2 Bed Flat, Potential PLO/LOA, Cardiff, CF14 5ES, £155,000

Caerphilly Road, Llanishen, Cardiff, CF14 5ES - 9 views - 4 months ago

Leasehold
Negative Equity
ROI: 6%
~68 m²
+1 photos

ValuationUndervalued

Sold Prices£100K - £400K
Sold Prices/m²£1.8K/m² - £3.9K/m²

 

 

Square Metres

~68.11 m²
Price/m²£2.3K/m²

Value Estimate

£175,953
BMV14%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£38,750

Stamp Duty & Legal Fees

£5,850

Total Cash In

£44,600

 

 

Cash Out

 

Rent Range

£900 - £1,100

Rent Estimate

£909

Running Costs/mo

£686

Cashflow/mo

£223

Cashflow/yr

£2,674

ROI

6%

Gross Yield

7%

Local Sold Prices

50 sold prices from £100K to £400K, average is £155K. £1.8K/m² to £3.9K/m², average is £2.6K/m².

PriceDateDistanceAddressBeds 
£200K03/230.05 mi66, Watkins Square, Llanishen, Cardiff CF14 5FL2
£154K05/230.06 mi31, Watkins Square, Cardiff CF14 4NH2
£155K02/230.06 mi37, Watkins Square, Cardiff CF14 4NH2
£155K04/210.17 mi35, Tasker Square, Llanishen, Cardiff CF14 5ET2
£170K01/230.17 mi18, Tasker Square, Llanishen, Cardiff CF14 5ET2
£152K11/200.18 mi77, Tatham Road, Llanishen, Cardiff CF14 5FD2
£150K08/210.19 mi28, Ashbourn Way, Llanishen, Cardiff CF14 5EY2
£162K10/210.2 mi52, Clos Hendre, Cardiff CF14 6PP2
£155K12/220.2 mi54, Clos Hendre, Cardiff CF14 6PP2
£163.5K01/230.2 mi39, Clos Hendre, Cardiff CF14 6PP2
£154K12/220.24 mi25, Ffordd Ty Unnos, Cardiff CF14 4NJ2
£158K12/220.24 mi9, Ffordd Ty Unnos, Cardiff CF14 4NJ2
£169.9K10/230.24 mi15, Ffordd Ty Unnos, Cardiff CF14 4NJ2
£400K05/210.31 mi10, Ty Gwyn Road, Rhiwbina, Cardiff CF14 6NF2
£168K06/230.36 miFlat 3, Greenwood Court, Bryntirion, Cardiff CF14 6NQ2
£147K04/210.37 miFlat 4, The Gables, Ty Wern Road, Cardiff CF14 4SF2
£194K08/230.39 mi20, Blaen Y Coed, Rhiwbina, Cardiff CF14 6LL2
£170K01/210.4 mi19, Mur Gwyn, Cardiff CF14 6NR2
£160K04/210.45 mi12, Llwyn Grug, Cardiff CF14 6LN2
£165K05/210.49 mi66b, Heol Llanishen Fach, Cardiff CF14 6LF2
£125K02/210.49 mi94, Heol Llanishen Fach, Cardiff CF14 6LF2
£140K11/200.49 mi70b, Heol Llanishen Fach, Cardiff CF14 6LF2
£189.5K01/230.5 mi70, Phoenix Way, Cardiff CF14 4PQ2
£130K06/230.52 miFlat 26, Cwrt Deri, Heol Y Felin, Rhiwbina, Cardiff CF14 6JB2
£176.9K03/210.52 mi46, Phoenix Way, Cardiff CF14 4PQ2
£160K12/200.52 mi32, Phoenix Way, Cardiff CF14 4PQ2
£162K02/210.52 mi40, Phoenix Way, Cardiff CF14 4PQ2
£117.3K01/230.52 miFlat 19, Cwrt Deri, Heol Y Felin, Rhiwbina, Cardiff CF14 6JB2
£105K08/210.52 miFlat 28, Cwrt Deri, Heol Y Felin, Rhiwbina, Cardiff CF14 6JB2
£150K03/210.53 mi55, Latteys Close, Cardiff CF14 4PZ2
£150K03/210.55 mi55, Latteys Close, Cardiff CF14 4PZ2
£152K12/200.55 mi11, Blue House Road, Llanishen, Cardiff CF14 5BW2
£145K03/210.55 mi33, Blue House Road, Llanishen, Cardiff CF14 5BW2
£152K02/210.55 mi25, Blue House Road, Llanishen, Cardiff CF14 5BW2
£178K05/230.55 mi12, Blue House Road, Llanishen, Cardiff CF14 5BW2
£160K07/210.56 mi40, Threipland Drive, Cardiff CF14 4PW2
£165K12/230.58 mi6, Lundy Close, Llanishen, Cardiff CF14 5DF2
£137.5K06/210.59 mi8, Trecastle Avenue, Llanishen, Cardiff CF14 5BX2
£152.5K06/210.59 mi4, Trecastle Avenue, Llanishen, Cardiff CF14 5BX2
£166K10/220.59 mi6, Trecastle Avenue, Llanishen, Cardiff CF14 5BX2
£132K10/200.6 mi14, Trecastle Avenue, Llanishen, Cardiff CF14 5BX2
£135K01/210.64 mi2c, Heol Llanishen Fach, Cardiff CF14 6LD2
£140K04/230.66 mi72b, Cefn Graig, Rhiwbina, Cardiff CF14 6JZ2
£182.5K10/230.66 mi72a, Cefn Graig, Rhiwbina, Cardiff CF14 6JZ2
£100K06/230.7 mi49, Llanishen Court, Llanishen, Cardiff CF14 5PD2
£135K08/230.7 mi22, Llanishen Court, Llanishen, Cardiff CF14 5PD2
£154K06/230.71 mi14, Lee Court, Cardiff CF14 6QT2
£188K10/220.72 mi24c, Heol Hir, Llanishen, Cardiff CF14 5AE2
£180K02/230.72 mi24b, Heol Hir, Llanishen, Cardiff CF14 5AE2
£127K06/230.73 mi35, Cefn Graig, Rhiwbina, Cardiff CF14 6SW2

Local Rents

10 rents from £900/mo to £1.1K/mo, average is £1K/mo.

RentDateDistanceAddressBeds 
£1,09512/240.18 miTatham Road, Llanishen2
£1,10012/240.18 miTatham Road, Cardiff, CF142
£1,00012/240.19 miAshbourn Way2
£1,10012/240.35 miPorthamal Road, Rhiwbina, Cardiff, CF142
£1,00012/240.51 miPhoenix Way, Heath, Cardiff2
£1,00012/240.52 miJohnston Road, Cardiff(City), CF142
£1,00012/240.53 miPantbach Rd, Cardiff, CF14 1TZ2
£90012/240.55 miHeol Llanishen Fach, Cardiff, CF142
£97512/240.55 miHeol Llanishen Fach, CARDIFF2
£90012/240.56 miThreipland Drive, Cardiff(City), CF142

Local Area Statistics

Population in CF14

77,733

Population in Cardiff

357,494

Town centre distance

1.62 miles away

Nearest school

0.60 miles away

Nearest train station

0.20 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

+29%

Sales demand

Seller's market

Capital growth (5yrs)

+29%

Property History

Listed for £155,000

-22%

December 12, 2024

Sold for £188,995

2007

Description

  • TWO BEDROOMS +
  • GROUND FLOOR APARTMENT +
  • ALLOCATED PARKING SPACE +
  • NO ONGOING CHAIN +
  • WALKING DISTANCE OF AMENITIES +

SUMMARY
A two bedroom ground floor purpose built apartment situated within walking distance of shops and public transport, allocated parking space and no ongoing chain. Easy access to Cardiff City Centre and the University Hospital of Wales. All services/appliances have not and will not be tested.

DESCRIPTION
The accommodation comprises entrance hall with security entry phone, a large open plan lounge/dining room/kitchen, two bedrooms, en-suite and a modern white bathroom suite. There is double glazing, electric heating, allocated parking and no ongoing chain. All services/appliances have not and will not be tested.

Entrance Hall 

Lounge / Kitchen 15' 5" maximum x 17' 7" widens to 19'8" ( 4.70m maximum x 5.36m widens to 19'8" )

Bathroom 6' 6" x 5' 6" ( 1.98m x 1.68m )

Bedroom One 11' 4" x 10' 6" ( 3.45m x 3.20m )

En-Suite Shower Room 

Bedroom Two 9' 3" x 9' 1" ( 2.82m x 2.77m )

Outside 

Allocated Parking 

Lease details are currently being compiled. For further information please contact the branch. Please note additional fees could be incurred for items such as leasehold packs.

1. MONEY LAUNDERING REGULATIONS: Intending purchasers will be asked to produce identification documentation at a later stage and we would ask for your co-operation in order that there will be no delay in agreeing the sale.
2. General: While we endeavour to make our sales particulars fair, accurate and reliable, they are only a general guide to the property and, accordingly, if there is any point which is of particular importance to you, please contact the office and we will be pleased to check the position for you, especially if you are contemplating travelling some distance to view the property.
3. The measurements indicated are supplied for guidance only and as such must be considered incorrect.
4. Services: Please note we have not tested the services or any of the equipment or appliances in this property, accordingly we strongly advise prospective buyers to commission their own survey or service reports before finalising their offer to purchase.
5. THESE PARTICULARS ARE ISSUED IN GOOD FAITH BUT DO NOT CONSTITUTE REPRESENTATIONS OF FACT OR FORM PART OF ANY OFFER OR CONTRACT. THE MATTERS REFERRED TO IN THESE PARTICULARS SHOULD BE INDEPENDENTLY VERIFIED BY PROSPECTIVE BUYERS OR TENANTS. NEITHER PETER ALAN NOR ANY OF ITS EMPLOYEES OR AGENTS HAS ANY AUTHORITY TO MAKE OR GIVE ANY REPRESENTATION OR WARRANTY WHATEVER IN RELATION TO THIS PROPERTY.

Agent Details

Peter Alan, Llanishen

029 2271 6635

Next Steps?

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