2 Bed Semi-Detached House, Refurb/BRRR, Pontypridd, CF38 2DU, £205,000

The Woodlands, Llantwit Fardre, Pontypridd, CF38 2DU - 3 views - 3 months ago

Refurb/BRRR
ROI: 1%
~68 m²
+23 photos

ValuationOvervalued

Sold Prices£121K - £330K
Sold Prices/m²£1.8K/m² - £4.9K/m²

 

 

Square Metres

~68.11 m²
Price/m²£3K/m²

Value Estimate

£176,149

 

 

End Value (After Refurb)

£195,500

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£51,250

Stamp Duty & Legal Fees

£7,350

Refurb Costs

£27,830

Bridging Loan Interest

£5,381

Total Cash In

£93,562

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£195,500

Mortgage (After Refinance)

£146,625

Mortgage LTV

75%

Cash Left In

£93,562

Equity

£48,875

Rent Range

£795 - £1,295

Rent Estimate

£877

Running Costs/mo

£806

Cashflow/mo

£71

Cashflow/yr

£848

ROI

1%

Gross Yield

5%

Local Sold Prices

50 sold prices from £121K to £330K, average is £165K. £1.8K/m² to £4.9K/m², average is £2.9K/m².

PriceDateDistanceAddressBeds 
£250K06/210 miSt Elmo, The Woodlands, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2DU2
£165K09/210.12 mi24, Cwrt Y Goedwig, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2RG2
£140K05/210.12 mi3, Cwrt Y Goedwig, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2RG2
£155K05/210.12 mi12, Cwrt Y Goedwig, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2RG2
£142K06/210.16 mi1, Foel View Close, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2PL2
£196K01/230.16 mi21, Foel View Close, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2PL2
£139K11/210.27 mi18, Centenary Court, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2DL2
£130K11/210.3 mi64, Parish Road, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2BU2
£330K11/200.39 miDelmar, Kingsacre, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2HG2
£175K04/230.52 mi29, Ffordd Glas Y Dorlan, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2BZ2
£176K02/210.53 mi20, Clos Dyfodwg, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2TP2
£149K05/210.54 mi5, Lilac Drive, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2PH2
£191K12/220.54 mi17, Lilac Drive, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2PH2
£194.5K07/230.56 mi17, Birch Crescent, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2NZ2
£152.5K02/210.56 mi34, Cae Garw, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2TQ2
£153K03/230.58 mi29, Cynan Close, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2TL2
£195K08/230.59 mi14, Viburnum Rise, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2JU2
£189.9K02/230.6 mi28, Heol Clwyddau, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2LW2
£182.5K03/230.62 mi12, Heol Clwyddau, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2LW2
£168K11/220.62 mi45, Heol Clwyddau, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2LW2
£175K11/200.62 mi7, Heol Clwyddau, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2LW2
£128K02/210.62 mi29, Heol Clwyddau, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2LW2
£185K01/230.62 mi3, Heol Ddeusant, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2LA2
£179.9K07/230.62 mi9, Pine Court, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2NX2
£180K10/210.63 mi21, Heol Y Coed, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2HY2
£121K04/210.63 mi6, Heol Y Coed, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2HY2
£213K11/220.63 mi47, Chandlers Reach, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2NJ2
£179.9K09/220.65 mi71, Manor Chase, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2JE2
£146K11/210.65 mi62, Manor Chase, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2JE2
£165K10/220.65 mi89, Manor Chase, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2JE2
£127.5K03/210.65 mi85, Manor Chase, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2JE2
£200K11/230.65 mi9, Heol Y Maes, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2EZ2
£200K02/230.65 mi5, Heol Y Maes, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2EZ2
£180K10/220.65 mi23, Heol Bryn Glas, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2DJ2
£126K12/200.67 mi46, Byron Avenue, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2TW2
£143.5K07/210.67 mi10, Heol Bryn Heulog, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2EJ2
£145K07/210.67 mi40, Clos Caradog, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2DQ2
£135K11/200.67 mi26, Clos Caradog, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2DQ2
£149.9K12/200.69 mi11, Parc Y Bryn, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2ED2
£149.9K12/200.69 mi11, Parc Y Bryn, Llantwit Fardre, Pontypridd, Rhondda Cynon Taff CF38 2ED2
£155K06/210.71 mi19, Clos Myddlyn, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2JS2
£172K06/230.71 mi19, Clos Myddlyn, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2JS2
£169K11/220.71 mi28, Clos Myddlyn, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2JS2
£195K08/230.71 mi15, Carn Celyn, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2TF2
£130K12/200.73 mi141, Manor Chase, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2JF2
£160K01/230.73 mi129, Manor Chase, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2JF2
£165K02/210.73 mi26, Cwrt Y Garth, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2JH2
£139.9K12/200.73 mi50, Cwrt Y Garth, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2JH2
£160.5K04/210.73 mi30, Cwrt Y Garth, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2JH2
£195K03/230.73 mi30, Cwrt Y Garth, Beddau, Pontypridd, Rhondda Cynon Taff CF38 2JH2

Local Rents

17 rents from £795/mo to £1.3K/mo, average is £795/mo.

RentDateDistanceAddressBeds 
£79505/240.13 mi-2
£79505/240.13 mi-2
£79505/240.13 mi-2
£79505/240.13 mi-2
£79505/240.13 mi-2
£79504/240.13 miHeol Brynhyfryd, Pontypridd, CF382
£79504/240.13 miHeol Brynhyfryd, Pontypridd, CF382
£79505/240.13 miHeol Brynhyfryd, Pontypridd, CF382
£79505/240.13 miHeol Brynhyfryd, Pontypridd, CF382
£1,00003/240.26 miMoorland Crescent, Beddau, PONTYPRIDD2
£95003/240.37 miMain Road, Llantwit Fardre, PONTYPRIDD2
£1,29503/240.48 miGwaunmiskin Road, Beddau, CF38 2AU2
£82503/240.52 miAspen Way, CF38 2PF2
£85003/240.56 miCae Garw, Llantwit Fardre, Pontypridd2
£90004/240.56 miCae Garw, Llantwit Fardre, PONTYPRIDD2
£85004/240.58 miViburnum Rise, Llantwit Fardre, Pontypridd, CF382
£92512/230.6 mi-2

Local Area Statistics

Population in CF38

23,088

Population in Pontypridd

61,397

Town centre distance

3.11 miles away

Nearest school

0.40 miles away

Nearest train station

2.52 miles away

 

 

Rental growth (12m)

-13%

Sales demand

Balanced market

Capital growth (5yrs)

+30%

Property History

Listed for £205,000

February 10, 2025

Floor Plans

Description

  • NO ONWARD CHAIN +
  • SINGLE GARAGE +
  • DRIVEWAY / OFF ROAD PARKING +
  • TWO DOUBLE BEDROOMS +
  • DOWNSTAIRS WC +
  • UTILITY ROOM +
  • SPACIOUS GARDEN +
  • IN NEED OF MODERNISATION +
  • HUGE POTENTIAL +

Dylan Davies is delighted to welcome to the market this spacious and well-positioned two-bedroom semi-detached home in the sought-after area of Llantwit Fardre. This property offers a wealth of features, including a large rear garden, detached garage, and driveway off-road parking, making it an ideal home for first-time buyers, small families, or investors looking for a property with huge potential. DETACHED GARAGE AND OFF ROAD PARKING A generously sized open-plan lounge and dining area, perfect for both relaxing and entertaining. The space benefits from plenty of natural light, creating a bright and airy feel. There is ample room for a dining table, making it a great social hub for family meals or hosting guests. The kitchen is well-proportioned, offering plenty of storage and workspace for meal preparation. With scope for modernisation, this kitchen has the potential to be transformed into a stylish and functional space that suits your needs. The layout provides enough room for additional storage units or appliances. TWO DOUBLE BEDROOMS Upstairs, you will find two generously sized double bedrooms, each offering plenty of room for bedroom furniture, wardrobes, and additional storage. The larger bedroom could easily accommodate a king-sized bed, while the second bedroom is also spacious enough for a double bed or home office setup. Both rooms receive excellent natural light, enhancing the overall feeling of space. The upstairs shower room is well-maintained and functional, featuring a shower, wash basin, and WC. There is also potential for upgrading to a more contemporary design to suit modern tastes. DOWNSTAIRS WC & UTILITY AREA A valuable addition to the property, the small rear extension includes a utility area with direct access to the garden, providing extra space for a washing machine, tumble dryer or additional storage. There is also a downstairs WC which adds convenience and practicality, particularly for families or when entertaining. The property benefits from a generously sized garden, offering plenty of outdoor space for gardening enthusiasts, families with children, or those who enjoy outdoor entertaining. There is ample room for seating areas, BBQ setups, or even potential landscaping projects to create your dream outdoor retreat. COMBI BOILER The property is equipped with a combi boiler, ensuring an efficient and reliable heating system throughout the home. This modern heating solution offers instant hot water and energy efficiency. While some modernisation and updating are required, this property presents an exciting opportunity to add value and create a home tailored to your style. With solid foundations and a great layout, the possibilities are endless for enhancing the interiors to suit your needs. Situated in a popular residential area, the property is within easy reach of local schools, shops, supermarkets is positioned close to nearby bus routes and easy access to major roads. * Further Information: Freehold Rhondda Cynon Taf Council Tax Band C (£1866.76)

Agent Details

Dylan Davies Estate Agents, Tonteg

01443 801715

Next Steps?

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