4 Bed Semi-Detached House, Refurb/BRRR, Cardiff, CF5 2BY, £495,000

Ely Road, Llandaff, Cardiff, CF5 2BY - 2 views - 2 months ago

Sold STC
Refurb/BRRR
ROI: 2%
~129 m²
+28 photos

ValuationOvervalued

Sold Prices£245K - £850K
Sold Prices/m²£2K/m² - £5.8K/m²

 

 

Square Metres

~129.26 m²
Price/m²£3.8K/m²

Value Estimate

£365,978

 

 

End Value (After Refurb)

£454,500

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£123,750

Stamp Duty & Legal Fees

£28,300

Refurb Costs

£52,400

Bridging Loan Interest

£12,994

Total Cash In

£219,194

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£454,500

Mortgage (After Refinance)

£340,875

Mortgage LTV

75%

Cash Left In

£219,194

Equity

£113,625

Rent Range

£1,200 - £4,259

Rent Estimate

£2,355

Running Costs/mo

£1,911

Cashflow/mo

£444

Cashflow/yr

£5,324

ROI

2%

Gross Yield

6%

Local Sold Prices

50 sold prices from £245K to £850K, average is £426.5K. £2K/m² to £5.8K/m², average is £3.1K/m².

PriceDateDistanceAddressBeds 
£405K03/230.12 mi422, Western Avenue, Cardiff CF5 2BL4
£389.5K06/210.14 mi38, Waungron Road, Cardiff CF5 2JL4
£587.5K08/230.14 mi24, Aubrey Avenue, Cardiff CF5 1AQ4
£363K02/210.16 mi12, Birchfield Crescent, Cardiff CF5 1AE4
£308K09/210.17 mi6, St Fagans Road, Cardiff CF5 3AJ4
£390K01/230.18 mi12, Fairwater Grove West, Cardiff CF5 2JQ4
£294.6K10/210.21 mi50, Fairwater Grove East, Cardiff CF5 2JU4
£525K01/210.21 mi36, Bishops Walk, Cardiff CF5 2HD4
£433K04/230.23 mi18, Windway Avenue, Cardiff CF5 1AP4
£345.1K12/210.23 mi7, Mayfield Avenue, Cardiff CF5 1AL4
£525K11/200.27 mi149, Pencisely Road, Cardiff CF5 1DN4
£369K07/230.28 mi16, Fairfield Avenue, Cardiff CF5 1BS4
£502K08/210.29 mi29, Victoria Park Road West, Cardiff CF5 1FA4
£520K01/210.29 mi28, Vaughan Avenue, Cardiff CF5 2HS4
£436K12/200.33 mi91, Bishops Walk, Cardiff CF5 2HB4
£475K01/210.35 mi20, Insole Gardens, Cardiff CF5 2HW4
£299.9K02/210.36 mi99, Fairwater Grove West, Cardiff CF5 2JP4
£310K09/230.38 mi28, Riverside Terrace, Cardiff CF5 5AR4
£680K08/210.38 mi121, Pencisely Road, Cardiff CF5 1DL4
£725K11/210.43 mi69, Fairwater Road, Cardiff CF5 2LF4
£595K07/230.44 mi311, Western Avenue, Cardiff CF5 2BA4
£750K06/230.46 mi3, Ynys Y Coed, Cardiff CF5 2LU4
£415K10/210.48 mi36, Palace Avenue, Cardiff CF5 2DW4
£850K05/230.5 mi7, Llandaff Chase, Cardiff CF5 2NA4
£327K09/210.5 mi41, Llangynidr Road, Cardiff CF5 3BR4
£755K01/210.52 mi17, Palace Road, Cardiff CF5 2AF4
£650K10/210.52 mi19, Marionville Gardens, Cardiff CF5 2LR4
£662.5K06/230.53 mi16, Fairwater Road, Cardiff CF5 2LD4
£245K11/200.57 mi1, Epsom Close, Cardiff CF5 5BG4
£550K09/210.59 mi43, Pencisely Road, Cardiff CF5 1DH4
£563K05/230.6 mi112, Clive Road, Canton, Cardiff CF5 1GN4
£512.5K11/200.64 mi52, Bridge Street, Llandaff, Cardiff CF5 2EN4
£525K05/230.66 mi26, Syr Davids Avenue, Cardiff CF5 1GH4
£450K01/210.66 mi111, Romilly Road, Cardiff CF5 1FN4
£290K10/200.66 mi12, Reardon Smith Court, Cardiff CF5 3JD4
£355K03/230.66 mi23, Reardon Smith Court, Cardiff CF5 3JD4
£420K12/220.67 mi70, Pwllmelin Road, Cardiff CF5 2NH4
£525K07/210.67 mi71, Pwllmelin Road, Cardiff CF5 2NH4
£530K06/230.69 mi2, Egham Street, Cardiff CF5 1FQ4
£295K01/210.75 mi1, Lansdowne Avenue West, Canton, Cardiff CF11 8FS4
£800K12/220.75 mi3, Gilian Road, Cardiff CF5 2PZ4
£435K01/210.78 mi22, Triscombe Drive, Cardiff CF5 2PN4
£287K05/210.8 mi6, Clos Rhedyn, Cardiff CF5 5NS4
£263K01/230.83 mi1, Birch Walk, Cardiff CF5 3HL4
£275K10/200.85 mi8, Heol Terrell, Canton, Cardiff CF11 8BF4
£285K09/210.85 mi2, Heol Terrell, Canton, Cardiff CF11 8BF4
£297.5K12/200.85 mi43, Heol Terrell, Canton, Cardiff CF11 8BF4
£286K06/210.85 mi6, Heol Terrell, Canton, Cardiff CF11 8BF4
£330K08/210.85 mi46, Heol Terrell, Canton, Cardiff CF11 8BF4
£355K02/220.85 mi63, Heol Terrell, Canton, Cardiff CF11 8BF4

Local Rents

12 rents from £1.2K/mo to £4.3K/mo, average is £1.5K/mo.

RentDateDistanceAddressBeds 
£1,40012/240.14 miWest Orchard Crescent, Llandaff, Cardiff3
£1,25003/250.22 mi-3
£3,25012/240.25 miPencisely Road, Llandaff6
£1,50005/240.42 miPaul Williams Walk, Canton, CARDIFF4
£4,10012/240.49 mi-5
£4,10012/240.49 mi-5
£4,25912/240.49 mi-5
£1,30012/240.54 miMcCale Avenue, CARDIFF4
£1,30012/240.55 miEthel Street, CARDIFF3
£1,20012/240.56 miNesta Road, Canton, Cardiff3
£2,00012/240.58 miPenmon, The Avenue, Llandaff, Cardiff, CF5 2LP4
£1,49512/240.61 mi-3

Local Area Statistics

Population in CF5

65,999

Population in Cardiff

357,494

Town centre distance

1.77 miles away

Nearest school

0.40 miles away

Nearest train station

0.14 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+25%

Sales demand

Seller's market

Capital growth (5yrs)

+32%

Property History

Listed for £495,000

February 4, 2025

Floor Plans

Description

  • No Chain! +
  • Semi Detached House +
  • Corner Plot +
  • Four Reception Rooms +
  • Four Bedrooms +
  • Double Garage +
  • EPC - D +

No Chain. Situated on a desirable corner plot on Ely Road in Llandaff, this extended semi-detached home offers generous living space with four large reception rooms and four well-proportioned bedrooms. Retaining plenty of charm and character, the property boasts a double garage and a substantial garden, perfect for outdoor enjoyment. While in need of modernisation, this home presents an exciting opportunity for the next occupier to put their own stamp on.

Ely Road is perfectly located close to local shops and amenities as well as a stroll away from Victoria Park and Insole Court. There are good public transport links to and from Cardiff City Centre and also easy access to main roads.

Porch - Porch with tiled flooring and sides. Composite glazed door leading into the hallway.

Entrance Hall - Stairs to the first floor. Coved ceiling. PIcture rail. Radiator. Parquet flooring.

Cloakroom - 1/c and wash hand basin. Wooden flooring. Part tiled walls.

Lounge - 3.78m x 5.00m (12'5" x 16'5") - Double glazed bay windows to the front. Radiator. Parquet flooring. Coved ceiling. Picture rails. Fireplace with wooden surround and hearth.

Sitting Room - 3.40m x 4.29m (11'2" x 14'1") - Double glazed doors to the rear. Coved ceiling. Picture rail. Parquet flooring. Radiator.

Reception Room - 2.92m x 2.97m (9'7" x 9'9") - Double glazed windows to the side. Coved ceiling. Parquet flooring. Radiator.

Dining Room - 3.86m x 4.80m (12'8" x 15'9") - From the hallway on the left is a further living room. Double glazed window to the front. Electric fire. Loft access hatch.

Kitchen - 3.30m x 2.92m (10'10" x 9'7") - Double glazed windows to the rear and door to the side. The kitchen is fitted with wall and base units wth worksufaces. Stainless steel sink and drainer. Tiled splashbacks. Combi boiler. Space for appliances.

Utilty - 2.08m x 1.98m (6'10" x 6'6") - Double glazed windows to the rear. Obscure glazed door to the side. Stainless steel sink and drainer. Wall and base units. Laminate flooring.

First Floor -

Landing - Stairs from the entrance hall. Double glazed window to the side. Bannister. Airing cupboard. Coved ceiling and picture rail. Loft access hatch.

Bedroom One - 5.11m x 3.45m (16'9" x 11'4") - Double glazed bay windows to the front. Radiator. Coved ceiling. Picture rail. Built in wardrobe.

Bedroom Two - 3.40m x 4.27m (11'2" x 14') - Double glazed windows to the rear. Radiator. Coved ceiling. Picture rail.

Bedroom Three - 2.95m x 3.43m (9'8" x 11'3") - Double glazed windows to the rear. Radiator. Coved ceiling. Picture rail.

Bedroom Four - 2.31m x 2.64m (7'7" x 8'8") - Double glazed windows to the front. Radiator. Coved ceiling. Picture rail.

Bathroom - 2.01m x 2.11m (6'7" x 6'11") - Obscure double glazed window to the side. Bath with power shower over. Radiator. Laminate flooring. Access to airing cupboard.

W/C - Obscure double glazed window to the side. W/c. Part tiled walls. Laminate flooring.

Outside -

Front - Good size front garden with path. Mature trees and mainly laid to lawn.

Rear - South facing rear garden. Paved patio area. Mainly laid to lawn with mature shrubs and trees. Cold water tap. Timber frame shed. Garage to the rear with off street parking for two vehicles.

Garage - Double garage with power.

Additional Information - We have been advised by the vendor that the proepty is Freehold.
Epc - D.
Council Tax -

Disclaimer - The property title and lease details (including duration and costs) have been supplied by the seller and are not independently verified by Hern and Crabtree. We recommend your legal representative review all information before exchanging contracts. Property descriptions, measurements, and floor plans are for guidance only, and photos may be edited for marketing purposes. We have not tested any services, systems, or appliances and are not RICS surveyors. Opinions on property conditions are based on experience and not verifiable assessments. We recommend using your own surveyor, contractor, and conveyancer. If a prior building survey exists, we do not have access to it and cannot share it. Under Code of Practice 4b, any marketing figure (asking or selling price) is a market appraisal, not a valuation, based on seller details and market conditions, and has not been independently verified. Prices set by vendors may differ from surveyor valuations. Hern and Crabtree will not be liable for discrepancies, costs, or losses arising from sales withdrawals, mortgage valuations, or any related decisions. By pursuing the purchase, you confirm that you have read and understood the above information.

Agent Details

Hern & Crabtree, LLandaff

029 2271 4277

Next Steps?

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