2 Bed Flat, Single Let, Cardiff, CF5 3SH, £120,000

Beechley Drive, CARDIFF, CF5 3SH - 3 months ago

Leasehold

BTL

ROI: 10%

~68 m²

+14 photos

ValuationUndervalued

Sold Prices	£55K - £340K
Sold Prices/m²	£887/m² - £3.1K/m²

Square Metres	~68.11 m²
Price/m²	£1.8K/m²
Value Estimate	£134,255£134,255
BMV	12%

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£30,000£30,000
Stamp Duty & Legal Fees	£7,200£7,200
Total Cash In	£37,200£37,200

Cash Out
Rent Range	£800 - £1,250£800 - £1,250
Rent Estimate	£889
Running Costs/mo	£573£573
Cashflow/mo	£316£316
Cashflow/yr	£3,794£3,794
ROI	10%10%
Gross Yield	9%9%

Local Sold Prices

34 sold prices from £55K to £340K, average is £118K. £887/m² to £3.1K/m², average is £2K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£95K	05/21	0.08 mi	40, Honeysuckle Grove, Cardiff CF5 3TE	£1,501	63	2	Flat
£92.8K	06/21	0.08 mi	41, Honeysuckle Grove, Cardiff CF5 3TE	£1,501	62	2	Flat
£86K	01/21	0.08 mi	32, Honeysuckle Grove, Cardiff CF5 3TE	-	-	2	Flat
£115K	12/20	0.16 mi	17b, Pentrebane Road, Cardiff CF5 3PZ	£2,054	56	2	Flat
£112.5K	06/21	0.28 mi	41, Greenland Crescent, Cardiff CF5 3HE	£1,729	65	2	Flat
£125K	03/23	0.28 mi	14, Greenland Crescent, Cardiff CF5 3HE	£2,083	60	2	Flat
£105K	09/20	0.28 mi	11, Greenland Crescent, Cardiff CF5 3HE	£1,615	65	2	Flat
£120K	09/23	0.28 mi	22, Greenland Crescent, Cardiff CF5 3HE	£2,133	56	2	Flat
£100K	10/22	0.33 mi	6, Quarry Close, Cardiff CF5 3HD	£1,416	71	2	Flat
£73K	08/23	0.35 mi	109, Bishop Hannon Drive, Cardiff CF5 3QU	£1,791	41	2	Flat
£82.5K	02/21	0.36 mi	21, Forest View, Cardiff CF5 3EL	£1,500	55	2	Flat
£82.5K	02/21	0.36 mi	21, Forest View, Cardiff CF5 3EL	£1,500	55	2	Flat
£77K	11/21	0.39 mi	37, Bishop Hannon Drive, Cardiff CF5 3QQ	£1,481	52	2	Flat
£86K	03/23	0.39 mi	37, Bishop Hannon Drive, Cardiff CF5 3QQ	£1,654	52	2	Flat
£133.5K	07/21	0.48 mi	27, Whitland Crescent, Cardiff CF5 3NL	£2,514	53	2	Flat
£118K	06/21	0.53 mi	171, Fairwood Road, Cardiff CF5 3QH	£2,034	58	2	Flat
£120K	04/21	0.53 mi	173, Fairwood Road, Cardiff CF5 3QH	£2,182	55	2	Flat
£125K	10/23	0.54 mi	103, Fairwood Road, Cardiff CF5 3QG	£2,278	55	2	Flat
£130K	11/21	0.58 mi	90, Fairwood Road, Cardiff CF5 3QL	-	-	2	Flat
£88K	03/21	0.58 mi	82, Fairwood Road, Cardiff CF5 3QL	£1,443	61	2	Flat
£160K	06/23	0.59 mi	47, Doyle Avenue, Cardiff CF5 3HT	£3,077	52	2	Flat
£138K	06/21	0.59 mi	26, Fairwood Road, Cardiff CF5 3QJ	£2,156	64	2	Flat
£135K	07/21	0.59 mi	34, Fairwood Road, Cardiff CF5 3QJ	£2,192	62	2	Flat
£55K	01/21	0.59 mi	52, Fairwood Road, Cardiff CF5 3QJ	£887	62	2	Flat
£100K	03/23	0.59 mi	40, Fairwood Road, Cardiff CF5 3QJ	£1,563	64	2	Flat
£82.5K	10/21	0.62 mi	33, Fairwood Road, Cardiff CF5 3QF	£1,352	61	2	Flat
£140K	05/23	0.62 mi	69, Fairwood Road, Cardiff CF5 3QF	£2,299	61	2	Flat
£340K	03/23	0.72 mi	Flat 14, The Retreat, The Chantry, Llandaff, Cardiff CF5 2NT	-	-	2	Flat
£144K	03/23	0.74 mi	Flat 29, Mclay Court, St Fagans Road, Cardiff CF5 3BP	-	-	2	Flat
£320K	05/21	0.83 mi	Flat 21, Petherton Mews, Llantrisant Road, Llandaff, Cardiff CF5 2SJ	-	-	2	Flat
£139.9K	08/21	0.84 mi	21, Rookwood Close, Cardiff CF5 2NR	£1,971	71	2	Flat
£183K	06/23	0.85 mi	42, Rookwood Close, Cardiff CF5 2NS	£2,815	65	2	Flat
£130K	04/23	0.99 mi	45, Limeslade Close, Cardiff CF5 3BD	£2,868	45	2	Flat
£118K	05/21	0.99 mi	24, Limeslade Close, Cardiff CF5 3BD	£2,269	52	2	Flat

Local Rents

16 rents from £800/mo to £1.3K/mo, average is £950/mo.

Rent	Date	Distance	Address	Beds	Type
£950	03/25	0.12 mi	-	2	Flat
£950	02/25	0.27 mi	-	2	Flat
£1,200	12/24	0.31 mi	-	2	Flat
£1,000	03/25	0.31 mi	-	2	Flat
£800	12/24	0.35 mi	Bishop Hannon Drive, Fairwater	2	Flat
£900	12/24	0.35 mi	Bishop Hannon Drive	2	Flat
£895	12/24	0.36 mi	Forest View, Cardiff, CF5	2	Flat
£895	12/24	0.36 mi	-	2	Flat
£895	12/24	0.36 mi	Forest View, Fairwater, Cardiff	2	Flat
£845	10/23	0.42 mi	-	2	Flat
£1,000	01/25	0.46 mi	-	2	Terraced House
£1,000	02/25	0.46 mi	-	2	Terraced House
£1,250	12/24	0.53 mi	Llantrisant Road, Cardiff	2	Flat
£950	12/24	0.54 mi	-	2	Flat
£950	12/24	0.54 mi	Fairwood Road, Cardiff, CF5	2	Flat
£995	10/23	0.57 mi	-	2	Flat

Local Area Statistics

Population in CF5	65,99965,999
Population in Cardiff	357,494357,494
Town centre distance	2.54 miles away2.54 miles away
Nearest school	0.20 miles away0.20 miles away
Nearest train station	0.69 miles away0.69 miles away

Rental demand	Landlord's marketLandlord's market
Rental growth (12m)	+25%+25%
Sales demand	Seller's marketSeller's market
Capital growth (5yrs)	+32%+32%

Property History

Price changed to £120,000

March 8, 2025

Listed for £130,000

December 26, 2024

Floor Plans

Description

Two Double Bedrooms +
Sought After Location +
Nearby Amenities +
Ideal Investment or First Time Purchase +
Communal Gardens +
Separate Kitchen +

Discover this fantastic two-bedroom apartment on Beechley Drive, Cardiff—a perfect opportunity for first-time buyers, downsizers, or investors seeking a well-connected property in a convenient location.

This apartment offers a spacious lounge, a modern kitchen, and two generous double bedrooms, providing plenty of space for comfortable living. The bathroom completes this practical and inviting home, ideal for a variety of lifestyles.

Situated near local amenities and boasting excellent transport links, this property provides easy access to Cardiff City Centre and surrounding areas. Whether you’re commuting or exploring the local attractions, everything you need is close at hand.

Don’t miss out on this great opportunity! Contact Darlows today to arrange a viewing and secure your new home or investment.

Agent Details

Darlows, Canton

029 2271 2783

Next Steps?

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

Similar Properties

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

Sold STC

3 Bed House, Single Let, Cardiff, CF5 3SW

£249,950

3 months ago • 94 m²

3 Bed House, Single Let, Cardiff, CF5 3PR

£240,000

2 months ago • 91 m²

Sold STC

3 Bed House, Single Let, Cardiff, CF5 3PP

£210,000

2 months ago • 93 m²

3 Bed House, Single Let, Cardiff, CF5 3PR

£250,000

2 months ago • 93 m²

2 Bed Flat, Single Let, Cardiff, CF5 3SH, £120,000

ValuationUndervalued

CashflowsOpen in Analyser

Local Sold PricesDownload Show map

Local RentsDownload Show map

Links

Local Area Statistics

Property History

Floor Plans

Description

Agent Details

Next Steps?

Similar Properties

3 Bed House, Single Let, Cardiff, CF5 3SW

3 Bed House, Single Let, Cardiff, CF5 3PR

3 Bed House, Single Let, Cardiff, CF5 3PP

3 Bed House, Single Let, Cardiff, CF5 3PR

Cashflows

Local Sold Prices

Local Rents