3 Bed Semi-Detached House, Refurb/BRRR, Wrexham, LL14 2PL, £140,000

Cae Gabriel, Pen-Y-Cae, LL14 2PL - 4 views - 2 months ago

Sold STC
Refurb/BRRR
ROI: 1%
~93 m²
+4 photos

ValuationUndervalued

Sold Prices£102.5K - £280K
Sold Prices/m²£971/m² - £2.6K/m²

 

 

Square Metres

~93 m²
Price/m²£1.5K/m²

Value Estimate

£144,200
BMV3%

 

 

End Value (After Refurb)

£157,627

Uplift in Value

+13%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£35,000

Stamp Duty & Legal Fees

£5,400

Refurb Costs

£38,000

Bridging Loan Interest

£3,675

Total Cash In

£83,825

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£157,627

Mortgage (After Refinance)

£118,220

Mortgage LTV

75%

Cash Released

£13,220

Cash Left In

£70,605

Equity

£39,407

Rent Range

£550 - £1,000

Rent Estimate

£736

Running Costs/mo

£660

Cashflow/mo

£76

Cashflow/yr

£915

ROI

1%

Gross Yield

6%

Local Sold Prices

52 sold prices from £102.5K to £280K, average is £162.5K. £971/m² to £2.6K/m², average is £1.8K/m².

PriceDateDistanceAddressBeds 
£155K05/210.02 mi107, Cae Gabriel, Penycae, Wrexham LL14 2PL3
£182.5K07/230.03 mi18, Cae Gabriel, Penycae, Wrexham LL14 2PH3
£182.5K07/230.03 mi18, Cae Gabriel, Penycae, Wrexham LL14 2PH3
£140K04/210.09 mi10, Trem Y Berwyn, Penycae, Wrexham LL14 2SF3
£163K05/210.11 mi6, Maesteg, Penycae, Wrexham LL14 2SE3
£159K05/230.12 mi25, Oakleigh, Penycae, Wrexham LL14 2PJ3
£146K11/200.12 miBrynawelon, Stryt Issa, Penycae, Wrexham LL14 2PN3
£180K12/220.14 mi3, Maelor View, Penycae, Wrexham LL14 2DF3
£140K04/230.16 mi58, Pont Yr Afon, Penycae, Wrexham LL14 2PR3
£150K11/220.19 mi20, Trofryn, Penycae, Wrexham LL14 2PE3
£145.5K12/220.21 mi15, Ffordd Ifor, Penycae, Wrexham LL14 2NW3
£115K12/200.21 mi8, Ffordd Llanerch, Penycae, Wrexham LL14 2NA3
£162.5K10/210.24 mi8, Erw Lwyd, Rhosllanerchrugog, Wrexham LL14 2EL3
£146K12/200.24 mi10, Erw Lwyd, Rhosllanerchrugog, Wrexham LL14 2EL3
£140K04/230.27 mi17, Ffordd Mynydd Isa, Rhosllanerchrugog, Wrexham LL14 2EH3
£140K04/210.29 mi37, Hall Street, Penycae, Wrexham LL14 2RU3
£128K06/210.3 mi73, Ffordd Llanerch, Penycae, Wrexham LL14 2ND3
£185K11/220.32 mi6, Hill Close, Penycae, Wrexham LL14 2SG3
£173K02/210.32 mi5, Hill Close, Penycae, Wrexham LL14 2SG3
£172K02/230.33 mi39, Cristionydd, Penycae, Wrexham LL14 2RR3
£176.5K04/230.37 mi11, Culfan, Rhosllanerchrugog, Wrexham LL14 2DL3
£190K01/210.39 mi48, Osborne Street, Rhosllanerchrugog, Wrexham LL14 2HT3
£102.5K06/210.41 mi10, Glanrafon, Rhosllanerchrugog, Wrexham LL14 2DN3
£162.5K04/230.41 mi2, Glanrafon, Rhosllanerchrugog, Wrexham LL14 2DN3
£124K01/210.42 mi46, Groesfan, Penycae, Wrexham LL14 2RP3
£265K04/230.43 mi15, Bryn Glas, Rhosllanerchrugog, Wrexham LL14 2EA3
£147.5K11/220.45 mi13, Heol Caradoc, Rhosllanerchrugog, Wrexham LL14 2DS3
£130K10/210.48 mi3, Bro Awelon, Penycae, Wrexham LL14 2RG3
£162K11/200.49 mi9, Osborne Street, Rhosllanerchrugog, Wrexham LL14 2HU3
£130K06/230.49 mi18, Osborne Street, Rhosllanerchrugog, Wrexham LL14 2HU3
£165K12/200.52 miGwenfro House, Church Street, Rhosllanerchrugog, Wrexham LL14 2BW3
£165K10/210.61 miBellan, Penygraig, Rhosllanerchrugog, Wrexham LL14 1LR3
£135K04/210.61 miRockcliffe, Cynlas Street, Rhosllanerchrugog, Wrexham LL14 1PU3
£210K03/210.61 mi24, Smith Street, Rhosllanerchrugog, Wrexham LL14 1AR3
£208K06/210.61 mi22, Smith Street, Rhosllanerchrugog, Wrexham LL14 1AR3
£190K02/210.61 miHeddwch, Cemetery Road, Rhosllanerchrugog, Wrexham LL14 2BY3
£245K10/220.62 mi22, Smith Street, Rhosllanerchrugog, Wrexham LL14 1AR3
£116K06/210.66 mi2, Cemetery Road, Rhosllanerchrugog, Wrexham LL14 2HW3
£210K05/210.69 miCheritholm, Plas Bennion Road, Penycae, Wrexham LL14 1TP3
£144.5K12/220.71 miGreenbank, Hill Street, Rhosllanerchrugog, Wrexham LL14 1LW3
£280K09/210.72 miTy Wesleyan, Plasbennion Road, Penycae, Wrexham LL14 1TP3
£130K05/230.74 mi36, Gardden Road, Rhosllanerchrugog, Wrexham LL14 2EW3
£190K10/200.77 miDelfan, Duke Street, Rhosllanerchrugog, Wrexham LL14 1SU3
£170K12/220.81 mi44, Ffordd Offa, Rhosllanerchrugog, Wrexham LL14 2EY3
£155K02/210.83 miGolygfa, Baptist Street, Ponciau, Wrexham LL14 1RH3
£200K07/230.83 mi19, Johnson Street, Ponciau, Wrexham LL14 1DT3
£200K07/230.83 mi19, Johnson Street, Ponciau, Wrexham LL14 1DT3
£159.9K10/210.86 mi1, Trem Y Mynydd, Rhosllanerchrugog, Wrexham LL14 1BX3
£190K01/230.87 mi97, Brandy Brook, Johnstown, Wrexham LL14 2AJ3
£137K11/200.9 mi35, Brandy Brook, Johnstown, Wrexham LL14 2AH3
£170K10/210.91 mi22, Brandy Brook, Johnstown, Wrexham LL14 2AG3
£180K03/230.91 mi6, Brandy Brook, Johnstown, Wrexham LL14 2AG3

Local Rents

32 rents from £550/mo to £1K/mo, average is £723/mo.

RentDateDistanceAddressBeds 
£72007/240.57 mi-2
£75005/240.67 miFfordd Gwynedd, Rhos, LL143
£82512/240.7 mi-3
£65005/240.74 mi-2
£65012/240.74 mi-2
£66012/240.74 mi-2
£90005/240.82 miPant Glas, Johnstown2
£65005/240.83 miHigh Street, Rhos1
£70005/240.83 miPenry Street, Rhosllanerchrugog, Wrexham1
£78503/250.87 mi-3
£79505/240.87 mi-3
£79505/240.87 mi-3
£80010/240.9 mi-3
£65005/240.95 mi-2
£65005/240.95 mi-2
£79505/240.98 mi2 Hafod View, Moreton Street, Johnstown, LL14 2AE3
£69512/241 miMaelor Road, Wrexham2
£70012/241.02 mi-3
£55009/241.03 mi-1
£62512/241.04 mi16B High Street, Johnstown, LL14 2SN3
£85005/241.21 mi49 Worsley Avenue, Johnstown, LL14 2TE3
£69512/241.3 mi-3
£65005/241.34 miDaniels Drive, Ruabon, LL142
£75011/241.41 mi-2
£85009/241.48 mi-3
£62505/241.59 mi6 Llys Y Nant, Ruabon, LL14 6DJ3
£75005/241.86 miHigh Street, Rhosymedre ,Wrexham3
£72512/242.12 mi-2
£72505/242.12 miHill Street, Wrexham, LL142
£70012/242.12 mi-2
£1,00005/242.31 miWynnstay Hall Estate, Wrexham2
£89512/242.44 miFfordd Offa, Wrexham3

Local Area Statistics

Population in LL14

33,602

Population in Wrexham

134,792

Town centre distance

0.73 miles away

Nearest school

0.20 miles away

Nearest train station

1.40 miles away

 

 

Rental growth (12m)

-6%

Sales demand

Balanced market

Capital growth (5yrs)

+19%

Property History

Listed for £140,000

January 18, 2025

Description

  • Three Bedroom Semi-Detached +
  • Off Road Parking +
  • Good Sized enclosed rear garden +
  • Generous sized reception rooms +
  • NO ONWARD CHAIN +

Located on a popular development within the village of Pen y Cae, this three bedroom semidetached property in need of modernisation comprises an entrance hall, living room, kitchen/dining room, and the first floor landing with three bedrooms and a bathroom suite off. Externally to the front of the property is a lawned garden with a driveway running along the side elevation of the property to double timber gates and access to the rear garden which itself is enclosed and predominantly lawned with tarmac patio area. Available with no on ward chain

Externally Front - Property is approached over a concrete driveway with good sized lawned garden running alongside

Entrance Hall - The property is entered through a UPVC double glazed front door which opens to an entrance hall with the radiator and stairs off rising to the first floor accommodation.

Living Room - 4.19m x 4.11m max (13'9 x 13'6 max ) - With a window facing the front elevation and a radiator, and arched throughway leads to the kitchen/dining room.

Kitchen / Dining Room - 4.98m x 2.62m (16'4 x 8'7 ) - Fitted with light wood grain effect wall, base and drawer units complimented by stainless steel handles. Ample worksurface space housing of stainless-steel single drainer sink unit with mixer tap and tile splash backs. A window facing the rear elevation, a UPVC double glazed door opens to the side elevation and the patio door opens to the rear garden.

First Floor Landing - With a window facing the side elevation, access to the loft and doors opening to three bedrooms and a bathroom.

Bedroom One - 3.45m x 2.87m (11'4 x 9'5 ) - Windows to the front elevation and radiator below.

Bedroom Two - 2.87m x 2.97m (9'5 x 9'9 ) - Having a built in cupboard, window to the rear elevation and radiator below.

Bedroom Three - 2.31m x 1.93m max (7'7 x 6'4 max ) - With a windows to the front elevation and radiator below.

Bathroom - 1.83m x 1.88m (6' x 6'2 ) - Installed with a panel bath with thermostatic shower above, dual flush low level WC and pedestal wash hand basin, radiator and partially tiled walls.

Rear Garden - With double timber side access opening to a rear garden with outside water supply, tarmac patio area and predominately laid to lawn all enclosed by a series of timber fence panels and brick wall.

Addendum - The following applicants will be favoured: A first-time buyer who has: - A local connection of 5 years within the community of Wrexham or neighbouring community. Local connection being: - A person(s) who is living within the community of Wrexham or neighbouring community, for a continuous period of 5 years immediately preceding the date upon which the sale completes OR - a person(s) is working within the community of Wrexham or neighbouring community, for a continuous period of 5 years immediately preceding the date upon which the sale completes OR - has a close family connection, who within the community of Wrexham or neighbouring community, for a continuous period of 5 years immediately preceding the date upon which the sale completes OR A first-time buyer who has - previously lived within the community of Wrexham or neighbouring community for at least 5 years, and would like to return to live in the area The above eligibility will be assessed upon an offer being made

Services - The agents have not tested any of the appliances listed in the particulars.

Viewings - Strictly by prior appointment with Town & Country Wrexham on .

To Make An Offer - If you would like to make an offer, please contact a member of our team who will assist you further.

Mortgage Advice - Town and Country can refer you to Gary Jones Mortgage Consultant who can offer you a full range of mortgage products and save you the time and inconvenience for trying to get the most competitive deal to meet your requirements. Gary Jones Mortgage Consultant deals with most major Banks and Building Societies and can look for the most competitive rates around to suit your needs. For more information contact the Wrexham office on .
Gary Jones Mortgage Consultant normally charges no fees, although depending on your circumstances a fee of up to 1.5% of the mortgage amount may be charged. Approval No. H110624
YOUR HOME MAY BE REPOSSESSED IF YOU DO NOT KEEP UP REPAYMENTS ON YOUR MORTGAGE.

Additional Information - We would like to point out that all measurements, floor plans and photographs are for guidance purposes only (photographs may be taken with a wide angled/zoom lens), and dimensions, shapes and precise locations may differ to those set out in these sales particulars which are approximate and intended for guidance purposes only.

Agent Details

Town & Country Estate Agents, Wrexham

01978 804445

Next Steps?

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