3 Bed Semi-Detached House, Planning Permission, Warminster, BA12 0JN, £425,000
Upton Lovell, Warminster, BA12 0JN - 2 views - 3 months ago
Sold STC
Planning
ROI: 2%
~93 m²





+14 photos
ValuationOvervalued
Sold Prices | £200K - £467K |
Sold Prices/m² | £2.4K/m² - £3.4K/m² |
| |
Square Metres | ~93 m² |
Price/m² | £4.6K/m² |
Value Estimate | £259,730 |
| |
End Value (After Refurb) | £313,750 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £106,250 |
Stamp Duty & Legal Fees | £22,700 |
Refurb Costs | £37,922 |
Bridging Loan Interest | £11,156 |
Total Cash In | £179,779 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £313,750 |
Mortgage (After Refinance) | £235,313 |
Mortgage LTV | 75% |
Cash Left In | £179,779 |
Equity | £78,438 |
Rent Range | £1,000 - £2,250 |
Rent Estimate | £1,550 |
Running Costs/mo | £1,310 |
Cashflow/mo | £240 |
Cashflow/yr | £2,874 |
ROI | 2% |
Gross Yield | 4% |
Local Sold Prices
8 sold prices from £200K to £467K, average is £314K. £2.4K/m² to £3.4K/m², average is £2.8K/m².
Local Rents
7 rents from £1K/mo to £2.3K/mo, average is £1.4K/mo.
Local Area Statistics
Population in BA12 | 28,537 |
Town centre distance | 5.27 miles away |
Nearest school | 1.60 miles away |
Nearest train station | 5.05 miles away |
| |
Rental growth (12m) | -16% |
Sales demand | Balanced market |
Capital growth (5yrs) | +14% |
Property History
Listed for £425,000
January 15, 2025
Floor Plans
