3 Bed Semi-Detached House, Refurb/BRRR, Cardiff, CF3 3PE, £190,000

Llandudno Road, Rumney, Cardiff. CF3 3PE - 3 views - 3 months ago

Sold STC
Refurb/BRRR
ROI: 4%
~93 m²
+19 photos

ValuationFair Value

Sold Prices£80K - £19.0M
Sold Prices/m²£337/m² - £186.3K/m²

 

 

Square Metres

~93 m²
Price/m²£2K/m²

Value Estimate

£190,000

 

 

End Value (After Refurb)

£222,976

Uplift in Value

+17%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£47,500

Stamp Duty & Legal Fees

£6,900

Refurb Costs

£37,686

Bridging Loan Interest

£4,988

Total Cash In

£98,823

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£222,976

Mortgage (After Refinance)

£167,232

Mortgage LTV

75%

Cash Released

£24,732

Cash Left In

£74,091

Equity

£55,744

Rent Range

£1,100 - £1,500

Rent Estimate

£1,281

Running Costs/mo

£973

Cashflow/mo

£308

Cashflow/yr

£3,696

ROI

4%

Gross Yield

8%

Local Sold Prices

50 sold prices from £80K to £19.0M, average is £199.5K. £337/m² to £186.3K/m², average is £2.3K/m².

PriceDateDistanceAddressBeds 
£150K04/210.01 mi119, Llandudno Road, Rumney, Cardiff CF3 3PE3
£185K06/210.01 mi115, Llandudno Road, Rumney, Cardiff CF3 3PE3
£200K12/230.01 mi111, Llandudno Road, Rumney, Cardiff CF3 3PE3
£190K10/210.02 mi32, Letterston Road, Rumney, Cardiff CF3 3PT3
£205.2K10/210.02 mi40, Letterston Road, Rumney, Cardiff CF3 3PT3
£172.5K04/210.14 mi242, Greenway Road, Rumney, Cardiff CF3 3PL3
£198K11/230.14 mi266, Greenway Road, Rumney, Cardiff CF3 3PL3
£165K02/210.14 mi252, Greenway Road, Rumney, Cardiff CF3 3PL3
£165K11/200.14 mi101, Harris Avenue, Rumney, Cardiff CF3 1QD3
£160K05/210.16 mi72, Letterston Road, Rumney, Cardiff CF3 3PU3
£80K05/230.16 mi1, Rhossilli Road, Rumney, Cardiff CF3 3NX3
£194K02/240.16 mi118, Harris Avenue, Rumney, Cardiff CF3 1QF3
£208K06/210.16 mi46, South View Drive, Rumney, Cardiff CF3 3LY3
£225K03/230.18 mi63, Llandudno Road, Rumney, Cardiff CF3 3PD3
£265K09/230.18 mi49, South View Drive, Rumney, Cardiff CF3 3LX3
£175K10/230.2 mi11, Rhossilli Road, Rumney, Cardiff CF3 3NY3
£153K04/210.2 mi5, Llandudno Road, Rumney, Cardiff CF3 3PD3
£202.5K05/210.2 mi13, Trowbridge Road, Rumney, Cardiff CF3 1QJ3
£245K01/240.2 mi17, Trowbridge Road, Rumney, Cardiff CF3 1QJ3
£225K06/210.21 mi29, Witla Court Road, Rumney, Cardiff CF3 3LU3
£200K07/230.21 mi78, Witla Court Road, Rumney, Cardiff CF3 3LU3
£272K07/230.21 mi70, Witla Court Road, Rumney, Cardiff CF3 3LU3
£147K03/240.22 mi10, Rhossilli Avenue, Rumney, Cardiff CF3 3NH3
£160K10/210.22 mi5, Rhossilli Avenue, Rumney, Cardiff CF3 3NH3
£200K12/220.22 mi34, Harris Avenue, Rumney, Cardiff CF3 1QE3
£232.5K12/220.22 mi30, Harris Avenue, Rumney, Cardiff CF3 1QE3
£255K09/210.23 mi3, Marchwood Close, Rumney, Cardiff CF3 3LZ3
£215K06/230.23 mi20, Witla Court Road, Rumney, Cardiff CF3 3LT3
£170K03/230.23 mi27, Aberdaron Road, Rumney, Cardiff CF3 1SE3
£185K10/230.23 mi19, Aberdaron Road, Rumney, Cardiff CF3 1SE3
£185K10/230.23 mi23, Aberdaron Road, Rumney, Cardiff CF3 1SE3
£199K07/210.24 mi43, Nevin Crescent, Rumney, Cardiff CF3 3NU3
£19.0M06/210.24 mi19, Nevin Crescent, Rumney, Cardiff CF3 3NU3
£177K06/230.24 mi89, Caernarvon Way, Rumney, Cardiff CF3 1RW3
£150K11/200.26 mi5, Rhyl Road, Rumney, Cardiff CF3 3NZ3
£230K12/220.27 mi26, Caernarvon Way, Rumney, Cardiff CF3 1RY3
£237K07/230.29 mi8, Fremington Place, Llanrumney, Cardiff CF3 4EG3
£220.5K12/210.31 mi5, Ilfracombe Crescent, Llanrumney, Cardiff CF3 4TA3
£166.5K01/210.31 mi7, Prestatyn Road, Rumney, Cardiff CF3 1RZ3
£178K12/200.32 mi27, Taunton Avenue, Llanrumney, Cardiff CF3 4EQ3
£182.5K01/210.34 mi14, Bideford Road, Llanrumney, Cardiff CF3 4EE3
£215K06/230.34 mi170, Llanrumney Avenue, Llanrumney, Cardiff CF3 4EA3
£210K01/240.35 mi44, Woolacombe Avenue, Llanrumney, Cardiff CF3 4TE3
£203K02/230.36 mi50, Caernarvon Way, Rumney, Cardiff CF3 1RX3
£185K04/210.36 mi4, Brynbala Way, Rumney, Cardiff CF3 1SX3
£287K09/230.36 mi36, Ty Fry Gardens, Rumney, Cardiff CF3 3NQ3
£250K11/220.36 mi133, Llanrumney Avenue, Llanrumney, Cardiff CF3 4DW3
£240K05/230.37 mi127, Llanrumney Avenue, Llanrumney, Cardiff CF3 4DW3
£237.5K10/210.37 mi54, Bideford Road, Llanrumney, Cardiff CF3 4EF3
£180K04/210.37 mi41, Bideford Road, Llanrumney, Cardiff CF3 4EF3

Local Rents

14 rents from £1.1K/mo to £1.5K/mo, average is £1.3K/mo.

RentDateDistanceAddressBeds 
£1,15012/240.02 miLetterston Road, Rumney, CARDIFF3
£1,30002/250.38 mi-3
£1,50012/240.66 miNew Road, Rumney, CARDIFF3
£1,50012/240.66 miNew Road3
£1,20012/240.71 mi-3
£1,25012/240.79 mi-3
£1,25012/240.86 miTy mawr road, Rumney3
£1,35001/250.9 mi-3
£1,19502/250.9 mi-3
£1,20012/240.94 miMatthysens Way, St. Mellons, CARDIFF3
£1,39512/241.03 miEurwg Crescent, Old St Melons3
£1,10012/241.06 mi-3
£1,35001/241.22 mi-3
£1,20003/241.22 miBryn-y-Nant, Llanedeyrn, CARDIFF3

Local Area Statistics

Population in CF3

41,998

Population in Cardiff

357,494

Town centre distance

3.29 miles away

Nearest school

0.10 miles away

Nearest train station

2.76 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+10%

Sales demand

Balanced market

Capital growth (5yrs)

+38%

Property History

Listed for £190,000

December 26, 2024

Floor Plans

Description

  • GUIDE PRICE: £190,000 - £210,000 +
  • NO ONWARD CHAIN! +
  • Three Bedroom Semi Detached Property +
  • Enclosed Rear Garden +
  • Off Road Parking +
  • EPC - E +
  • COUNCIL TAX BAND - B +

*GUIDE PRICE: £190,000 - £210,000* Welcome to this charming property on Llandudno Road‚ offering the promise of a warm and comfortable home. Boasting three good size bedrooms‚ an open plan kitchen/dining room‚ and a private rear garden‚ this house provides the perfect setting for a family home. The open-plan kitchen and dining space form the heart of the house‚ ideal for family gatherings
and entertaining guests.

While the property is perfectly liveable as is‚ it offers an exciting opportunity for those looking to infuse their personal style. Although some modernisation would enhance its potential‚ this home serves as a blank canvas for your creative vision.

The expansive garden is perfect for outdoor fun‚ providing plenty of space for children to play or for hosting summer barbecues with family and friends. Lovingly held by the same family for years‚ this home is filled with an abundance of memories, laughter and togetherness‚ making it a true home and cherished space. It not only offers comfort and functionality but also the chance to create a future filled with new cherished moments.

Take the opportunity to make this property your own‚ and transform it into a personal haven where memories will be made for years to come. Explore its potential and envision the wonderful life waiting to unfold within these walls.

Agent Details

Williamson & Co, Cardiff

029 2271 7374

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.