4 Bed Detached House, Refurb/BRRR, Ashbourne, DE6 5HA, £565,000
Stubby Lane, Draycott in the Clay, Derby, DE6 5HA - 3 months ago
Refurb/BRRR
~203 m²





+20 photos
ValuationFair Value
Sold Prices | £225K - £827.5K |
Sold Prices/m² | £2K/m² - £3.3K/m² |
| |
Square Metres | ~203.27 m² |
Price/m² | £2.8K/m² |
Value Estimate | £570,650 |
| |
End Value (After Refurb) | £572,407 |
Uplift in Value | +1% |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £141,250 |
Stamp Duty & Legal Fees | £47,700 |
Refurb Costs | £82,369 |
Bridging Loan Interest | £14,831 |
Total Cash In | £287,901 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £572,407 |
Mortgage (After Refinance) | £429,305 |
Mortgage LTV | 75% |
Cash Released | £5,555 |
Cash Left In | £282,345 |
Equity | £143,102 |
Rent Range | £720 - £1,400 |
Rent Estimate | £1,060 |
Running Costs/mo | £2,021 |
Cashflow/mo | £-961 |
Cashflow/yr | £-11,529 |
Gross Yield | 2% |
Local Sold Prices
16 sold prices from £225K to £827.5K, average is £377.5K. £2K/m² to £3.3K/m², average is £2.9K/m².
Local Rents
2 rents from £720/mo to £1.4K/mo, average is £1.1K/mo.
Local Area Statistics
Population in DE6 | 25,599 |
Town centre distance | 11.36 miles away |
Nearest school | 0.20 miles away |
Nearest train station | 3.89 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +194% |
Sales demand | Buyer's market |
Capital growth (5yrs) | +15% |
Property History
Listed for £565,000
January 16, 2025
Floor Plans

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