2 Bed Flat, Refurb/BRRR, Aberdeen, AB15 5NL, £183,000
6 Bonnymuir Place, Midstocket, Aberdeen, AB15, AB15 5NL - 2 months ago
Refurb/BRRR
ROI: 3%
~68 m²





+18 photos
ValuationOvervalued
Sold Prices | £36.3K - £187.5K |
| |
Square Metres | ~68.11 m² |
Value Estimate | £141,000 |
| |
End Value (After Refurb) | £158,500 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £45,750 |
Stamp Duty & Legal Fees | £10,350 |
Refurb Costs | £27,001 |
Bridging Loan Interest | £4,804 |
Total Cash In | £89,655 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £158,500 |
Mortgage (After Refinance) | £118,875 |
Mortgage LTV | 75% |
Cash Left In | £89,655 |
Equity | £39,625 |
Rent Range | £450 - £2,940 |
Rent Estimate | £915 |
Running Costs/mo | £698 |
Cashflow/mo | £217 |
Cashflow/yr | £2,600 |
ROI | 3% |
Gross Yield | 6% |
Local Sold Prices
28 sold prices from £36.3K to £187.5K, average is £105.4K.
Local Rents
51 rents from £450/mo to £2.9K/mo, average is £800/mo.
Local Area Statistics
| |
Rental demand | Landlord's market |
Rental growth (12m) | +2% |
Sales demand | Seller's market |
Capital growth (5yrs) | -10% |
Property History
Listed for £183,000
January 31, 2025
Floor Plans

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