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

38 Mayflower Avenue, Cardiff, CF14 5HR - 3 views - 4 months ago

Sold STC
Planning
128 m²
+15 photos

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

 

 

End Value (After Refurb)

£429,804

Uplift in Value

+10%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£97,500

Stamp Duty & Legal Fees

£19,900

Refurb Costs

£52,139

Bridging Loan Interest

£10,238

Total Cash In

£181,526

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£429,804

Mortgage (After Refinance)

£322,353

Mortgage LTV

75%

Cash Released

£29,853

Cash Left In

£151,673

Equity

£107,451

Rent Range

£650 - £1,800

Rent Estimate

£1,101

Running Costs/mo

£1,583

Cashflow/mo

£-482

Cashflow/yr

£-5,788

Gross Yield

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.

PriceDateDistanceAddressBeds 
£278K09/230 mi65, Mayflower Avenue, Llanishen, Cardiff CF14 5HR3
£340K03/240 mi40, Mayflower Avenue, Llanishen, Cardiff CF14 5HR3
£258K05/210.08 mi14, Pendragon Close, Thornhill, Cardiff CF14 9BD3
£300K09/230.08 mi9, Pendragon Close, Thornhill, Cardiff CF14 9BD3
£315K11/210.09 mi12, Cornfield Close, Llanishen, Cardiff CF14 5HS3
£280K04/210.09 mi10, Mayflower Avenue, Llanishen, Cardiff CF14 5HQ3
£275K04/210.09 mi12, Mayflower Avenue, Llanishen, Cardiff CF14 5HQ3
£258K12/210.11 mi65, Morris Avenue, Llanishen, Cardiff CF14 5JX3
£245K06/210.11 mi78, Johnston Road, Llanishen, Cardiff CF14 5HH3
£270K12/230.11 mi92, Johnston Road, Llanishen, Cardiff CF14 5HH3
£270K01/230.14 mi10, Bardsey Crescent, Llanishen, Cardiff CF14 5JZ3
£285K06/230.14 mi27, Morris Avenue, Llanishen, Cardiff CF14 5JW3
£292K02/240.15 mi35, Guenever Close, Thornhill, Cardiff CF14 9AH3
£291.5K08/210.16 mi24, Edgehill Avenue, Llanishen, Cardiff CF14 5HL3
£320K10/230.17 mi30, Edgehill Avenue, Llanishen, Cardiff CF14 5HL3
£272.6K12/220.18 mi69, Templeton Avenue, Llanishen, Cardiff CF14 5JG3
£290K10/230.18 mi30, Templeton Avenue, Llanishen, Cardiff CF14 5JG3
£271K10/230.19 mi26, Morris Avenue, Llanishen, Cardiff CF14 5JU3
£316K09/230.2 mi17, Gareth Close, Thornhill, Cardiff CF14 9AF3
£342K10/210.21 mi36, Launcelot Crescent, Thornhill, Cardiff CF14 9AQ3
£295K11/200.24 mi26, Bedavere Close, Thornhill, Cardiff CF14 9AR3
£270K10/210.24 mi29, Bedavere Close, Thornhill, Cardiff CF14 9AR3
£342.5K07/230.25 mi42, Avonridge, Thornhill, Cardiff CF14 9AU3
£255K02/210.26 mi15, Llanon Road, Llanishen, Cardiff CF14 5AF3
£290K04/210.26 mi30, Avonridge, Thornhill, Cardiff CF14 9AU3
£340K09/230.28 mi10, Merlin Close, Thornhill, Cardiff CF14 9AW3
£340K01/240.33 mi18, Clos Ton Mawr, Cardiff CF14 6RH3
£260K11/200.34 mi39, Llanon Road, Llanishen, Cardiff CF14 5AG3
£260K11/200.34 mi39, Llanon Road, Llanishen, Cardiff CF14 5AG3
£308K08/230.34 mi61, Llanon Road, Llanishen, Cardiff CF14 5AG3
£300K10/230.34 mi40, Llanon Road, Llanishen, Cardiff CF14 5AG3
£235K02/230.34 mi24, Llanon Road, Llanishen, Cardiff CF14 5AG3
£300K06/230.35 mi42, Whitebarn Road, Llanishen, Cardiff CF14 5HB3
£120K03/240.35 mi45, Whitebarn Road, Llanishen, Cardiff CF14 5HB3
£368K07/230.35 mi12, Clos Fach, Cardiff CF14 6QS3
£255K10/230.35 mi70, Lowfield Drive, Thornhill, Cardiff CF14 9HT3
£260K03/230.36 mi124, Llangranog Road, Llanishen, Cardiff CF14 5BQ3
£383K01/230.36 mi12, Aldwych Close, Thornhill, Cardiff CF14 9DR3
£255K01/210.36 mi70, Lowfield Drive, Thornhill, Cardiff CF14 9HT3
£355K05/210.37 mi93, Heol Lewis, Cardiff CF14 6QD3
£385K09/230.37 mi137, Heol Llanishen Fach, Cardiff CF14 6RF3
£367K09/210.4 mi128, Heol Lewis, Cardiff CF14 6QE3
£295K04/230.4 mi16, Kennington Close, Thornhill, Cardiff CF14 9ED3
£252K03/210.41 mi16, Gladeside Close, Thornhill, Cardiff CF14 9HU3
£252.5K12/200.42 mi41, Garrick Drive, Thornhill, Cardiff CF14 9BH3
£250K05/230.42 mi1, Garrick Drive, Thornhill, Cardiff CF14 9BH3
£250K07/230.43 mi69, Woodlawn Way, Thornhill, Cardiff CF14 9EA3
£290K07/230.43 mi5, Woodlawn Way, Thornhill, Cardiff CF14 9EA3
£280K05/210.44 mi8, Gaerwen Close, Llanishen, Cardiff CF14 5HD3
£347K01/240.45 mi110, Heol Llanishen Fach, Cardiff CF14 6LG3
£246K12/200.45 mi56, Llanon Road, Llanishen, Cardiff CF14 5AH3

Local Rents

51 rents from £650/mo to £1.8K/mo, average is £950/mo.

RentDateDistanceAddressBeds 
£99503/250.11 mi-2
£1,00010/240.19 mi-1
£1,00012/240.23 miJohnston Road, Cardiff(City), CF142
£1,70012/240.25 miAvonridge CF144
£70002/250.32 mi-1
£70012/240.32 mi-1
£87512/240.33 miTempleton Avenue, Llanishen, CARDIFF1
£89512/240.35 miLowfield Drive, Thornhill, Cardiff2
£95012/240.36 miWoodlawn Way, Thornhill, Cardiff2
£87512/240.4 miTempleton Avenue, Llanishen1
£87512/240.4 miTempleton Avenue, Llanishen1
£95012/240.41 mi-2
£1,35011/230.43 mi-3
£90012/240.44 miHeol Llanishen Fach, Cardiff. CF14 6RE1
£1,10012/240.46 mi-2
£85012/240.56 miOakridge, Thornhill1
£85012/240.57 miOakridge, Thornhill, CARDIFF1
£1,75002/240.57 mi-4
£92512/240.58 miClos Y Wiwer, Thornhill, Cardiff2
£89512/240.62 miHeol Y Cadno, Thornhill, Cardiff2
£90012/240.66 miClos Y Carlwm, Thornhill, 2
£1,00012/240.66 miAshbourn Way2
£1,25002/240.67 mi-3
£1,25002/240.67 mi-3
£97512/240.67 miHeol Llanishen Fach, CARDIFF2
£90012/240.67 miHeol Llanishen Fach, Cardiff, CF142
£1,09512/240.69 miTatham Road, Llanishen2
£1,05012/240.69 miOakridge, Thornhill, Cardiff2
£85012/240.7 miTatham Road, Llanishen, Cardiff1
£77512/240.71 mi-1
£1,15012/240.73 miWatkins Square, Llanishen, Cardiff3
£1,55012/240.73 miWatkins Square4
£1,80003/250.78 mi-4
£1,10012/240.79 miTatham Road, Cardiff, CF142
£90012/240.79 miPen Y Groes Road, Rhiwbina, Cardiff3
£99512/240.81 miAlwen Drive, Thornhill, CARDIFF2
£90002/240.81 mi-2
£95003/250.81 mi-2
£75011/240.85 mi-1
£77512/240.87 miPentland Close, Llanishen1
£77512/240.88 miPentland Close , Llanishen, Cardiff 1
£87503/240.89 miHeol Bryn Glas, , Llantwit Fardre2
£65012/240.89 miFidlas Road, Cardiff1
£87512/240.95 miFfordd Ty Unnos, Birchgrove1
£95012/240.99 mi-1
£85012/240.99 mi-1
£1,25001/240.99 mi-2
£1,10012/241 miPorthamal Road, Rhiwbina, Cardiff, CF142
£1,20012/241.01 miBrooklea Park, Lisvane, CARDIFF2
£1,15011/231.01 mi-2
£1,25012/241.01 mi-2

Local Area Statistics

Population in CF14

77,733

Population in Cardiff

357,494

Town centre distance

2.32 miles away

Nearest school

0.20 miles away

Nearest train station

0.87 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

+29%

Sales demand

Seller's market

Capital growth (5yrs)

+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,

Agent Details

Northwood, Cardiff

029 2271 7583

Next Steps?

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