4 Bed Detached House, Refurb/BRRR, Alloa, FK10 3RE, £285,000
44 Whins Road, Alloa, FK10 3RE - 2 months ago
Refurb/BRRR
ROI: 1%
~129 m²





+15 photos
ValuationFair Value
Sold Prices | £24.9K - £344K |
| |
Square Metres | ~129.26 m² |
Value Estimate | £280,000 |
| |
End Value (After Refurb) | £129,750 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £71,250 |
Stamp Duty & Legal Fees | £11,500 |
Refurb Costs | £51,600 |
Bridging Loan Interest | £7,481 |
Total Cash In | £143,581 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £129,750 |
Mortgage (After Refinance) | £97,313 |
Mortgage LTV | 75% |
Cash Left In | £143,581 |
Equity | £32,438 |
Rent Range | £500 - £950 |
Rent Estimate | £718 |
Running Costs/mo | £569 |
Cashflow/mo | £149 |
Cashflow/yr | £1,787 |
ROI | 1% |
Gross Yield | 3% |
Local Sold Prices
23 sold prices from £24.9K to £344K, average is £225.1K.
Local Rents
52 rents from £500/mo to £950/mo, average is £720/mo.
Local Area Statistics
| |
Rental growth (12m) | +5% |
Sales demand | Seller's market |
Capital growth (5yrs) | +31% |
Property History
Listed for £285,000
February 14, 2025
Floor Plans

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