3 Bed Terraced House, Refurb/BRRR, Cardiff, CF11 6JR, £270,000
Blaise Place, Cardiff, CF11 6JR - 1 views - 4 months ago
Refurb/BRRR
ROI: 3%
~93 m²





+7 photos
ValuationOvervalued
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £67,500 |
Stamp Duty & Legal Fees | £10,300 |
Refurb Costs | £37,863 |
Bridging Loan Interest | £7,088 |
Total Cash In | £124,500 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £254,500 |
Mortgage (After Refinance) | £190,875 |
Mortgage LTV | 75% |
Cash Left In | £124,500 |
Equity | £63,625 |
Rent Range | £1,050 - £2,500 |
Rent Estimate | £1,405 |
Running Costs/mo | £1,096 |
Cashflow/mo | £309 |
Cashflow/yr | £3,704 |
ROI | 3% |
Gross Yield | 6% |
Local Rents
25 rents from £1.1K/mo to £2.5K/mo, average is £1.3K/mo.
Local Area Statistics
Population in CF11 | 36,147 |
Population in Cardiff | 357,494 |
Town centre distance | 2.37 miles away |
Nearest school | 0.10 miles away |
Nearest train station | 0.21 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +14% |
Sales demand | Balanced market |
Capital growth (5yrs) | +39% |
Property History
Listed for £270,000
November 23, 2024
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.