7 Bed Semi-Detached House, Refurb/BRRR, Cardiff, CF14 7AR, £800,000

Foreland Road, Whitchurch, CF14 7AR - 2 months ago

Sold STC
Refurb/BRRR
~217 m²
+51 photos

ValuationOvervalued

Sold Prices£260K - £1.3M
Sold Prices/m²£2.4K/m² - £5.7K/m²

 

 

Square Metres

~217 m²
Price/m²£3.7K/m²

Value Estimate

£771,668

 

 

End Value (After Refurb)

£775,389

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£200,000

Stamp Duty & Legal Fees

£52,700

Refurb Costs

£88,392

Bridging Loan Interest

£21,000

Total Cash In

£363,842

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£775,389

Mortgage (After Refinance)

£581,541

Mortgage LTV

75%

Cash Left In

£363,842

Equity

£193,847

Rent Range

£900 - £3,980

Rent Estimate

£1,947

Running Costs/mo

£2,832

Cashflow/mo

£-885

Cashflow/yr

£-10,626

Gross Yield

3%

Local Sold Prices

50 sold prices from £260K to £1.3M, average is £466.3K. £2.4K/m² to £5.7K/m², average is £3.6K/m².

PriceDateDistanceAddressBeds 
£508K06/230.07 mi72, Tyn Y Pwll Road, Cardiff CF14 1AT4
£660K08/230.1 mi38, St Margarets Road, Whitchurch, Cardiff CF14 7AB4
£585K10/210.11 mi1, St Margarets Place, Whitchurch, Cardiff CF14 7AD4
£475K06/210.13 mi19, Heol Y Forlan, Cardiff CF14 1AX4
£485K03/210.18 mi29, Velindre Road, Cardiff CF14 2TE4
£530K06/210.18 mi45, Heol Y Forlan, Cardiff CF14 1AY4
£427.5K02/210.19 mi7, Kelston Road, Cardiff CF14 2AG4
£435K01/210.19 mi33, Kelston Road, Cardiff CF14 2AG4
£459.5K09/230.19 mi37, Kelston Road, Cardiff CF14 2AG4
£417.5K10/230.19 mi44, Ash Grove, Whitchurch, Cardiff CF14 1BG4
£398K10/210.21 mi72, Park Road, Whitchurch, Cardiff CF14 7BR4
£625K01/210.21 mi52, Park Road, Whitchurch, Cardiff CF14 7BR4
£535K08/230.24 mi27, Cambourne Avenue, Cardiff CF14 2AQ4
£410K11/210.29 mi159, Pen Y Dre, Rhiwbina, Cardiff CF14 6EN4
£403K01/230.32 mi6, Park Avenue, Whitchurch, Cardiff CF14 7AL4
£635K03/230.38 mi22, Bishops Road, Whitchurch, Cardiff CF14 1LZ4
£720K02/230.42 mi29, Bishops Road, Whitchurch, Cardiff CF14 1LU4
£357.5K09/210.46 mi23, Heol Booker, Whitchurch, Cardiff CF14 2DF4
£441.2K12/220.47 mi70, Kyle Avenue, Cardiff CF14 1SS4
£490K10/230.48 mi28, Yorath Road, Cardiff CF14 1QD4
£330K11/200.49 mi19, Heol Pant Y Rhyn, Cardiff CF14 7BZ4
£443K09/230.49 mi19, Heol Pant Y Rhyn, Cardiff CF14 7BZ4
£585K10/230.51 mi25, Lon Y Dail, Cardiff CF14 6DZ4
£462.5K04/210.55 mi17, Heol Stradling, Cardiff CF14 1PU4
£1.3M12/220.6 mi1, Wingfield Road, Cardiff CF14 1NJ4
£590K03/210.6 mi15, Plas Treoda, Cardiff CF14 1PT4
£543K02/230.6 mi8, Kyle Crescent, Cardiff CF14 1SW4
£382K01/210.61 mi31, Coryton Rise, Cardiff CF14 7EJ4
£470K01/240.62 mi17, Kyle Crescent, Cardiff CF14 1ST4
£596K04/230.64 mi10, Pendwyallt Road, Cardiff CF14 7EG4
£425K11/210.65 mi98, Heol Y Coed, Rhiwbina, Cardiff CF14 6HW4
£392.5K06/210.65 mi98, Heol Y Coed, Rhiwbina, Cardiff CF14 6HW4
£575.5K10/230.65 mi10, The Graylands, Cardiff CF14 6AS4
£437.5K11/200.65 mi18, Meadowgate Close, Cardiff CF14 7EX4
£360K12/200.65 mi7, Meadowgate Close, Cardiff CF14 7EX4
£350K05/210.65 mi3, Ffordd Morgannwg, Whitchurch, Cardiff CF14 7JS4
£470K12/210.66 mi15, Melingriffith Drive, Cardiff CF14 2TS4
£435K06/210.66 mi10, Melingriffith Drive, Cardiff CF14 2TS4
£592.5K07/210.66 mi2, Forest Glade, Cardiff CF14 7JL4
£505K02/210.68 miTymawr Cottage, Tymawr Road, Whitchurch, Cardiff CF14 2BH4
£480K01/230.72 mi9, Westfield Road, Cardiff CF14 1QQ4
£260K01/240.73 mi4, Ty-mawr Road, Llandaff North, Cardiff CF14 2FN4
£400K11/210.73 mi21, Greenfield Road, Cardiff CF14 1TE4
£500K02/230.74 mi77, Coryton Rise, Cardiff CF14 7EL4
£375K05/210.75 mi26, Clos Ty Clyd, Cardiff CF14 2HP4
£560K02/240.77 mi8, Min Y Nant, Cardiff CF14 6JR4
£480K02/210.77 mi25, Keynsham Road, Cardiff CF14 1TS4
£410K09/230.79 mi80, Whitworth Square, Cardiff CF14 7DR4
£355K01/210.8 mi7, Caer Wenallt, Cardiff CF14 7HN4
£350K12/210.81 mi14, Belle Vue Crescent, Cardiff CF14 2FJ4

Local Rents

48 rents from £900/mo to £4K/mo, average is £1.5K/mo.

RentDateDistanceAddressBeds 
£1,70012/240.22 miCambourne Avenue, Cardiff4
£1,30012/240.3 miGlan-y-nant Road, Cardiff(City), CF143
£1,30012/240.32 miBryn Heulog, Whitchurch, Cardiff (County of), CF143
£2,30012/240.53 miAlfreda Road, Cardiff4
£1,35012/240.54 miPantmawr Road, Whitchurch, Cardiff, CF143
£2,99512/240.58 miHeol Ifor, Cardiff, CF144
£2,99512/240.58 mi-4
£2,00012/240.66 mi-4
£2,75012/240.66 miPantbach Road, Cardiff, CF144
£2,00003/250.7 mi-4
£1,30012/240.77 miCornelly Street, Cardiff3
£1,80002/250.81 mi-4
£1,37512/240.81 miCornelly Street, Llandaff North, Cardiff, CF143
£1,50011/230.84 mi-3
£1,39512/240.92 miMaes Y Llech, Radyr3
£90012/240.92 miPen Y Groes Road, Rhiwbina, Cardiff3
£1,40012/240.97 miPantbach Road, Birchgrove, Cardiff(City), CF143
£1,30012/240.98 miCaerphilly Road, Cardiff, CF143
£1,75012/240.98 miAndrews Road, Llandaff North, Cardiff3
£1,30012/240.98 miCaerphilly Road, Heath, Cardiff3
£2,40012/241.01 miCaerphilly Road CF144
£1,45012/241.01 miHeol Mynydd Bychan, Cardiff, Cardiff (County of), CF143
£2,20012/241.02 mi-4
£2,50012/241.02 mi-4
£2,00012/241.02 mi-4
£2,50012/241.02 miRhiwbina Hill, Cardiff, CF144
£1,15012/241.03 mi-3
£1,30012/241.04 miWatson Road, Llandaff North3
£1,40012/241.04 miCourt Close, CARDIFF3
£1,45012/241.05 miArmoury Drive, Cardiff, CF143
£1,35002/251.05 mi-3
£1,60002/251.06 mi-4
£1,65012/241.06 mi-4
£1,20002/251.08 mi-3
£1,20003/251.08 mi-3
£1,55012/241.08 miWatkins Square4
£1,15012/241.08 miWatkins Square, Llanishen, Cardiff3
£1,95001/251.12 mi-3
£3,98003/241.13 mi-4
£3,98012/241.13 mi-4
£3,98012/241.13 mi-4
£3,60002/251.13 mi-5
£1,35011/241.13 mi-3
£1,46012/241.13 mi-3
£1,40002/251.13 mi-3
£2,70012/241.15 miHeol Isaf, Radyr, Cardiff4
£1,25002/241.17 mi-3
£1,25002/241.17 mi-3

Local Area Statistics

Population in CF14

77,733

Population in Cardiff

357,494

Town centre distance

1.69 miles away

Nearest school

0.20 miles away

Nearest train station

0.27 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

+29%

Sales demand

Seller's market

Capital growth (5yrs)

+29%

Property History

Listed for £800,000

January 13, 2025

Floor Plans

Description

  • GH0784 +
  • Seven bedrooms +
  • Extensively extended +
  • Three reception rooms +
  • Bespoke Sigma 3 kitchen +
  • Three bedrooms +
  • Ample original features +
  • Three floors +
  • Large rear garden +
  • Garage +

For sale is this immaculate seven-bedroom semi-detached house, boasting extensive extensions and recent renovations. The property is perfectly situated in the heart of Whitchurch with excellent public transport links, nearby schools, local amenities, parks, and a strong local community, making it ideal for those who enjoy walking and cycling routes.  The heart of the home is undoubtedly the Sigma 3 bespoke kitchen, which has been recently refurbished and extensively extended. It features an open-plan layout, a kitchen island, modern appliances, built-in pantries, and granite countertops. There is also an additional utility room and easy access to the garage. The kitchen is bathed in natural light and has bifold doors leading to the large rear garden, creating an indoor-outdoor living experience.  The property has three spacious reception rooms, each showcasing high ceilings and fireplaces. Reception room one features large windows and wood floors, while the second one maintains original features like tiled flooring and a beautiful dressing unit. The third reception room is ideally suited as a home office. There are seven spacious bedrooms, all benefiting from the natural light. The master bedroom and second bedroom are particularly noteworthy, each featuring a charming fireplace. Bedroom six comes with a walk-in closet. There are three bathrooms in the property; a grand bathroom with a free-standing bath and rain shower, a top-floor bathroom with a walk-in shower, and a practical ground-floor shower room. All bathrooms have heated towel rails for that touch of luxury.  The property also benefits from a garage and parking facilities. Council tax is in band F. This is a truly unique property, offering a blend of character and modern living.

Agent Details

Hambly Estates, Powered by eXp UK, Covering South Wales

029 2167 9532

Next Steps?

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