2 Bed Flat, Cash/Bridging Only, Cardiff, CF23 7BE, £135,000





ValuationFair Value
Sold Prices | £91K - £302K |
Sold Prices/m² | £1.4K/m² - £3K/m² |
| |
Square Metres | ~68.11 m² |
Price/m² | £2K/m² |
Value Estimate | £136,350 |
| |
End Value (After Refurb) | £152,813 |
Uplift in Value | +13% |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £33,750 |
Stamp Duty & Legal Fees | £5,250 |
Refurb Costs | £27,830 |
Bridging Loan Interest | £3,544 |
Total Cash In | £72,124 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £152,813 |
Mortgage (After Refinance) | £114,610 |
Mortgage LTV | 75% |
Cash Released | £13,360 |
Cash Left In | £58,764 |
Equity | £38,203 |
Rent Range | £800 - £1,200 |
Rent Estimate | £1,020 |
Running Costs/mo | £702 |
Cashflow/mo | £318 |
Cashflow/yr | £3,822 |
ROI | 5% |
Gross Yield | 9% |
Local Sold Prices
33 sold prices from £91K to £302K, average is £155K. £1.4K/m² to £3K/m², average is £2.4K/m².
Local Rents
24 rents from £800/mo to £1.2K/mo, average is £1K/mo.
Local Area Statistics
Population in CF23 | 46,988 |
Population in Cardiff | 357,494 |
Town centre distance | 2.48 miles away |
Nearest school | 0.20 miles away |
Nearest train station | 1.48 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +22% |
Sales demand | Balanced market |
Capital growth (5yrs) | +41% |
Property History
Listed for £135,000
January 13, 2025
Floor Plans

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