3 Bed Terraced House, Refurb/BRRR, Alloa, FK10 4PA, £96,000
13 Riverside Terrace, Kincardine, FK10 4PA - 31 views - 2 months ago
Sold STC
Refurb/BRRR
ROI: 25%
~93 m²





+2 photos
ValuationFair Value
Sold Prices | £93.5K - £242K |
| |
Square Metres | ~93 m² |
Value Estimate | £97,875 |
| |
End Value (After Refurb) | £95,938 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £24,000 |
Stamp Duty & Legal Fees | £4,080 |
Refurb Costs | £37,126 |
Bridging Loan Interest | £2,520 |
Total Cash In | £69,476 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £95,938 |
Mortgage (After Refinance) | £71,953 |
Mortgage LTV | 75% |
Cash Left In | £69,476 |
Equity | £23,984 |
Rent Range | £795 - £3,990 |
Rent Estimate | £2,206 |
Running Costs/mo | £761 |
Cashflow/mo | £1,445 |
Cashflow/yr | £17,340 |
ROI | 25% |
Gross Yield | 28% |
Local Sold Prices
14 sold prices from £93.5K to £242K, average is £165K.
Local Rents
6 rents from £795/mo to £4K/mo, average is £1.9K/mo.
Local Area Statistics
| |
Rental growth (12m) | +5% |
Sales demand | Seller's market |
Capital growth (5yrs) | +31% |
Property History
Listed for £96,000
January 22, 2025