2 Bed Semi-Detached House, Refurb/BRRR, Swansea, SA1 2PX, £124,995
Pentre Treharne Road, Landore, Swansea, City And County of Swansea., SA1 2PX - 3 views - 2 months ago
BTL
Refurb/BRRR
ROI: 10%
~68 m²





+5 photos
ValuationOvervalued
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £31,249 |
Stamp Duty & Legal Fees | £4,950 |
Refurb Costs | £27,830 |
Bridging Loan Interest | £3,281 |
Total Cash In | £69,060 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £113,000 |
Mortgage (After Refinance) | £84,750 |
Mortgage LTV | 75% |
Cash Left In | £69,060 |
Equity | £28,250 |
Rent Range | £700 - £2,150 |
Rent Estimate | £1,156 |
Running Costs/mo | £604 |
Cashflow/mo | £552 |
Cashflow/yr | £6,620 |
ROI | 10% |
Gross Yield | 11% |
Local Rents
22 rents from £700/mo to £2.1K/mo, average is £938/mo.
Local Area Statistics
Population in SA1 | 47,355 |
Population in Swansea | 269,408 |
Town centre distance | 1.43 miles away |
Nearest school | 0.10 miles away |
Nearest train station | 0.98 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | -7% |
Sales demand | Seller's market |
Capital growth (5yrs) | +17% |
Property History
Listed for £124,995
February 13, 2025
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.