4 Bed Bungalow, Refurb/BRRR, Ayr, KA7 2PX, £120,000





ValuationFair Value
Sold Prices | £148K - £570K |
| |
Square Metres | ~129.26 m² |
Value Estimate | £121,200 |
| |
End Value (After Refurb) | £116,405 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £30,000 |
Stamp Duty & Legal Fees | £4,800 |
Refurb Costs | £50,369 |
Bridging Loan Interest | £3,150 |
Total Cash In | £90,069 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £116,405 |
Mortgage (After Refinance) | £87,304 |
Mortgage LTV | 75% |
Cash Left In | £90,069 |
Equity | £29,101 |
Rent Range | £700 - £1,850 |
Rent Estimate | £1,026 |
Running Costs/mo | £589 |
Cashflow/mo | £437 |
Cashflow/yr | £5,244 |
ROI | 6% |
Gross Yield | 10% |
Local Sold Prices
36 sold prices from £148K to £570K, average is £298K.
Local Rents
16 rents from £700/mo to £1.9K/mo, average is £885/mo.
Local Area Statistics
Population in Ayr | 66,386 |
Town centre distance | 0.22 miles away |
Nearest school | 0.20 miles away |
Nearest train station | 0.88 miles away |
| |
Rental growth (12m) | -19% |
Sales demand | Seller's market |
Capital growth (5yrs) | +20% |
Property History
Listed for £120,000
February 4, 2025
Floor Plans







Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.
3 Bed House, Refurb/BRRR, Ayr, KA7 2NT
£159,000
1 views • a month ago • 93 m²
4 Bed Bungalow, Refurb/BRRR, Ayr, KA7 2QP
£375,000
1 views • 3 months ago • 129 m²
3 Bed Bungalow, Refurb/BRRR, Ayr, KA7 2JR
£195,000
1 views • 3 months ago • 93 m²
4 Bed House, Refurb/BRRR, Ayr, KA7 2SP
£465,000
2 views • 2 months ago • 129 m²