3 Bed Semi-Detached House, Planning Permission, Cardiff, CF14 5HR, £390,000





ValuationFair Value
Sold Prices | £120K - £385K |
Sold Prices/m² | £1.4K/m² - £6.3K/m² |
| |
Square Metres | 128 m² |
Price/m² | £3K/m² |
Value Estimate | £393,900£393,900 |
| |
End Value (After Refurb) | £429,804£429,804 |
Uplift in Value | +10%+10% |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging LoanBridging Loan |
Deposit (25%) | £97,500£97,500 |
Stamp Duty & Legal Fees | £19,900£19,900 |
Refurb Costs | £52,139£52,139 |
Bridging Loan Interest | £10,238£10,238 |
Total Cash In | £181,526£181,526 |
| |
Cash Out | |
Monetisation | FlipRefinance & RentRefinance & Rent |
Revaluation | £429,804£429,804 |
Mortgage (After Refinance) | £322,353£322,353 |
Mortgage LTV | 75%75% |
Cash Released | £29,853£29,853 |
Cash Left In | £151,673£151,673 |
Equity | £107,451£107,451 |
Rent Range | £650 - £1,800£650 - £1,800 |
Rent Estimate | £1,101 |
Running Costs/mo | £1,583£1,583 |
Cashflow/mo | £-482£-482 |
Cashflow/yr | £-5,788£-5,788 |
Gross Yield | 3%3% |
Local Sold Prices
51 sold prices from £120K to £385K, average is £285K. £1.4K/m² to £6.3K/m², average is £3.2K/m².
Price | Date | Distance | Address | Price/m² | m² | Beds | Type | |
£278K | 09/23 | 0 mi | 65, Mayflower Avenue, Llanishen, Cardiff CF14 5HR | - | - | 3 | Semi-Detached House | |
£340K | 03/24 | 0 mi | 40, Mayflower Avenue, Llanishen, Cardiff CF14 5HR | - | - | 3 | Semi-Detached House | |
£258K | 05/21 | 0.08 mi | 14, Pendragon Close, Thornhill, Cardiff CF14 9BD | £3,969 | 65 | 3 | Semi-Detached House | |
£300K | 09/23 | 0.08 mi | 9, Pendragon Close, Thornhill, Cardiff CF14 9BD | - | - | 3 | Detached House | |
£315K | 11/21 | 0.09 mi | 12, Cornfield Close, Llanishen, Cardiff CF14 5HS | - | - | 3 | Semi-Detached House | |
£280K | 04/21 | 0.09 mi | 10, Mayflower Avenue, Llanishen, Cardiff CF14 5HQ | £3,333 | 84 | 3 | Semi-Detached House | |
£275K | 04/21 | 0.09 mi | 12, Mayflower Avenue, Llanishen, Cardiff CF14 5HQ | £3,255 | 84 | 3 | Semi-Detached House | |
£258K | 12/21 | 0.11 mi | 65, Morris Avenue, Llanishen, Cardiff CF14 5JX | £2,677 | 96 | 3 | Terraced House | |
£245K | 06/21 | 0.11 mi | 78, Johnston Road, Llanishen, Cardiff CF14 5HH | - | - | 3 | Terraced House | |
£270K | 12/23 | 0.11 mi | 92, Johnston Road, Llanishen, Cardiff CF14 5HH | £2,781 | 97 | 3 | Semi-Detached House | |
£270K | 01/23 | 0.14 mi | 10, Bardsey Crescent, Llanishen, Cardiff CF14 5JZ | £6,136 | 44 | 3 | Semi-Detached House | |
£285K | 06/23 | 0.14 mi | 27, Morris Avenue, Llanishen, Cardiff CF14 5JW | - | - | 3 | Semi-Detached House | |
£292K | 02/24 | 0.15 mi | 35, Guenever Close, Thornhill, Cardiff CF14 9AH | £3,106 | 94 | 3 | Semi-Detached House | |
£291.5K | 08/21 | 0.16 mi | 24, Edgehill Avenue, Llanishen, Cardiff CF14 5HL | - | - | 3 | Semi-Detached House | |
£320K | 10/23 | 0.17 mi | 30, Edgehill Avenue, Llanishen, Cardiff CF14 5HL | £3,387 | 94 | 3 | Semi-Detached House | |
£272.6K | 12/22 | 0.18 mi | 69, Templeton Avenue, Llanishen, Cardiff CF14 5JG | £2,963 | 92 | 3 | Terraced House | |
£290K | 10/23 | 0.18 mi | 30, Templeton Avenue, Llanishen, Cardiff CF14 5JG | £3,028 | 96 | 3 | Terraced House | |
£271K | 10/23 | 0.19 mi | 26, Morris Avenue, Llanishen, Cardiff CF14 5JU | £2,751 | 99 | 3 | Semi-Detached House | |
£316K | 09/23 | 0.2 mi | 17, Gareth Close, Thornhill, Cardiff CF14 9AF | £3,080 | 103 | 3 | Detached House | |
£342K | 10/21 | 0.21 mi | 36, Launcelot Crescent, Thornhill, Cardiff CF14 9AQ | - | - | 3 | Detached House | |
£295K | 11/20 | 0.24 mi | 26, Bedavere Close, Thornhill, Cardiff CF14 9AR | £2,305 | 128 | 3 | Detached House | |
£270K | 10/21 | 0.24 mi | 29, Bedavere Close, Thornhill, Cardiff CF14 9AR | £4,039 | 67 | 3 | Semi-Detached House | |
£342.5K | 07/23 | 0.25 mi | 42, Avonridge, Thornhill, Cardiff CF14 9AU | £3,358 | 102 | 3 | Detached House | |
£255K | 02/21 | 0.26 mi | 15, Llanon Road, Llanishen, Cardiff CF14 5AF | £2,629 | 97 | 3 | Semi-Detached House | |
£290K | 04/21 | 0.26 mi | 30, Avonridge, Thornhill, Cardiff CF14 9AU | £3,172 | 91 | 3 | Detached House | |
£340K | 09/23 | 0.28 mi | 10, Merlin Close, Thornhill, Cardiff CF14 9AW | - | - | 3 | Semi-Detached House | |
£340K | 01/24 | 0.33 mi | 18, Clos Ton Mawr, Cardiff CF14 6RH | £4,048 | 84 | 3 | Bungalow | |
£260K | 11/20 | 0.34 mi | 39, Llanon Road, Llanishen, Cardiff CF14 5AG | £2,708 | 96 | 3 | Terraced House | |
£260K | 11/20 | 0.34 mi | 39, Llanon Road, Llanishen, Cardiff CF14 5AG | £2,708 | 96 | 3 | Terraced House | |
£308K | 08/23 | 0.34 mi | 61, Llanon Road, Llanishen, Cardiff CF14 5AG | £3,080 | 100 | 3 | Terraced House | |
£300K | 10/23 | 0.34 mi | 40, Llanon Road, Llanishen, Cardiff CF14 5AG | £3,030 | 99 | 3 | Terraced House | |
£235K | 02/23 | 0.34 mi | 24, Llanon Road, Llanishen, Cardiff CF14 5AG | £2,670 | 88 | 3 | Semi-Detached House | |
£300K | 06/23 | 0.35 mi | 42, Whitebarn Road, Llanishen, Cardiff CF14 5HB | £3,191 | 94 | 3 | Terraced House | |
£120K | 03/24 | 0.35 mi | 45, Whitebarn Road, Llanishen, Cardiff CF14 5HB | £1,412 | 85 | 3 | Semi-Detached House | |
£368K | 07/23 | 0.35 mi | 12, Clos Fach, Cardiff CF14 6QS | - | - | 3 | Semi-Detached House | |
£255K | 10/23 | 0.35 mi | 70, Lowfield Drive, Thornhill, Cardiff CF14 9HT | £3,643 | 70 | 3 | Terraced House | |
£260K | 03/23 | 0.36 mi | 124, Llangranog Road, Llanishen, Cardiff CF14 5BQ | £3,133 | 83 | 3 | Semi-Detached House | |
£383K | 01/23 | 0.36 mi | 12, Aldwych Close, Thornhill, Cardiff CF14 9DR | £6,279 | 61 | 3 | Detached House | |
£255K | 01/21 | 0.36 mi | 70, Lowfield Drive, Thornhill, Cardiff CF14 9HT | £3,643 | 70 | 3 | Terraced House | |
£355K | 05/21 | 0.37 mi | 93, Heol Lewis, Cardiff CF14 6QD | - | - | 3 | Semi-Detached House | |
£385K | 09/23 | 0.37 mi | 137, Heol Llanishen Fach, Cardiff CF14 6RF | - | - | 3 | Semi-Detached House | |
£367K | 09/21 | 0.4 mi | 128, Heol Lewis, Cardiff CF14 6QE | - | - | 3 | Semi-Detached House | |
£295K | 04/23 | 0.4 mi | 16, Kennington Close, Thornhill, Cardiff CF14 9ED | - | - | 3 | Terraced House | |
£252K | 03/21 | 0.41 mi | 16, Gladeside Close, Thornhill, Cardiff CF14 9HU | £3,761 | 67 | 3 | Terraced House | |
£252.5K | 12/20 | 0.42 mi | 41, Garrick Drive, Thornhill, Cardiff CF14 9BH | £3,659 | 69 | 3 | Terraced House | |
£250K | 05/23 | 0.42 mi | 1, Garrick Drive, Thornhill, Cardiff CF14 9BH | £3,844 | 65 | 3 | Semi-Detached House | |
£250K | 07/23 | 0.43 mi | 69, Woodlawn Way, Thornhill, Cardiff CF14 9EA | £4,195 | 60 | 3 | Terraced House | |
£290K | 07/23 | 0.43 mi | 5, Woodlawn Way, Thornhill, Cardiff CF14 9EA | - | - | 3 | Terraced House | |
£280K | 05/21 | 0.44 mi | 8, Gaerwen Close, Llanishen, Cardiff CF14 5HD | £2,800 | 100 | 3 | Terraced House | |
£347K | 01/24 | 0.45 mi | 110, Heol Llanishen Fach, Cardiff CF14 6LG | £3,943 | 88 | 3 | Semi-Detached House | |
£246K | 12/20 | 0.45 mi | 56, Llanon Road, Llanishen, Cardiff CF14 5AH | £2,050 | 120 | 3 | Semi-Detached House |
Local Rents
51 rents from £650/mo to £1.8K/mo, average is £950/mo.
Rent | Date | Distance | Address | Beds | Type | |
£995 | 03/25 | 0.11 mi | - | 2 | Semi-Detached House | |
£1,000 | 10/24 | 0.19 mi | - | 1 | Terraced House | |
£1,000 | 12/24 | 0.23 mi | Johnston Road, Cardiff(City), CF14 | 2 | Detached House | |
£1,700 | 12/24 | 0.25 mi | Avonridge CF14 | 4 | Flat | |
£700 | 02/25 | 0.32 mi | - | 1 | Flat | |
£700 | 12/24 | 0.32 mi | - | 1 | Flat | |
£875 | 12/24 | 0.33 mi | Templeton Avenue, Llanishen, CARDIFF | 1 | Flat | |
£895 | 12/24 | 0.35 mi | Lowfield Drive, Thornhill, Cardiff | 2 | Terraced House | |
£950 | 12/24 | 0.36 mi | Woodlawn Way, Thornhill, Cardiff | 2 | Terraced House | |
£875 | 12/24 | 0.4 mi | Templeton Avenue, Llanishen | 1 | Flat | |
£875 | 12/24 | 0.4 mi | Templeton Avenue, Llanishen | 1 | Flat | |
£950 | 12/24 | 0.41 mi | - | 2 | Terraced House | |
£1,350 | 11/23 | 0.43 mi | - | 3 | Detached House | |
£900 | 12/24 | 0.44 mi | Heol Llanishen Fach, Cardiff. CF14 6RE | 1 | Flat | |
£1,100 | 12/24 | 0.46 mi | - | 2 | Terraced House | |
£850 | 12/24 | 0.56 mi | Oakridge, Thornhill | 1 | Detached House | |
£850 | 12/24 | 0.57 mi | Oakridge, Thornhill, CARDIFF | 1 | Flat | |
£1,750 | 02/24 | 0.57 mi | - | 4 | Detached House | |
£925 | 12/24 | 0.58 mi | Clos Y Wiwer, Thornhill, Cardiff | 2 | Flat | |
£895 | 12/24 | 0.62 mi | Heol Y Cadno, Thornhill, Cardiff | 2 | Terraced House | |
£900 | 12/24 | 0.66 mi | Clos Y Carlwm, Thornhill, | 2 | Terraced House | |
£1,000 | 12/24 | 0.66 mi | Ashbourn Way | 2 | Flat | |
£1,250 | 02/24 | 0.67 mi | - | 3 | Bungalow | |
£1,250 | 02/24 | 0.67 mi | - | 3 | Bungalow | |
£975 | 12/24 | 0.67 mi | Heol Llanishen Fach, CARDIFF | 2 | Flat | |
£900 | 12/24 | 0.67 mi | Heol Llanishen Fach, Cardiff, CF14 | 2 | Flat | |
£1,095 | 12/24 | 0.69 mi | Tatham Road, Llanishen | 2 | Flat | |
£1,050 | 12/24 | 0.69 mi | Oakridge, Thornhill, Cardiff | 2 | Terraced House | |
£850 | 12/24 | 0.7 mi | Tatham Road, Llanishen, Cardiff | 1 | Flat | |
£775 | 12/24 | 0.71 mi | - | 1 | Flat | |
£1,150 | 12/24 | 0.73 mi | Watkins Square, Llanishen, Cardiff | 3 | Flat | |
£1,550 | 12/24 | 0.73 mi | Watkins Square | 4 | Flat | |
£1,800 | 03/25 | 0.78 mi | - | 4 | Semi-Detached House | |
£1,100 | 12/24 | 0.79 mi | Tatham Road, Cardiff, CF14 | 2 | Flat | |
£900 | 12/24 | 0.79 mi | Pen Y Groes Road, Rhiwbina, Cardiff | 3 | Flat | |
£995 | 12/24 | 0.81 mi | Alwen Drive, Thornhill, CARDIFF | 2 | Terraced House | |
£900 | 02/24 | 0.81 mi | - | 2 | Terraced House | |
£950 | 03/25 | 0.81 mi | - | 2 | Terraced House | |
£750 | 11/24 | 0.85 mi | - | 1 | Flat | |
£775 | 12/24 | 0.87 mi | Pentland Close, Llanishen | 1 | Flat | |
£775 | 12/24 | 0.88 mi | Pentland Close , Llanishen, Cardiff | 1 | Flat | |
£875 | 03/24 | 0.89 mi | Heol Bryn Glas, , Llantwit Fardre | 2 | Flat | |
£650 | 12/24 | 0.89 mi | Fidlas Road, Cardiff | 1 | Flat | |
£875 | 12/24 | 0.95 mi | Ffordd Ty Unnos, Birchgrove | 1 | Flat | |
£950 | 12/24 | 0.99 mi | - | 1 | Flat | |
£850 | 12/24 | 0.99 mi | - | 1 | Flat | |
£1,250 | 01/24 | 0.99 mi | - | 2 | Flat | |
£1,100 | 12/24 | 1 mi | Porthamal Road, Rhiwbina, Cardiff, CF14 | 2 | Flat | |
£1,200 | 12/24 | 1.01 mi | Brooklea Park, Lisvane, CARDIFF | 2 | Flat | |
£1,150 | 11/23 | 1.01 mi | - | 2 | Flat | |
£1,250 | 12/24 | 1.01 mi | - | 2 | Flat |
Local Area Statistics
Population in CF14 | 77,73377,733 |
Population in Cardiff | 357,494357,494 |
Town centre distance | 2.32 miles away2.32 miles away |
Nearest school | 0.20 miles away0.20 miles away |
Nearest train station | 0.87 miles away0.87 miles away |
| |
Rental demand | Balanced marketBalanced market |
Rental growth (12m) | +29%+29% |
Sales demand | Seller's marketSeller's market |
Capital growth (5yrs) | +29%+29% |
Property History
Listed for £390,000
November 20, 2024
Sold for £70,000
1997
Floor Plans

Description
Nestled in the heart of the highly sought-after Llanishen area, 38 Mayflower Avenue offers an exceptional opportunity to acquire a beautifully extended, three-bedroom semi-detached property. Perfect for families and those looking for a blend of traditional character and modern convenience, this home stands as a testament to thoughtful design and meticulous care. From the welcoming entrance to the expansive rear gardens, every detail of this property has been considered to provide comfort and functionality. Entrance and Initial Impressions As you step inside, you are greeted by a sheltered storm porch that provides a warm welcome and protection from the elements. Beyond this, a classic front door opens into a bright and inviting entrance hall. The original woodblock flooring immediately draws the eye, adding a touch of timeless elegance and warmth to this space. The hallway sets the tone for the rest of the house – a harmonious blend of period features and contemporary updates. Living and Reception Areas The front reception room serves as a charming dining area, bathed in natural light from the wide, street-facing window. This well-proportioned room provides a tranquil setting for family meals or entertaining guests. The second reception room at the rear of the property has been expertly extended, transforming it into a spacious and welcoming lounge. Perfect for relaxation or gatherings, this room boasts ample space and an airy ambiance, further enhanced by patio doors that open directly onto the rear patio. From here, the south-facing gardens unfold – a lush and sun-drenched haven ideal for outdoor entertaining or quiet moments of reflection. Kitchen and Utility Space Continuing through the ground floor, the extended kitchen is a standout feature, designed with both practicality and style in mind. Fitted with an array of elegant shaker-style units, it offers abundant storage and seamlessly integrates modern appliances. The layout has been thoughtfully crafted to ensure that cooking and meal preparation are both efficient and enjoyable. Adjacent to the kitchen, a door leads into a handy breakfast room, perfect for casual dining and morning coffees. This room also grants direct access to the rear garden, allowing for an easy indoor-outdoor flow. Adding to the home’s convenience, the converted garage now functions as a utility and laundry room. Complete with a large sink and substantial storage, this space is ideal for handling household chores with ease. An additional downstairs W/C is discreetly positioned under the staircase, ensuring added practicality for guests and residents alike. First Floor – Bedrooms and Family Bathroom The first floor houses three bedrooms, comprising two doubles and one single. Each room boasts ample space, with the rear bedrooms benefiting from stunning, far-reaching views over the city skyline and towards Penarth. On clear days, the vista extends to include the distinctive landmarks of Flat Holm and Steep Holm, adding a unique charm to this home’s elevated position. The main family bathroom is modern and well-appointed, featuring a large bathtub and a separate shower enclosure. This stylish space has been designed for both relaxation and convenience, making busy mornings or evening wind-downs equally comfortable. Loft Conversion – In addition to the three bedrooms, the converted loft room showcases this home’s intelligent use of space. This room is more than capable of accommodating a double bed and benefits from plenty of natural light, thanks to well-placed windows. With additional eaves storage, the space is both practical and inviting, ideal as an office, or a teenager’s private retreat. Outdoor Living – South-Facing Gardens The south-facing rear gardens are a true highlight of the property. Generous in proportion and mainly laid to lawn, this outdoor space provides ample room for children to play, gardening enthusiasts to nurture their plants, or families to host summer gatherings. The garden’s size and layout also offer excellent potential for further extensions or enhancements, subject to the necessary planning permissions. The patio area directly outside the lounge and breakfast room invites al fresco dining and outdoor relaxation. Whether sipping morning coffee as the sun rises or enjoying an evening barbecue with friends, this space is perfectly positioned to make the most of the day’s sunshine. Final Thoughts 38 Mayflower Avenue is more than just a house; it is a welcoming family home that balances classic charm with modern needs. The extended living spaces, thoughtfully designed kitchen, converted loft, and expansive garden make it a rare find in the Llanishen area. With its combination of characterful details, practical amenities, and potential for further development, this property offers a wonderful canvas for new memories and a lifetime of enjoyment. EPC rating: C. Tenure: Freehold,
Similar Properties
Like this property? Maybe you'll like these ones close by too.