3 Bed Bungalow, Refurb/BRRR, Cupar, KY15 7QA, £245,000
The Yard, Kingskettle, Cupar, KY15 7QA - 4 months ago
Sold STC
Refurb/BRRR
ROI: 1%
~125 m²





+15 photos
ValuationOvervalued
Sold Prices | £95K - £275.2K |
| |
Square Metres | ~125 m² |
Value Estimate | £202,778 |
| |
End Value (After Refurb) | £225,500 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £61,250 |
Stamp Duty & Legal Fees | £15,850 |
Refurb Costs | £51,061 |
Bridging Loan Interest | £6,431 |
Total Cash In | £136,342 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £225,500 |
Mortgage (After Refinance) | £169,125 |
Mortgage LTV | 75% |
Cash Left In | £136,342 |
Equity | £56,375 |
Rent Range | £550 - £1,595 |
Rent Estimate | £1,044 |
Running Costs/mo | £933 |
Cashflow/mo | £111 |
Cashflow/yr | £1,326 |
ROI | 1% |
Gross Yield | 5% |
Local Sold Prices
25 sold prices from £95K to £275.2K, average is £201.6K.
Local Rents
9 rents from £550/mo to £1.6K/mo, average is £1.1K/mo.
Local Area Statistics
Population in Cupar | 28,507 |
Town centre distance | 8.06 miles away |
Nearest school | 0.60 miles away |
Nearest train station | 1.46 miles away |
| |
Rental growth (12m) | +1% |
Sales demand | Seller's market |
Capital growth (5yrs) | +10% |
Property History
Listed for £245,000
December 13, 2024
Floor Plans
