3 Bed Terraced House, Refurb/BRRR, Cardiff, CF11 7BY, £185,000
Bromfield Street, Cardiff, CF11 7BY - 6 views - 3 months ago
Sold STC
Refurb/BRRR
ROI: 7%
~93 m²





+10 photos
ValuationFair Value
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £46,250 |
Stamp Duty & Legal Fees | £6,750 |
Refurb Costs | £37,863 |
Bridging Loan Interest | £4,856 |
Total Cash In | £97,469 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £227,366 |
Mortgage (After Refinance) | £170,525 |
Mortgage LTV | 75% |
Cash Released | £31,775 |
Cash Left In | £65,694 |
Equity | £56,842 |
Rent Range | £1,050 - £4,050 |
Rent Estimate | £1,628 |
Running Costs/mo | £1,056 |
Cashflow/mo | £572 |
Cashflow/yr | £6,863 |
ROI | 7% |
Gross Yield | 11% |
Local Rents
35 rents from £1.1K/mo to £4K/mo, average is £1.5K/mo.
Local Area Statistics
Population in CF11 | 36,147 |
Population in Cardiff | 357,494 |
Town centre distance | 2.57 miles away |
Nearest school | 0.10 miles away |
Nearest train station | 0.37 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +14% |
Sales demand | Balanced market |
Capital growth (5yrs) | +39% |
Property History
Listed for £185,000
December 7, 2024
Floor Plans

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