3 Bed Terraced House, Single Let, Cardiff, CF14 7DA, £225,000

Heol Pant Y Rhyn, Cardiff, CF14 7DA - 1 views - 2 months ago

Sold STC
BTL
ROI: 3%
~93 m²
+13 photos

ValuationUndervalued

Sold Prices£210K - £700K
Sold Prices/m²£2.2K/m² - £5.8K/m²

 

 

Square Metres

~93 m²
Price/m²£2.4K/m²

Value Estimate

£307,500
BMV23%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£56,250

Stamp Duty & Legal Fees

£8,700

Total Cash In

£64,950

 

 

Cash Out

 

Rent Range

£900 - £1,500

Rent Estimate

£1,200

Running Costs/mo

£963

Cashflow/mo

£237

Cashflow/yr

£2,843

ROI

4%

Gross Yield

6%

Local Sold Prices

50 sold prices from £210K to £700K, average is £352.5K. £2.2K/m² to £5.8K/m², average is £3.7K/m².

PriceDateDistanceAddressBeds 
£280K12/200 mi33, Heol Pant Y Rhyn, Cardiff CF14 7DA3
£330K10/230 mi47, Heol Pant Y Rhyn, Cardiff CF14 7DA3
£290.5K10/210.04 mi35, Heol Pentwyn, Cardiff CF14 7DD3
£281.3K03/230.04 mi4, Heol Pentwyn, Cardiff CF14 7DD3
£430K11/230.08 mi102, Lon Y Celyn, Cardiff CF14 7BJ3
£325K02/230.1 mi37, Lon Y Celyn, Cardiff CF14 7BT3
£210K12/200.12 mi30, Heol Pant Y Celyn, Cardiff CF14 7BX3
£326.5K04/210.16 mi45, Pantmawr Road, Cardiff CF14 7TB3
£355K10/230.17 mi36, Park Avenue, Whitchurch, Cardiff CF14 7AL3
£347.5K06/230.2 mi17, Park Crescent, Whitchurch, Cardiff CF14 7AQ3
£465K05/230.27 mi5, St Marys Road, Cardiff CF14 7AH3
£330K12/200.29 mi3, Coryton Close, Cardiff CF14 7ER3
£310K03/210.3 mi10, Ardwyn, Cardiff CF14 7HF3
£283K03/210.3 mi28, Ardwyn, Cardiff CF14 7HF3
£550K09/210.31 mi7, St Margarets Close, Cardiff CF14 7AE3
£440K08/230.36 mi92, Heol Y Coed, Rhiwbina, Cardiff CF14 6HW3
£382K01/240.37 mi71, Ardwyn, Cardiff CF14 7HD3
£315K11/210.37 mi53, Coryton Rise, Cardiff CF14 7EL3
£310K02/210.39 mi7, Heol Y Forlan, Cardiff CF14 1AX3
£578.3K07/230.41 mi21, Foreland Road, Cardiff CF14 7AR3
£660K12/230.42 mi16, Heol Wen, Cardiff CF14 6EF3
£306.3K12/200.43 mi30, Heol Y Forlan, Cardiff CF14 1BA3
£386K02/240.43 mi26, Heol Y Forlan, Cardiff CF14 1BA3
£640K09/230.44 mi38, Heol Y Bryn, Rhiwbina, Cardiff CF14 6HY3
£457K05/210.46 mi47, Lon Isa, Cardiff CF14 6EE3
£390K08/230.46 mi41, Lon Isa, Cardiff CF14 6EE3
£272.5K06/210.47 mi127, Whitworth Square, Cardiff CF14 7DP3
£390K11/230.47 mi2, Bryn Adar, Cardiff CF14 7HH3
£345K02/230.47 mi7, Whitworth Square, Cardiff CF14 7DR3
£290K11/200.47 mi34, Whitworth Square, Cardiff CF14 7DR3
£350K02/210.48 mi7, Velindre Place, Cardiff CF14 2AN3
£435K01/210.48 mi2, Velindre Place, Cardiff CF14 2AN3
£490K08/230.48 mi4, Velindre Place, Cardiff CF14 2AN3
£350K06/210.48 mi51, Caer Wenallt, Cardiff CF14 7HP3
£300K03/210.5 mi86, Heol Don, Cardiff CF14 2AT3
£376K01/210.51 mi51, Pen Y Dre, Rhiwbina, Cardiff CF14 6EJ3
£435K11/200.51 mi15, Kelston Road, Cardiff CF14 2AG3
£265K11/230.52 mi18, Heol Y Forlan, Cardiff CF14 1AZ3
£365K05/210.52 mi18, Tyn Y Pwll Road, Cardiff CF14 1AS3
£323K02/210.52 mi48, Tyn Y Pwll Road, Cardiff CF14 1AS3
£700K11/230.53 miTwyford, Lon Y Winci, Cardiff CF14 6UG3
£439K05/230.57 mi73, Velindre Road, Whitchurch, Cardiff CF14 2TG3
£365.5K04/210.58 mi4, Lon Isa, Cardiff CF14 6ED3
£457.5K03/230.58 mi5, Lon Isa, Cardiff CF14 6ED3
£320K03/210.6 mi15, Llwyn Onn, Pantmawr, Cardiff CF14 7TS3
£412K08/230.6 mi11, Llwyn Onn, Pantmawr, Cardiff CF14 7TS3
£271K01/230.6 mi11, Penydarren Drive, Cardiff CF14 2TT3
£415K10/230.6 mi30, Heol Y Deri, Cardiff CF14 6HH3
£672.5K04/210.62 mi2, Kelston Place, Cardiff CF14 2AP3
£285K04/210.62 mi10, Glan Y Nant Terrace, Cardiff CF14 1AN3

Local Rents

15 rents from £900/mo to £1.5K/mo, average is £1.3K/mo.

RentDateDistanceAddressBeds 
£1,35012/240.16 miPantmawr Road, Whitchurch, Cardiff, CF143
£1,30012/240.5 miBryn Heulog, Whitchurch, Cardiff (County of), CF143
£1,30012/240.69 miGlan-y-nant Road, Cardiff(City), CF143
£1,25002/240.9 mi-3
£1,25002/240.9 mi-3
£1,39512/240.93 miMaes Y Llech, Radyr3
£1,50003/250.96 mi-3
£90012/241 miPen Y Groes Road, Rhiwbina, Cardiff3
£1,15012/241.16 miWatkins Square, Llanishen, Cardiff3
£1,30012/241.17 miCornelly Street, Cardiff3
£1,30012/241.2 miQueen Street, Tongwynlais, CARDIFF3
£1,37512/241.21 miCornelly Street, Llandaff North, Cardiff, CF143
£1,45012/241.21 miHeol Mynydd Bychan, Cardiff, Cardiff (County of), CF143
£1,35011/241.24 mi-3
£1,50011/231.24 mi-3

Local Area Statistics

Population in CF14

77,733

Population in Cardiff

357,494

Town centre distance

2.07 miles away

Nearest school

0.40 miles away

Nearest train station

0.21 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

+29%

Sales demand

Seller's market

Capital growth (5yrs)

+29%

Property History

Price changed to £225,000

February 16, 2025

Listed for £250,000

February 4, 2025

Description

INTERESTED IN A PROJECT?
Lettings2Sales are pleased to offer this VACANT, NO CHAIN 3 bedroom property in the popular area of Whitchurch with links taking you into the City Centre of Cardiff, close to the A470 and M4. This property offers 2 large reception rooms, kitchen, enclosed rear garden, two double bedrooms and one single bedroom, the property has great potential and is offered with no ongoing chain.

Entrance Hall
UPVC double glazed front door, wooden affect flooring, taking you into

Living Room
Carpeted flooring, central heating radiators, fitted gas fire on ceramic tiled fire surround, electric power points, UPVC double glazed window to front of property

Second Reception Room/Dining Room:
Wooden affect flooring, electric power points, fitted gas fire, UPVC double glazed doors to rear enclosed garden,

Kitchen:
Wooden affect style fitted kitchen cupboards with black formica work surface, integrated oven and ceramic hob, fitted kitchen sink and draining board, wooden affect style flooring, with UPVC double glazed looking onto rear enclosed garden and UPVC double glazed door to rear garden.

Bedroom One:
Grey carpeted flooring, textured wallpaper, electric power points, central heating radiator, UPVC double glazed window, storage cupboard

Bedroom Two:
Wood affect flooring, textured wallpaper, electric power points, built in wardrobes and cupboards, central heating radiator, UPVC double glazed window

Bedroom Three:
Patterned carpeted flooring, textured wall paper, electtric power points, small storage cupboard UPVC double glazed window,

Shower Room:
White tiled walk in shower unit , wash hand basin and lyno flooring

Seperate W.C.
Tiled walls, lineo flooring and W.C

Rear Garden:
Large low maintenance rear garden with concrete slabs. with gated side entrance access

Agent Details

Lettings2Sales Ltd, Cardiff

029 2271 7446

Next Steps?

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