4 Bed Terraced House, Refurb/BRRR, Swansea, SA2 0AH, £260,000

Finsbury Terrace, Brynmill, Swansea, SA2 0AH - 2 views - 2 months ago

Sold STC
Refurb/BRRR
ROI: 6%
~129 m²
+12 photos

ValuationOvervalued

Sold Prices£95K - £820K
Sold Prices/m²£1K/m² - £4.2K/m²

 

 

Square Metres

~129.26 m²
Price/m²£2K/m²

Value Estimate

£244,843

 

 

End Value (After Refurb)

£220,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£65,000

Stamp Duty & Legal Fees

£9,500

Refurb Costs

£52,815

Bridging Loan Interest

£6,825

Total Cash In

£135,890

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£220,000

Mortgage (After Refinance)

£165,000

Mortgage LTV

75%

Cash Left In

£135,890

Equity

£55,000

Rent Range

£390 - £4,350

Rent Estimate

£1,800

Running Costs/mo

£1,068

Cashflow/mo

£733

Cashflow/yr

£8,790

ROI

6%

Gross Yield

8%

Local Sold Prices

50 sold prices from £95K to £820K, average is £278.5K. £1K/m² to £4.2K/m², average is £1.9K/m².

PriceDateDistanceAddressBeds 
£157K07/210.12 mi29, Aylesbury Road, Brynmill, Swansea SA2 0BS4
£380K10/200.13 mi74, Eaton Crescent, Swansea SA1 4QN4
£450K05/210.13 mi62, Eaton Crescent, Swansea SA1 4QN4
£178K04/210.16 mi23, Glanbrydan Avenue, Uplands, Swansea SA2 0HR4
£200K09/210.16 mi4, Glanbrydan Avenue, Uplands, Swansea SA2 0HR4
£165K01/210.21 mi21, Trafalgar Place, Brynmill, Swansea SA2 0BU4
£220K01/210.24 mi9, Oakwood Road, Brynmill, Swansea SA2 0DN4
£295K06/210.29 mi24, Beechwood Road, Uplands, Swansea SA2 0JD4
£217.5K01/230.3 mi14, Canterbury Road, Brynmill, Swansea SA2 0DD4
£160K05/210.3 mi17, Penbryn Terrace, Brynmill, Swansea SA2 0DA4
£300K08/210.34 mi4, Mirador Crescent, Uplands, Swansea SA2 0QX4
£171K08/210.37 mi97, St Helens Road, Swansea SA1 3UW4
£270K08/210.41 mi27, Hawthorne Avenue, Uplands, Swansea SA2 0LR4
£210K11/200.41 mi34, Hawthorne Avenue, Uplands, Swansea SA2 0LR4
£175K09/210.41 mi30, Westbury Street, Swansea SA1 4JW4
£375K02/210.42 mi98, Sketty Road, Swansea SA2 0JZ4
£300K06/210.46 mi37, Pinewood Road, Uplands, Swansea SA2 0LS4
£380K11/200.46 mi4, Roger Beck Way, Sketty, Swansea SA2 0JF4
£349K01/210.47 mi48, Pinewood Road, Uplands, Swansea SA2 0LT4
£380K12/200.47 mi14, Eden Avenue, Uplands, Swansea SA2 0PS4
£377K12/220.5 mi42, Hazel Road, Uplands, Swansea SA2 0LX4
£820K07/230.52 mi58, Glanmor Road, Uplands, Swansea SA2 0QB4
£175K11/210.56 mi14, Fleet Street, Swansea SA1 3UT4
£272.5K12/200.57 mi14, Ffynone Drive, Swansea SA1 6DD4
£140K06/210.57 mi116, Western Street, Swansea SA1 3JU4
£300K02/210.59 mi20, Penlan Crescent, Uplands, Swansea SA2 0RL4
£346K09/230.63 mi21, Brooklands Terrace, Swansea SA1 6BS4
£385K01/230.63 mi137, Glanmor Road, Sketty, Swansea SA2 0RN4
£257.5K03/210.63 mi20, Myrtle Grove, Sketty, Swansea SA2 0SJ4
£389K03/230.63 mi21, Myrtle Grove, Sketty, Swansea SA2 0SJ4
£238K11/200.64 mi138, Terrace Road, Swansea SA1 6HX4
£335K03/210.64 mi23, Parc Wern Road, Sketty, Swansea SA2 0SF4
£265K04/230.65 mi19, Montpelier Terrace, Swansea SA1 6JW4
£385K04/230.66 mi5, The Causeway, Sketty, Swansea SA2 0SX4
£375K11/210.67 mi57, Notts Gardens, Uplands, Swansea SA2 0RU4
£375K10/210.69 mi6, Lady Margaret Villas, Sketty, Swansea SA2 0RX4
£145K12/200.71 mi149, Western Street, Swansea SA1 3JY4
£250K03/210.75 mi6, Grosvenor Road, Sketty, Swansea SA2 0SP4
£135K04/210.76 mi131, Norfolk Street, Swansea SA1 6JB4
£282K01/210.78 mi17, Lon Cwmgwyn, Sketty, Swansea SA2 0TY4
£275K04/230.78 mi32, Coedsaeson Crescent, Sketty, Swansea SA2 9DG4
£95K08/210.79 mi18, Dyfed Avenue, Townhill, Swansea SA1 6NP4
£338K12/210.79 mi14, Sketty Avenue, Sketty, Swansea SA2 0TE4
£285K06/210.79 mi15, Sketty Avenue, Sketty, Swansea SA2 0TE4
£232.5K11/200.8 mi20, Lon Cadog, Sketty, Swansea SA2 0TS4
£282K11/220.8 mi68, Eversley Road, Sketty, Swansea SA2 9DF4
£295K12/220.8 mi13, Sketty Avenue, Sketty, Swansea SA2 0TE4
£140K02/210.83 mi65, Rhondda Street, Swansea SA1 6ET4
£191K01/210.84 mi68, Vivian Road, Sketty, Swansea SA2 0UL4
£355K06/210.87 mi59, Vivian Road, Sketty, Swansea SA2 0UN4

Local Rents

50 rents from £390/mo to £4.3K/mo, average is £1.9K/mo.

RentDateDistanceAddressBeds 
£62808/240.04 miRhyddings Park Road, Swansea, Wales, SA26
£49908/240.05 miRhyddings Park Road, Brynmill, Swansea, SA25
£1,70008/240.05 miRhyddings Park Road, Brynmill, Swansea5
£58508/240.08 miSt. Albans Road, Swansea, Wales, SA26
£58508/240.08 miSt. Albans Road, Swansea, Wales, SA26
£2,65004/250.08 mi-3
£1,90008/240.08 miAylesbury Road, Brynmill, Swansea5
£1,80008/240.08 miBernard Street, Brynmill, Swansea5
£4,20008/240.09 miBryn Road, Brynmill, Swansea, SA28
£4,00008/240.09 miBryn Road, Brynmill, Swansea, SA28
£1,70008/240.1 miSt Albans Road, Brynmill, Swansea5
£2,52008/240.1 miSt Albans Road, Brynmill, Swansea6
£2,04008/240.1 miSt Albans Road, Brynmill, Swansea6
£1,68008/240.1 miSt Albans Road, Brynmill, Swansea4
£2,70002/240.1 mi-6
£42508/240.11 mi108 King Edwards Road5
£1,64008/240.11 miRhyddings Terrace, Brynmill, Swansea4
£1,50008/240.11 miMarlborough Road, Brynmill3
£2,37008/240.11 miGwydr Crescent, Uplands, Swansea6
£1,20001/250.12 mi-4
£1,80010/240.13 mi-5
£1,80003/250.13 mi-5
£1,80003/250.13 mi-5
£1,80008/240.13 miSt Helen's Avenue, Swansea, SA15
£62808/240.13 miMarlborough Road, Swansea, Wales, SA23
£39008/240.13 mi46 Gwydr Crescent - Top Flat3
£39008/240.13 mi54 Gwydr Crescent5
£1,25012/240.16 mi-3
£2,35008/240.16 miGwydr Crescent, Uplands, Swansea, SA26
£2,05008/240.16 miGlanbrydan Avenue, Uplands, Swansea5
£2,60012/240.17 mi-4
£2,30004/250.17 mi-4
£2,60001/250.17 mi-4
£41508/240.17 miGwydr Crescent, Uplands, Swansea, SA27
£2,12508/240.17 miPantygwydr Crescent, Uplands, Swansea5
£2,28008/240.17 miMarlborough Road, Brynmill, Swansea6
£1,95008/240.17 miMarlborough Rd, Brynmill, Swansea6
£4,35008/240.18 miEaton Crescent, Uplands, 6
£1,48008/240.18 miEaton Crescent, Uplands, Swansea4
£2,52008/240.18 miKing Edwards Road, Brynmill, Swansea6
£2,52008/240.18 miKing Edwards Road, Brynmill, Swansea6
£2,45008/240.18 miKing Edwards Road, Brynmill, Swansea7
£3,15008/240.18 miKing Edwards Road, Brynmill, Swansea7
£49803/250.18 mi-7
£59403/250.2 mi-6
£1,40008/240.21 miPark Place, Brynmill, Swansea4
£2,55002/250.22 mi-6
£2,25008/240.22 miAlexandra Terrace, Brynmill, Swansea5
£2,50003/250.22 mi-3
£2,25008/240.22 miBernard Street, Uplands, Swansea6

Local Area Statistics

Population in SA2

37,850

Population in Swansea

269,408

Town centre distance

2.08 miles away

Nearest school

0.10 miles away

Nearest train station

1.35 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

-32%

Sales demand

Balanced market

Capital growth (5yrs)

+38%

Property History

Listed for £260,000

February 5, 2025

Floor Plans

Description

  • Spacious Living Area +
  • Sought After Location +
  • Perfect Family Home +
  • Converted Attic Space +
  • Close to Swansea City Centre +

SUMMARY
For sale is a terraced house with immense potential, awaiting a visionary investor or a family looking to mould their dream home. For any viewings please call the Swansea sales team on .

DESCRIPTION
For sale is a terraced house with immense potential, awaiting a visionary investor or a family looking to mould their dream home. This property, in need of modernisation, provides a blank canvas for its new owners to put their personal touch on it. The property boasts four generously proportioned bedrooms that offer ample space for a large family or for setting up a home office. Two bathrooms serve the property, ensuring practicality and convenience for all occupants. The house also features a kitchen, ready to be transformed into a culinary haven that suits your taste and lifestyle. Adding to the spaciousness of the dwelling are three reception rooms, which can be adapted to a multitude of uses, from a formal dining area to a casual family room or even a library. The options are endless, limited only by your imagination.
Situated in a sought-after location, the house is surrounded by a wealth of local amenities, providing access to everyday essentials within walking distance. Moreover, the proximity to public transport links ensures easy commuting, while the nearby schools make it an ideal choice for families. Not to mention, the nearby parks offer great spots for leisure and recreation, adding to the quality of life in this neighbourhood. In sum, this property presents a unique opportunity for investors seeking a rewarding project or families aspiring to create a comfortable and personalised home environment.

First Lounge 13' 9" x 11' 6" ( 4.19m x 3.51m )

Second Lounge 11' 5" x 12' 1" ( 3.48m x 3.68m )

Dining Room 10' 2" x 12' 5" ( 3.10m x 3.78m )

Kitchen 10' 2" x 9' 7" ( 3.10m x 2.92m )

Shower Room 4' 2" x 5' 9" ( 1.27m x 1.75m )

Bedroom 1  17' 5" x 13' 5" ( 5.31m x 4.09m )

Bedroom 2  11' 5" x 12' 2" ( 3.48m x 3.71m )

Bedroom 3  10' 6" x 8' 7" ( 3.20m x 2.62m )

Bedroom 4 16' 3" x 18' 6" ( 4.95m x 5.64m )

Bathroom 7' 4" x 6' 9" ( 2.24m x 2.06m )

1. MONEY LAUNDERING REGULATIONS: Intending purchasers will be asked to produce identification documentation at a later stage and we would ask for your co-operation in order that there will be no delay in agreeing the sale.
2. General: While we endeavour to make our sales particulars fair, accurate and reliable, they are only a general guide to the property and, accordingly, if there is any point which is of particular importance to you, please contact the office and we will be pleased to check the position for you, especially if you are contemplating travelling some distance to view the property.
3. The measurements indicated are supplied for guidance only and as such must be considered incorrect.
4. Services: Please note we have not tested the services or any of the equipment or appliances in this property, accordingly we strongly advise prospective buyers to commission their own survey or service reports before finalising their offer to purchase.
5. THESE PARTICULARS ARE ISSUED IN GOOD FAITH BUT DO NOT CONSTITUTE REPRESENTATIONS OF FACT OR FORM PART OF ANY OFFER OR CONTRACT. THE MATTERS REFERRED TO IN THESE PARTICULARS SHOULD BE INDEPENDENTLY VERIFIED BY PROSPECTIVE BUYERS OR TENANTS. NEITHER PETER ALAN NOR ANY OF ITS EMPLOYEES OR AGENTS HAS ANY AUTHORITY TO MAKE OR GIVE ANY REPRESENTATION OR WARRANTY WHATEVER IN RELATION TO THIS PROPERTY.

Agent Details

Peter Alan, Swansea

01792 949483

Next Steps?

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