3 Bed Semi-Detached House, Cash/Bridging Only, Wrexham, LL12 0RE, £175,000
Hunters Way, Llay, Wrexham, LL12 0RE - 2 months ago
Cash
ROI: 2%
~93 m²





+16 photos
ValuationUndervalued
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (26%) | £45,000 |
Stamp Duty & Legal Fees | £6,600 |
Refurb Costs | £37,989 |
Bridging Loan Interest | £4,725 |
Total Cash In | £96,064 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £188,082 |
Mortgage (After Refinance) | £141,062 |
Mortgage LTV | 75% |
Cash Released | £6,062 |
Cash Left In | £90,003 |
Equity | £47,021 |
Rent Range | £515 - £1,500 |
Rent Estimate | £918 |
Running Costs/mo | £791 |
Cashflow/mo | £127 |
Cashflow/yr | £1,524 |
ROI | 2% |
Gross Yield | 6% |
Local Rents
45 rents from £515/mo to £1.5K/mo, average is £895/mo.
Local Area Statistics
Population in LL12 | 28,275 |
Population in Wrexham | 134,792 |
Town centre distance | 6.82 miles away |
Nearest school | 0.30 miles away |
Nearest train station | 1.26 miles away |
| |
Rental growth (12m) | +79% |
Sales demand | Buyer's market |
Capital growth (5yrs) | +26% |
Property History
Price changed to £175,000
February 4, 2025
Listed for £180,000
December 30, 2024
Sold for £102,000
2021
Floor Plans
