd, Rhondda Cynon Taff CF37 1EU3
£82.5K11/210.46 mi29, Landraw Road, Pontypridd, Rhondda Cynon Taff CF37 1EU3
£150K02/230.5 mi8, Castle Ivor Street, Hopkinstown, Pontypridd, Rhondda Cynon Taff CF37 2PY3
£120K06/210.5 mi19, Jenkins Street, Hopkinstown, Pontypridd, Rhondda Cynon Taff CF37 2PU3
£142K06/210.51 mi23, Llwynmadoc Street, Pontypridd, Rhondda Cynon Taff CF37 2HR3
£135K04/230.52 mi14, Oliver Street, Pontypridd, Rhondda Cynon Taff CF37 2RD3
£139K03/230.52 mi10, Oliver Street, Pontypridd, Rhondda Cynon Taff CF37 2RD3
£135K06/230.54 mi29, Thompson Street, Hopkinstown, Pontypridd, Rhondda Cynon Taff CF37 2RE3
£115K06/230.54 mi16, Thompson Street, Hopkinstown, Pontypridd, Rhondda Cynon Taff CF37 2RE3
£108K06/230.56 mi89, Hopkinstown Road, Pontypridd, Rhondda Cynon Taff CF37 2PS3
£220K07/210.6 mi35, Park Prospect, Pontypridd, Rhondda Cynon Taff CF37 2HF3
£115K05/210.62 mi61, Telekebir Road, Pontypridd, Rhondda Cynon Taff CF37 2RL3
£120K01/210.62 mi9, Hillside View, Graigwen, Pontypridd, Rhondda Cynon Taff CF37 2LF3
£215K01/210.63 mi65, Tyfica Road, Pontypridd, Rhondda Cynon Taff CF37 2DB3
£275K02/230.63 mi65, Tyfica Road, Pontypridd, Rhondda Cynon Taff CF37 2DB3

Local Rents

36 rents from £695/mo to £1.5K/mo, average is £900/mo.

RentDateDistanceAddressBeds 
£1,05004/250.14 mi-3
£99512/240.2 miMaritime Street, Pontypridd CF37 1LQ3
£77509/240.24 mi-3
£87512/240.24 miLeyshon Street, PONTYPRIDD3
£77512/240.26 miLlantrisant Road, Graig, PONTYPRIDD3
£75012/240.3 miPhillip Street, Pontypridd3
£89503/250.33 mi-3
£81503/250.38 mi-3
£85012/240.38 miVaughan Street, PONTYPRIDD3
£69501/250.65 mi-3
£89502/250.7 mi-3
£77512/240.76 miWood Road, Treforest, Pontypridd3
£99012/240.78 miCliff Terrace, Treforest3
£93012/240.79 miSt Michaels Avenue, Treforest3
£93012/240.79 miSt Michaels Avenue, Treforest3
£72512/240.81 mi-3
£73012/240.81 mi-3
£70012/240.82 mi-3
£84503/250.9 mi-3
£1,35006/230.97 mi-3
£94512/241 miKingsland Terrace, Treforest3
£96512/241.04 miTreforest, Pontypridd3
£70005/231.05 mi-3
£75012/241.06 miThurston Road3
£75002/251.09 mi-3
£95012/241.09 miSaron Street, Treforest, Pontypridd3
£1,02012/241.1 miSaron Street, Treforest, Pontypridd3
£1,20012/241.15 mi-3
£1,20008/241.15 mi-3
£1,50003/251.15 mi-3
£90012/241.15 miCollins Terrace3
£90012/241.2 mi-3
£1,10007/241.23 mi-3
£1,10012/241.23 mi-3
£1,10011/241.23 mi-3
£1,10005/231.24 mi-3

Local Area Statistics

Population in CF37

38,309

Population in Pontypridd

61,397

Town centre distance

0.41 miles away

Nearest train station

0.38 miles away

 

 

Rental demand

Tenant's market

Rental growth (12m)

+12%

Sales demand

Balanced market

Capital growth (5yrs)

+40%

Property History

Listed for £295,000

November 15, 2024

Floor Plans

Description

  • Semi detached bungalow +
  • Six additional garages +
  • Off road parking +
  • Popular location +
  • Close to amenities, schools, local shop and town centre +
  • Three bedrooms +
  • Versatile accommodation +
  • Good size gardens +
  • Excellent potential +
  • Recommended +

360 WALK THROUGH TOUR AVAILABLE - TAKE A LOOK NOW
Semi Detached Dormer Bungalow Six Garages - Ideal for Storage/Rent Out Excellent Potential
An ideal opportunity to purchase a spacious semi detached dormer bungalow with an additional Six Garages - Ideal for storage, rent out for additional income or for car parking.
In need of some updating but offering excellent potential and comprising entrance hall, lounge/diner, kitchen, bathroom with separate wc, study, utility, laundry room, home office, ground floor bedroom with two additional first floor bedrooms and wc.
There is parking to the front of the property, a good size rear garden, additional parking to the side and six single garages (ideal for a variety of options).
Excellent potential.
Recommended.

Entrance Hall - Half glazed entrance door, radiator, staircase to first floor.

Lounge/Diner - 6.35 x 3.93 (20'9" x 12'10") - Double glazed window to front, radiator, stone fireplace with fitted gas fire, cupboard housing gas combination boiler.

Kitchen - 3.36 x 3.23 (11'0" x 10'7") - Fitted base and wall cupboards, stainless steel sink unit, gas hob, electric oven, space for fridge/freezer, double glazed window and door to side.

Rear Lobby -

Bathroom - Panelled bath with shower mixer taps and electric shower, wash hand basin, part tiled walls, double glazed window to rear.

Separate Wc - WC, radiator, double glazed window to rear.

Study - 2.34 x 2.24 (7'8" x 7'4") - Double glazed window to front, radiator.

Utility Room - 2.92 x 2.75 (9'6" x 9'0") - Double glazed window to front, base storage cupboard.

Laundry Room - 3.17 x 2.74 (10'4" x 8'11") - Stainless steel sink unit, space for washing machine and tumble drier, staircase upto office, window and door to rear.

First Floor Office - 6.18 x 2.78 max (20'3" x 9'1" max) - Double glazed window to rear, radiator.

Bedroom 1 - 4.26 x 3.28 (13'11" x 10'9") - Double glazed patio doors leading out to rear garden, radiator.

First Floor Landing - Access to bedrooms.

Bedroom 2 - 3.57 x 2.88 max (11'8" x 9'5" max) - Double glazed window to rear, radiator.

Bedroom 3 - 3.96 x 2.39 (12'11" x 7'10") - Double glazed window to rear.

Cloaks/Wc - WC, wash hand basin, skylight.

Outside - Paved frontage providing off road parking.
Good size rear garden with small lawn, seating areas and pond.
Hardstand to side with additional 6 garages - ideal for renting out for additional income.

Agent Details

Hoskins Johnson, Pontypridd

01443 706643

Next Steps?

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