3 Bed Semi-Detached House, Refurb/BRRR, Cardiff, CF14 5UZ, £485,000

Old Vicarage Close, Llanishen, Cardiff, CF14 5UZ - 4 views - 3 months ago

Refurb/BRRR
~93 m²
+20 photos

ValuationOvervalued

Sold Prices£210K - £536K
Sold Prices/m²£2K/m² - £6.3K/m²

 

 

Square Metres

~93 m²
Price/m²£5.2K/m²

Value Estimate

£281,700

 

 

End Value (After Refurb)

£487,750

Uplift in Value

+-2%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£121,250

Stamp Duty & Legal Fees

£28,700

Refurb Costs

£37,882

Bridging Loan Interest

£12,731

Total Cash In

£202,313

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£487,750

Mortgage (After Refinance)

£365,813

Mortgage LTV

75%

Cash Released

£2,063

Cash Left In

£200,251

Equity

£121,938

Rent Range

£900 - £2,500

Rent Estimate

£1,529

Running Costs/mo

£1,850

Cashflow/mo

£-321

Cashflow/yr

£-3,852

Gross Yield

4%

Local Sold Prices

51 sold prices from £210K to £536K, average is £280K. £2K/m² to £6.3K/m², average is £3K/m².

PriceDateDistanceAddressBeds 
£305K05/230.16 mi160, Fidlas Road, Cardiff CF14 5LZ3
£325K05/210.19 mi58, Heol Hir, Llanishen, Cardiff CF14 5AE3
£415K05/210.23 mi19, South Rise, Cardiff CF14 0RF3
£395K06/210.23 mi61, South Rise, Cardiff CF14 0RF3
£315K03/210.27 mi89, Heol Hir, Llanishen, Cardiff CF14 5AB3
£230K01/210.3 mi25, Crundale Crescent, Llanishen, Cardiff CF14 5PX3
£245K02/210.31 mi71, Newborough Avenue, Llanishen, Cardiff CF14 5DA3
£296K05/230.31 mi71, Newborough Avenue, Llanishen, Cardiff CF14 5DA3
£250K12/200.32 mi35, Newborough Avenue, Llanishen, Cardiff CF14 5BZ3
£280K09/230.32 mi251, Fishguard Road, Llanishen, Cardiff CF14 5PW3
£465K01/210.33 miRosapenna Cottage, Lisvane Road, Llanishen, Cardiff CF14 0SD3
£300K08/230.33 mi63, Coed Cochwyn Avenue, Llanishen, Cardiff CF14 5BU3
£250K11/230.33 mi67, Coed Cochwyn Avenue, Llanishen, Cardiff CF14 5BU3
£260K06/210.33 mi26, St Dogmaels Avenue, Llanishen, Cardiff CF14 5PZ3
£275K09/230.33 mi14, St Dogmaels Avenue, Llanishen, Cardiff CF14 5PZ3
£467.5K02/230.35 mi2, Elan Road, Cardiff CF14 0NR3
£290K11/230.35 mi101, Heol Hir, Llanishen, Cardiff CF14 5AD3
£245K06/230.36 mi24, Wolfs Castle Avenue, Llanishen, Cardiff CF14 5JS3
£255K08/210.36 mi48, Fishguard Road, Llanishen, Cardiff CF14 5PQ3
£250K12/200.37 mi9, Newborough Avenue, Llanishen, Cardiff CF14 5BY3
£536K05/210.39 mi25, Millheath Drive, Llanishen, Cardiff CF14 0GA3
£210K11/200.41 mi158, Fishguard Road, Llanishen, Cardiff CF14 5PU3
£260K05/210.42 mi56, St Martins Crescent, Llanishen, Cardiff CF14 5QA3
£280K10/230.42 mi56, St Martins Crescent, Llanishen, Cardiff CF14 5QA3
£246K12/200.42 mi56, Llanon Road, Llanishen, Cardiff CF14 5AH3
£260K03/230.45 mi124, Llangranog Road, Llanishen, Cardiff CF14 5BQ3
£215K11/210.45 mi5, Heol Merlin, Llanishen, Cardiff CF14 5QD3
£300.5K12/210.49 mi5, Portfield Crescent, Llanishen, Cardiff CF14 5QE3
£235K02/230.5 mi24, Llanon Road, Llanishen, Cardiff CF14 5AG3
£260K11/200.51 mi39, Llanon Road, Llanishen, Cardiff CF14 5AG3
£260K11/200.51 mi39, Llanon Road, Llanishen, Cardiff CF14 5AG3
£308K08/230.51 mi61, Llanon Road, Llanishen, Cardiff CF14 5AG3
£300K10/230.51 mi40, Llanon Road, Llanishen, Cardiff CF14 5AG3
£285K06/230.53 mi86, Fishguard Road, Llanishen, Cardiff CF14 5PS3
£260K05/210.53 mi94, Fishguard Road, Llanishen, Cardiff CF14 5PS3
£321K04/230.53 mi82, Fishguard Road, Llanishen, Cardiff CF14 5PS3
£243K11/200.54 mi22, Drury Close, Thornhill, Cardiff CF14 9BJ3
£245K03/210.54 mi16, Drury Close, Thornhill, Cardiff CF14 9BJ3
£255K02/210.55 mi15, Llanon Road, Llanishen, Cardiff CF14 5AF3
£285K01/240.56 mi54, Spring Grove, Thornhill, Cardiff CF14 9DL3
£385K11/220.56 mi33, Norwood, Thornhill, Cardiff CF14 9DE3
£252.5K12/200.58 mi41, Garrick Drive, Thornhill, Cardiff CF14 9BH3
£250K05/230.58 mi1, Garrick Drive, Thornhill, Cardiff CF14 9BH3
£383K01/230.61 mi12, Aldwych Close, Thornhill, Cardiff CF14 9DR3
£340K09/230.61 mi10, Merlin Close, Thornhill, Cardiff CF14 9AW3
£380K09/230.62 mi47, Three Arches Avenue, Cardiff CF14 0NW3
£280K05/210.63 mi8, Gaerwen Close, Llanishen, Cardiff CF14 5HD3
£272.6K12/220.64 mi69, Templeton Avenue, Llanishen, Cardiff CF14 5JG3
£290K10/230.64 mi30, Templeton Avenue, Llanishen, Cardiff CF14 5JG3
£295K11/200.64 mi26, Bedavere Close, Thornhill, Cardiff CF14 9AR3
£270K10/210.64 mi29, Bedavere Close, Thornhill, Cardiff CF14 9AR3

Local Rents

16 rents from £900/mo to £2.5K/mo, average is £1.4K/mo.

RentDateDistanceAddressBeds 
£1,35011/230.42 mi-3
£1,15012/240.82 miWatkins Square, Llanishen, Cardiff3
£2,50012/240.91 mi-3
£2,30003/250.91 mi-3
£1,60003/240.91 miCyncoed Road, Cyncoed, Cardiff3
£1,70003/240.95 miLlandennis Avenue, Cyncoed3
£90012/240.98 miPen Y Groes Road, Rhiwbina, Cardiff3
£1,35002/251.01 mi-3
£1,45012/241.01 miArmoury Drive, Cardiff, CF143
£1,45012/241.02 miHeol Mynydd Bychan, Cardiff, Cardiff (County of), CF143
£1,75012/241.11 mi-3
£1,45004/241.13 miBriarwood Drive, Cardiff, CF233
£1,45005/241.13 mi-3
£1,60012/241.18 miLlwyn Y Pia Road, Lisvane, Cardiff3
£1,70003/241.21 miHollybush Road, Cardiff3
£1,35003/241.23 miHawfinch Close, CARDIFF3

Local Area Statistics

Population in CF14

77,733

Population in Cardiff

357,494

Town centre distance

2 miles away

Nearest school

0.10 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

Price changed to £485,000

March 12, 2025

Listed for £499,995

December 26, 2024

Floor Plans

Description

  • Semi-detached dwelling in a quiet residential cul-de-sac on the cusp of Llanishen Village. +
  • Offering over 1200 sq ft of accommodation. +
  • This much loved family home is now in need of modernisation. +
  • Offered to the market with no chain and vacant possession. +

Chambers Estate Agents have received formal instructions to bring to the market this spacious semi-detached dwelling located on Old Vicarage Close, Llanishen.  The accommodation, which is now in need of some modernisation, briefly comprises entrance hall, cloakroom/wc, living room, dining room, conservatory and a fitted kitchen to the ground floor. To the first floor are three bedrooms and a shower room. The property further benefits from gas central heating, Upvc double glazing, off-road parking, detached garden room, which is versatile in its use, fully boarded loft via pull-down ladder and wrap around gardens to the front, side and rear elevation.  Old Vicarage Close is a residential cul-de-sac on the outskirts of Llanishen Village, named after the original vicarage that once stood on its site. The vicarage was constructed in 1864 at a cost of £1,300. Over time, maintaining the large property became too expensive, leading to its eventual replacement by the current housing development. Residents of Old Vicarage Close benefit from convenient access to various amenities. The area is well-served by public transportation, with Llanishen railway station approximately 350 yards away. Several primary and secondary schools are located within a mile, including Coed Glas Primary School and Llanishen High School. Healthcare facilities such as Llanishen Court Surgery are also nearby. Additionally, the proximity to public parks and gardens offers recreational opportunities for residents. This family home is now in need of modernisation and is offered to the market with no chain and vacant possession.  Additional Information: 
Tenure: Freehold. Please verify via your Solicitor. 
Council Tax Band: F. Approximately £2639.00 per annum. 
Land Transaction Tax (LTT): £17,999.00 based on the asking price. 
Square Footage: 1215 Sq Ft. Please verify via your own means. 
School Catchment Information: English medium primary catchment area: Coed Glas Primary School. English medium secondary catchment area: Llanishen High School. Welsh medium primary catchment area: Ysgol Y Wern. Welsh medium secondary catchment area: Ysgol Gyfun Gymraeg Glantaf.

Agent Details

Chambers Estate Agents, Whitchurch

029 2271 1193

Next Steps?

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