4 Bed Terraced House, Refurb/BRRR, Cardiff, CF5 1NT, £415,000

Alexandra Road, Canton, Cardiff, CF5 1NT - 4 views - 4 months ago

Sold STC
Refurb/BRRR
ROI: 1%
~129 m²
+23 photos

ValuationOvervalued

Sold Prices£204.5K - £750K
Sold Prices/m²£1.6K/m² - £5.4K/m²

 

 

Square Metres

~129.26 m²
Price/m²£3.2K/m²

Value Estimate

£368,746

 

 

End Value (After Refurb)

£370,150

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£103,750

Stamp Duty & Legal Fees

£21,900

Refurb Costs

£52,400

Bridging Loan Interest

£10,894

Total Cash In

£190,694

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£370,150

Mortgage (After Refinance)

£277,612

Mortgage LTV

75%

Cash Left In

£190,694

Equity

£92,537

Rent Range

£499 - £3,400

Rent Estimate

£1,754

Running Costs/mo

£1,528

Cashflow/mo

£226

Cashflow/yr

£2,718

ROI

1%

Gross Yield

5%

Local Sold Prices

50 sold prices from £204.5K to £750K, average is £380K. £1.6K/m² to £5.4K/m², average is £3.3K/m².

PriceDateDistanceAddressBeds 
£375K09/230.09 mi18, Major Road, Cardiff CF5 1PF4
£280K01/210.16 mi54, Brunswick Street, Cardiff CF5 1LJ4
£365K01/230.16 mi76, Beda Road, Cardiff CF5 1LY4
£240K11/210.2 mi2, Broad Place, Cardiff CF11 8BX4
£300K09/210.27 mi26, Wembley Road, Cardiff CF5 1NG4
£425K10/200.34 mi82, Wyndham Crescent, Cardiff CF11 9EF4
£300K08/210.35 mi129, Llandaff Road, Cardiff CF11 9NH4
£435K06/210.35 mi124, Wyndham Crescent, Cardiff CF11 9EG4
£335K06/220.36 mi29, Bartley Wilson Way, Cardiff CF11 8EN4
£580K11/200.4 mi109, Kings Road, Canton, Cardiff CF11 9DB4
£520K08/210.4 mi40, Severn Grove, Cardiff CF11 9EN4
£590K04/230.41 mi157, Kings Road, Canton, Cardiff CF11 9DE4
£295K01/210.43 mi1, Lansdowne Avenue West, Canton, Cardiff CF11 8FS4
£570K01/210.44 mi160, Kings Road, Cardiff CF11 9DG4
£345K01/220.44 mi207, Bartley Wilson Way, Canton, Cardiff CF11 8EP4
£286K06/210.44 mi6, Heol Terrell, Canton, Cardiff CF11 8BF4
£330K08/210.44 mi46, Heol Terrell, Canton, Cardiff CF11 8BF4
£355K02/220.44 mi63, Heol Terrell, Canton, Cardiff CF11 8BF4
£275K10/200.45 mi8, Heol Terrell, Canton, Cardiff CF11 8BF4
£285K09/210.45 mi2, Heol Terrell, Canton, Cardiff CF11 8BF4
£297.5K12/200.45 mi43, Heol Terrell, Canton, Cardiff CF11 8BF4
£470K02/210.46 mi17, Talbot Street, Cardiff CF11 9BW4
£354K09/210.47 mi7, Flindo Crescent, Canton, Cardiff CF11 8DX4
£525K12/200.47 mi22, Llanfair Road, Cardiff CF11 9QB4
£525K12/200.47 mi22, Llanfair Road, Cardiff CF11 9QB4
£385K12/200.47 mi6, Herne Place, Canton, Cardiff CF11 8DY4
£530K06/230.49 mi2, Egham Street, Cardiff CF5 1FQ4
£750K03/230.5 mi71, Plasturton Avenue, Cardiff CF11 9HN4
£450K01/210.51 mi111, Romilly Road, Cardiff CF5 1FN4
£620K11/210.51 mi56, Ryder Street, Cardiff CF11 9BU4
£620K11/210.52 mi56, Ryder Street, Cardiff CF11 9BU4
£305K10/200.53 mi77, Verallo Drive, Cardiff CF11 8DT4
£340K01/210.53 mi101, Verallo Drive, Cardiff CF11 8DT4
£525K05/230.59 mi26, Syr Davids Avenue, Cardiff CF5 1GH4
£350K10/210.61 mi15, Rawden Place, Cardiff CF11 6LF4
£566K02/230.64 mi226, Cathedral Road, Cardiff CF11 9JG4
£640K03/210.64 mi9, Berthwin Street, Cardiff CF11 9JH4
£563K05/230.64 mi112, Clive Road, Canton, Cardiff CF5 1GN4
£630K03/230.66 mi14, Dogo Street, Cardiff CF11 9JJ4
£315K10/220.66 mi24, Powderham Drive, Cardiff CF11 8ND4
£264K12/200.66 mi24, Powderham Drive, Cardiff CF11 8ND4
£476.5K02/210.67 mi17, Gileston Road, Cardiff CF11 9JS4
£515K11/210.67 mi11, Maldwyn Street, Cardiff CF11 9JR4
£595K11/200.68 mi1a, Teilo Street, Cardiff CF11 9JN4
£540K06/230.69 mi31, Fields Park Road, Cardiff CF11 9JP4
£550K09/210.72 mi43, Pencisely Road, Cardiff CF5 1DH4
£265K06/230.73 mi17, Despenser Street, Cardiff CF11 6AG4
£345K12/220.75 mi43, Plantagenet Street, Riverside, Cardiff CF11 6AQ4
£204.5K12/200.8 mi14, Walton Place, Cardiff CF11 8BL4
£325K06/230.8 mi11, Walton Place, Cardiff CF11 8BL4

Local Rents

51 rents from £499/mo to £3.4K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£1,35012/240.08 miAlexandra Road, Canton3
£1,60012/240.11 miBeda Road, Cardiff4
£1,80002/240.13 mi-3
£1,19502/250.16 mi-3
£1,19502/250.16 mi-3
£1,00005/240.16 mi-3
£1,40003/240.19 miBroad Street, Canton, Cardiff, 3
£1,35005/240.2 miLlandaff Road, Flat 2, Canton, CF11 9NJ3
£1,85005/240.25 miAlbert Street, Cardiff4
£1,30002/250.26 mi-3
£1,40003/240.29 miCowbridge Road East, Canton, Cardiff4
£49905/240.31 miCanton Court, Cardiff(City), CF113
£1,25011/230.31 miBroadhaven, Leckwith, Cardiff3
£1,50004/240.31 miBroadacres, CARDIFF3
£2,40012/240.31 mi-3
£52002/250.33 mi-5
£1,20003/240.33 miWells Street, CARDIFF3
£1,30001/250.33 mi-3
£77512/240.34 miWyndham Crescent, Aberdare, Rhondda Cynon Taff3
£1,39503/250.38 mi-3
£1,30004/240.38 miWells Street, CARDIFF3
£1,35004/240.39 miRennie Street, Cardiff(City), CF113
£1,30003/240.4 miBartley Wilson Way, Cardiff3
£1,10003/240.43 miTrevethick Street, Riverside, Cardiff3
£1,85003/240.43 miPitman Street, Pontcanna, CARDIFF4
£1,90005/240.43 miPitman Street, CARDIFF4
£2,50003/240.44 miTalbot Street, Pontcanna, Cardiff5
£1,70003/240.44 miBartley Wilson Way4
£3,10003/240.44 mi-4
£3,24903/250.44 mi-4
£1,70003/240.46 miLlanfair Road, Pontcanna, Cardiff, CF113
£2,20003/240.48 miRyder Street, Pontcanna, CARDIFF5
£1,57512/240.48 miRomilly Road, Canton3
£3,40003/240.51 mi-4
£2,00003/240.52 miPlasturton Avenue, Cardiff4
£1,49512/240.54 mi-3
£1,10003/240.54 miCowbridge Road East, CARDIFF3
£3,00003/240.54 miPontcanna Street, Pontcanna3
£1,75003/240.54 miCowbridge Road East, Cardiff5
£1,75003/240.54 miRyder Street, Pontcanna3
£1,20012/240.55 miNesta Road, Canton, Cardiff3
£1,30012/240.57 miEthel Street, CARDIFF3
£1,80003/240.57 miIestyn Street, Pontcanna, Cardiff3
£2,75003/240.57 miHamilton Villas, Pontcanna3
£1,40005/240.58 miMortimer Road, Pontcanna3
£3,12504/240.59 mi-5
£3,12503/240.59 mi-5
£3,12503/240.59 mi-5
£3,25002/250.59 mi-5
£3,12503/240.59 miRawden Place, Cardiff, CF115
£1,65003/240.59 miPontcanna Street, Pontcanna, CF11 9HS3

Local Area Statistics

Population in CF5

65,999

Population in Cardiff

357,494

Town centre distance

1.59 miles away

Nearest school

0.20 miles away

Nearest train station

0.27 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+25%

Sales demand

Seller's market

Capital growth (5yrs)

+32%

Property History

Listed for £415,000

November 22, 2024

Sold for £36,500

1995

Floor Plans

Description

  • Stunning Renovation +
  • Extended +
  • Loft Conversion +
  • Four Bedrooms +
  • 26 foot Lounge +
  • Open Plan Kitchen/Living +
  • Ground Floor Cloakroom +
  • Contemporary Family Bathroom +
  • Quality Finishes Throughout +
  • Landscaped Garden +

This exceptional four-bedroom property has been thoughtfully extended and refurbished to the highest standard, offering contemporary living with no detail overlooked. Situated in a prime location in Canton, Cardiff, it’s within walking distance of the City Centre and perfectly positioned to enjoy the vibrant amenities of both Canton and Pontcanna.

From the moment you step inside, the quality of this home is evident. The impressive 26-foot lounge features stylish panelled walls, built-in alcove storage and display shelving, creating a perfect blend of modern and timeless design. The heart of the home is the stunning open-plan kitchen and dining area, enhanced by a roof lantern and bi-fold doors that flood the space with natural light and open seamlessly onto the beautifully landscaped, enclosed rear garden – perfect for relaxing or entertaining. The kitchen is beautifully appointed with quartz Calcutta oro worktops, stunning fluted Belfast sink, and built-in appliances, combining style and practicality. A convenient ground-floor WC adds to the home’s functionality.

Upstairs, the property boasts three well-proportioned bedrooms and a luxurious four-piece family bathroom. The expertly converted loft provides a spacious fourth bedroom, offering versatility for a growing family or home office. Throughout, ample built-in storage ensures a clutter-free and organised space.

Every inch of this property showcases exceptional craftsmanship, from the luxurious Amtico flooring to the plush carpets that add warmth and elegance. With a full rewire, including WiFi throughout the property new plumbing, gas central heating, Hive heating control and a well-executed extension, this home combines modern comfort with outstanding design.

This is a rare opportunity to own a meticulously refurbished and extended home with a beautifully landscaped garden in one of Cardiff’s most sought-after locations.

Agent Details

Hogg & Hogg, Cardiff

029 2010 2525

Next Steps?

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