2 Bed Flat, Single Let, Cardiff, CF14 6LE, £155,000

Heol Llanishen Fach, Rhiwbina, Cardiff. CF14 6LE - 2 months ago

Leasehold
BTL
ROI: 6%
~68 m²
+11 photos

ValuationUndervalued

Sold Prices£105K - £400K
Sold Prices/m²£1.9K/m² - £3.9K/m²

 

 

Square Metres

~68.11 m²
Price/m²£2.3K/m²

Value Estimate

£179,706
BMV16%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£38,750

Stamp Duty & Legal Fees

£5,850

Total Cash In

£44,600

 

 

Cash Out

 

Rent Range

£875 - £3,200

Rent Estimate

£896

Running Costs/mo

£684

Cashflow/mo

£212

Cashflow/yr

£2,549

ROI

6%

Gross Yield

7%

Local Sold Prices

50 sold prices from £105K to £400K, average is £155K. £1.9K/m² to £3.9K/m², average is £2.6K/m².

PriceDateDistanceAddressBeds 
£105K08/210.03 miFlat 28, Cwrt Deri, Heol Y Felin, Rhiwbina, Cardiff CF14 6JB2
£117.3K01/230.03 miFlat 19, Cwrt Deri, Heol Y Felin, Rhiwbina, Cardiff CF14 6JB2
£130K06/230.03 miFlat 26, Cwrt Deri, Heol Y Felin, Rhiwbina, Cardiff CF14 6JB2
£140K04/230.11 mi72b, Cefn Graig, Rhiwbina, Cardiff CF14 6JZ2
£182.5K10/230.11 mi72a, Cefn Graig, Rhiwbina, Cardiff CF14 6JZ2
£165K05/210.13 mi66b, Heol Llanishen Fach, Cardiff CF14 6LF2
£125K02/210.13 mi94, Heol Llanishen Fach, Cardiff CF14 6LF2
£140K11/200.13 mi70b, Heol Llanishen Fach, Cardiff CF14 6LF2
£135K01/210.14 mi2c, Heol Llanishen Fach, Cardiff CF14 6LD2
£170K01/210.15 mi19, Mur Gwyn, Cardiff CF14 6NR2
£160K04/210.16 mi12, Llwyn Grug, Cardiff CF14 6LN2
£168K06/230.2 miFlat 3, Greenwood Court, Bryntirion, Cardiff CF14 6NQ2
£194K08/230.2 mi20, Blaen Y Coed, Rhiwbina, Cardiff CF14 6LL2
£180K08/230.21 mi43, Cefn Graig, Rhiwbina, Cardiff CF14 6SW2
£127K06/230.21 mi35, Cefn Graig, Rhiwbina, Cardiff CF14 6SW2
£122.5K03/210.23 mi12, Cefn Graig, Cardiff CF14 6SX2
£127.5K02/210.23 mi14, Cefn Graig, Cardiff CF14 6SX2
£400K05/210.25 mi10, Ty Gwyn Road, Rhiwbina, Cardiff CF14 6NF2
£154K03/210.26 mi17, Pen Y Graig, Cardiff CF14 6ST2
£162K10/210.4 mi52, Clos Hendre, Cardiff CF14 6PP2
£155K12/220.4 mi54, Clos Hendre, Cardiff CF14 6PP2
£163.5K01/230.4 mi39, Clos Hendre, Cardiff CF14 6PP2
£200K07/230.43 mi113, Heol Briwnant, Cardiff CF14 6QH2
£135K12/200.43 mi97, Heol Briwnant, Cardiff CF14 6QH2
£140K01/210.43 mi103, Heol Briwnant, Cardiff CF14 6QH2
£170K12/200.43 mi85, Heol Briwnant, Cardiff CF14 6QH2
£130K08/210.47 mi88a, Heol Lewis, Cardiff CF14 6QB2
£180K11/230.47 mi68, Heol Lewis, Cardiff CF14 6QB2
£160K11/230.47 mi56, Heol Lewis, Cardiff CF14 6QB2
£190K11/220.48 mi56a, Heol Lewis, Cardiff CF14 6QB2
£154K06/230.49 mi14, Lee Court, Cardiff CF14 6QT2
£181K03/210.56 mi131, Pen Y Dre, Rhiwbina, Cardiff CF14 6EL2
£195K11/230.56 mi133, Pen Y Dre, Rhiwbina, Cardiff CF14 6EL2
£200K03/230.59 mi66, Watkins Square, Llanishen, Cardiff CF14 5FL2
£154K05/230.6 mi31, Watkins Square, Cardiff CF14 4NH2
£155K02/230.6 mi37, Watkins Square, Cardiff CF14 4NH2
£138K12/230.62 miFlat 8, Carew Court, Curlew Close, Cardiff CF14 1BQ2
£138K11/230.62 miFlat 9, Carew Court, Curlew Close, Cardiff CF14 1BQ2
£194K10/210.64 mi141, Pen Y Dre, Rhiwbina, Cardiff CF14 6EN2
£162.5K06/230.67 miFlat 4, Manor Court, Ash Grove, Whitchurch, Cardiff CF14 1BJ2
£155K04/210.68 mi35, Tasker Square, Llanishen, Cardiff CF14 5ET2
£170K01/230.68 mi18, Tasker Square, Llanishen, Cardiff CF14 5ET2
£150K08/210.68 mi28, Ashbourn Way, Llanishen, Cardiff CF14 5EY2
£140K06/210.7 miFlat 12, Lisnagarvey Court, Caer Wenallt, Cardiff CF14 7HA2
£130K02/210.7 miFlat 11, Lisnagarvey Court, Caer Wenallt, Cardiff CF14 7HA2
£154K12/220.73 mi25, Ffordd Ty Unnos, Cardiff CF14 4NJ2
£158K12/220.73 mi9, Ffordd Ty Unnos, Cardiff CF14 4NJ2
£169.9K10/230.73 mi15, Ffordd Ty Unnos, Cardiff CF14 4NJ2
£152K11/200.73 mi77, Tatham Road, Llanishen, Cardiff CF14 5FD2
£147.5K05/210.75 miFlat 12, Melbourne Court, Tyn Y Parc Road, Cardiff CF14 6BD2

Local Rents

30 rents from £875/mo to £3.2K/mo, average is £1K/mo.

RentDateDistanceAddressBeds 
£90012/240 miHeol Llanishen Fach, Cardiff, CF142
£97512/240 miHeol Llanishen Fach, CARDIFF2
£87503/240.28 miHeol Bryn Glas, , Llantwit Fardre2
£1,00012/240.47 miJohnston Road, Cardiff(City), CF142
£1,05001/250.57 mi-2
£1,10012/240.58 miPorthamal Road, Rhiwbina, Cardiff, CF142
£1,00012/240.68 miAshbourn Way2
£1,09512/240.69 miTatham Road, Llanishen2
£1,10012/240.73 miTatham Road, Cardiff, CF142
£95012/240.74 miPantmawr Court, Pantmawr, Cardiff2
£1,20002/250.75 mi-2
£1,00012/240.76 miPantbach Rd, Cardiff, CF14 1TZ2
£99502/250.77 mi-2
£95012/240.85 miLlwyncelyn Flats, Pantmawr Road, Whitchurch, Cardiff. CF14 7TB2
£1,40012/240.86 miHeol Pant Y Celyn, CARDIFF2
£1,00012/240.88 miPhoenix Way, Heath, Cardiff2
£1,25011/240.92 mi-2
£90012/240.94 miThreipland Drive, Cardiff(City), CF142
£3,20003/250.95 mi-2
£89512/241.01 miLowfield Drive, Thornhill, Cardiff2
£95012/241.03 miWoodlawn Way, Thornhill, Cardiff2
£95012/241.03 mi-2
£1,05012/241.1 miManor Way, Whitchurch, Cardiff2
£1,00010/241.1 mi-2
£1,10012/241.11 mi-2
£1,05002/241.12 mi-2
£92512/241.22 miClos Y Wiwer, Thornhill, Cardiff2
£89512/241.23 miHeol Y Cadno, Thornhill, Cardiff2
£99512/241.23 miBrook Road, Whitchurch, Cardiff2
£90012/241.24 miClos Y Carlwm, Thornhill, 2

Local Area Statistics

Population in CF14

77,733

Population in Cardiff

357,494

Town centre distance

2.04 miles away

Nearest school

0.30 miles away

Nearest train station

0.49 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

+29%

Sales demand

Seller's market

Capital growth (5yrs)

+29%

Property History

Listed for £155,000

February 10, 2025

Floor Plans

Description

  • Two bedroom GROUND FLOOR flat in Rhiwbina. +
  • Modern three piece white suite bathroom +
  • Ideally located near all local amenities +
  • dedicated rear & side gardens +
  • Two generous double bedrooms.
  • Garage +
  • NO ONWARD CHAIN +

*Well presented two bed ground floor flat in Rhiwbina* Edwards & Co are delighted to offer for sale this spacious two bedroom property. This property provides convenient ground floor accommodation and consists of a lovely bright reception room, two double bedrooms, a good size bathroom, garden and patio space with a garage. This property is in excellent location close to all local amenities.

Agent Details

Edwards & Co, Cardiff

029 2271 6448

Next Steps?

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