3 Bed Terraced House, Planning Permission, Cardiff, CF23 5AJ, £550,000





ValuationOvervalued
Sold Prices | £190K - £550K |
Sold Prices/m² | £1.9K/m² - £5K/m² |
| |
Square Metres | ~93 m² |
Price/m² | £5.9K/m² |
Value Estimate | £330,733£330,733 |
| |
End Value (After Refurb) | £501,250£501,250 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging LoanBridging Loan |
Deposit (25%) | £137,500£137,500 |
Stamp Duty & Legal Fees | £46,200£46,200 |
Refurb Costs | £38,000£38,000 |
Bridging Loan Interest | £14,438£14,438 |
Total Cash In | £237,888£237,888 |
| |
Cash Out | |
Monetisation | FlipRefinance & RentRefinance & Rent |
Revaluation | £501,250£501,250 |
Mortgage (After Refinance) | £375,938£375,938 |
Mortgage LTV | 75%75% |
Cash Left In | £237,888£237,888 |
Equity | £125,313£125,313 |
Rent Range | £1,050 - £3,700£1,050 - £3,700 |
Rent Estimate | £1,580 |
Running Costs/mo | £1,902£1,902 |
Cashflow/mo | £-322£-322 |
Cashflow/yr | £-3,869£-3,869 |
Gross Yield | 3%3% |
Local Sold Prices
50 sold prices from £190K to £550K, average is £387.5K. £1.9K/m² to £5K/m², average is £3.6K/m².
Price | Date | Distance | Address | Price/m² | m² | Beds | Type | |
£288K | 03/21 | 0 mi | 40, Deri Road, Cardiff CF23 5AJ | £3,200 | 90 | 3 | Terraced House | |
£400K | 02/21 | 0.02 mi | 39, Deri Road, Cardiff CF23 5AH | £3,611 | 111 | 3 | Terraced House | |
£445K | 12/22 | 0.02 mi | 17, Stallcourt Avenue, Cardiff CF23 5AL | - | - | 3 | Terraced House | |
£402K | 05/21 | 0.04 mi | 20, Stallcourt Avenue, Cardiff CF23 5AN | - | - | 3 | Terraced House | |
£385K | 02/21 | 0.04 mi | 14, Stallcourt Avenue, Cardiff CF23 5AN | £4,443 | 87 | 3 | Terraced House | |
£405K | 11/20 | 0.06 mi | 28, Westville Road, Cardiff CF23 5AG | £3,522 | 115 | 3 | Terraced House | |
£425K | 04/23 | 0.06 mi | 26, Waterloo Gardens, Cardiff CF23 5AB | - | - | 3 | Terraced House | |
£550K | 05/23 | 0.06 mi | 17, Waterloo Gardens, Cardiff CF23 5AA | £4,957 | 111 | 3 | Terraced House | |
£473.1K | 01/23 | 0.08 mi | 132, Kimberley Road, Cardiff CF23 5AF | £3,885 | 122 | 3 | Terraced House | |
£279.9K | 01/21 | 0.08 mi | 2, Stallcourt Close, Cardiff CF23 5EB | - | - | 3 | Semi-Detached House | |
£285K | 06/23 | 0.08 mi | 7, Stallcourt Close, Cardiff CF23 5EB | - | - | 3 | Semi-Detached House | |
£474K | 02/23 | 0.09 mi | 152, Kimberley Road, Cardiff CF23 5AF | - | - | 3 | Terraced House | |
£338K | 03/21 | 0.15 mi | 8, Trafalgar Road, Cardiff CF23 5BQ | £3,382 | 100 | 3 | Semi-Detached House | |
£420K | 03/21 | 0.16 mi | 20, Sturminster Road, Cardiff CF23 5AQ | £3,561 | 118 | 3 | Terraced House | |
£395K | 10/21 | 0.19 mi | 4, Axminster Road, Cardiff CF23 5AR | - | - | 3 | Terraced House | |
£505K | 12/22 | 0.19 mi | 106, Colchester Avenue, Penylan, Cardiff CF23 9AZ | £4,047 | 125 | 3 | Terraced House | |
£535K | 01/23 | 0.2 mi | 34, Southminster Road, Cardiff CF23 5AT | £4,213 | 127 | 3 | Terraced House | |
£405K | 06/23 | 0.22 mi | 10, Ilton Road, Cardiff CF23 5DU | - | - | 3 | Terraced House | |
£390K | 12/20 | 0.22 mi | 31, Ilton Road, Cardiff CF23 5DU | £3,786 | 103 | 3 | Terraced House | |
£440K | 10/21 | 0.23 mi | 4, Agincourt Road, Cardiff CF23 5BN | £3,964 | 111 | 3 | Terraced House | |
£517.5K | 11/22 | 0.23 mi | 5, Southminster Road, Cardiff CF23 5AT | £3,885 | 133 | 3 | Terraced House | |
£385K | 11/21 | 0.25 mi | 36, Barons Court Road, Penylan, Cardiff CF23 9DF | £4,529 | 85 | 3 | Semi-Detached House | |
£427.5K | 04/23 | 0.25 mi | 3, Barons Court Road, Penylan, Cardiff CF23 9DF | - | - | 3 | Semi-Detached House | |
£425K | 06/23 | 0.28 mi | 22, Southcourt Road, Penylan, Cardiff CF23 9DA | - | - | 3 | Semi-Detached House | |
£258.5K | 12/20 | 0.29 mi | 37, Foster Drive, Penylan, Cardiff CF23 9BD | £3,590 | 72 | 3 | Terraced House | |
£370K | 11/22 | 0.29 mi | 3, Firstbrook Close, Cardiff CF23 9ER | £4,744 | 78 | 3 | Detached House | |
£400K | 08/21 | 0.3 mi | 2, Melrose Avenue, Penylan, Cardiff CF23 9AR | £2,817 | 142 | 3 | Terraced House | |
£355K | 12/20 | 0.3 mi | 39, Princes Street, Cardiff CF24 3SL | £3,227 | 110 | 3 | Terraced House | |
£405K | 03/21 | 0.3 mi | 44, Princes Street, Cardiff CF24 3SL | £3,022 | 134 | 3 | Semi-Detached House | |
£396K | 12/20 | 0.3 mi | 3, Mafeking Road, Cardiff CF23 5DQ | £3,246 | 122 | 3 | Terraced House | |
£396K | 06/21 | 0.3 mi | 21, Mafeking Road, Cardiff CF23 5DQ | - | - | 3 | Terraced House | |
£380K | 08/21 | 0.31 mi | 25, Timbers Square, Cardiff CF24 3SH | £3,551 | 107 | 3 | Semi-Detached House | |
£385K | 10/20 | 0.31 mi | 9, Timbers Square, Cardiff CF24 3SH | £3,697 | 104 | 3 | Semi-Detached House | |
£341K | 04/21 | 0.31 mi | 23, Timbers Square, Cardiff CF24 3SH | £3,480 | 98 | 3 | Semi-Detached House | |
£530K | 07/21 | 0.32 mi | 32, Colchester Avenue, Penylan, Cardiff CF23 9BP | £4,309 | 123 | 3 | Terraced House | |
£550K | 03/21 | 0.34 mi | 55, Barons Court Road, Penylan, Cardiff CF23 9DG | £4,198 | 131 | 3 | Semi-Detached House | |
£430K | 02/21 | 0.34 mi | 4, Alma Road, Cardiff CF23 5BD | £3,496 | 123 | 3 | Terraced House | |
£320K | 02/21 | 0.35 mi | 17, Hammond Way, Cardiff CF23 9BB | £4,156 | 77 | 3 | Detached House | |
£357K | 12/20 | 0.36 mi | 24, Hampton Court Road, Penylan, Cardiff CF23 9DH | £4,043 | 88 | 3 | Semi-Detached House | |
£345K | 01/21 | 0.36 mi | 36, Hampton Court Road, Penylan, Cardiff CF23 9DH | £4,207 | 82 | 3 | Semi-Detached House | |
£360K | 11/21 | 0.37 mi | 15, Turnham Green, Penylan, Cardiff CF23 9DL | - | - | 3 | Semi-Detached House | |
£335K | 03/23 | 0.38 mi | 54, Richards Terrace, Cardiff CF24 1RX | £2,259 | 148 | 3 | Terraced House | |
£240K | 11/20 | 0.38 mi | 62, Richards Terrace, Cardiff CF24 1RX | £1,967 | 122 | 3 | Terraced House | |
£282K | 10/22 | 0.4 mi | 164, Broadway, Cardiff CF24 1QJ | £2,452 | 115 | 3 | Semi-Detached House | |
£198K | 09/21 | 0.43 mi | 17, Blanche Street, Cardiff CF24 1QS | £2,352 | 84 | 3 | Terraced House | |
£205.5K | 06/21 | 0.44 mi | 11, Beresford Road, Cardiff CF24 1RA | £1,878 | 109 | 3 | Terraced House | |
£190K | 12/20 | 0.44 mi | 24, Beresford Road, Cardiff CF24 1RA | £1,881 | 101 | 3 | Terraced House | |
£245K | 07/23 | 0.44 mi | 18, Beresford Road, Cardiff CF24 1RA | £2,356 | 104 | 3 | Terraced House | |
£225K | 04/23 | 0.46 mi | 3, Arthur Street, Cardiff CF24 1QR | £2,298 | 98 | 3 | Terraced House | |
£230K | 08/23 | 0.46 mi | 17, Arthur Street, Cardiff CF24 1QR | £2,396 | 96 | 3 | Terraced House |
Local Rents
31 rents from £1.1K/mo to £3.7K/mo, average is £1.4K/mo.
Rent | Date | Distance | Address | Beds | Type | |
£1,590 | 04/24 | 0.09 mi | Doe Close, Penylan, Cardiff | 3 | House | |
£1,950 | 04/24 | 0.13 mi | Sandringham Road, Penylan, Cardiff | 3 | Terraced House | |
£1,300 | 03/24 | 0.18 mi | Ffordd Nowell, Penylan, Cardiff, CF23 9FB | 3 | House | |
£1,250 | 04/24 | 0.19 mi | Ffordd Nowell, Penylan, Cardiff | 3 | Semi-Detached House | |
£1,250 | 05/24 | 0.19 mi | Ffordd Nowell, Penylan, Cardiff | 3 | Semi-Detached House | |
£1,250 | 05/24 | 0.19 mi | Ffordd Nowell, Penylan, Cardiff | 3 | Semi-Detached House | |
£2,750 | 12/24 | 0.28 mi | - | 3 | Flat | |
£2,750 | 02/25 | 0.28 mi | - | 3 | Flat | |
£1,350 | 12/24 | 0.29 mi | Newport Road, Newport Road, Cardiff, South Glamorgan, CF24 1RH | 3 | Flat | |
£1,200 | 12/24 | 0.32 mi | Newport Road, CARDIFF | 3 | Flat | |
£1,500 | 12/24 | 0.32 mi | Newport Road, Roath | 3 | Flat | |
£1,050 | 03/24 | 0.39 mi | Balaclava Road, Penylan | 3 | Terraced House | |
£1,300 | 02/24 | 0.4 mi | - | 3 | Terraced House | |
£1,350 | 03/25 | 0.42 mi | - | 3 | Terraced House | |
£1,500 | 12/24 | 0.43 mi | - | 3 | Flat | |
£1,600 | 12/24 | 0.44 mi | Beresford Road, CARDIFF | 3 | Flat | |
£1,335 | 03/24 | 0.44 mi | Waterloo Road, Penylan, Cardiff, CF23 9BL | 3 | Flat | |
£1,200 | 03/24 | 0.45 mi | Pen-y-lan Road, Cardiff(City), CF23 | 3 | Flat | |
£1,500 | 05/24 | 0.45 mi | Pen-Y-Lan Road, CARDIFF | 3 | Flat | |
£1,600 | 12/24 | 0.47 mi | Oakfield Street, Roath, Cardiff | 3 | Flat | |
£1,600 | 12/24 | 0.48 mi | Roath, Cardiff, CF24 | 3 | Flat | |
£1,600 | 05/24 | 0.48 mi | - | 3 | Flat | |
£1,475 | 12/24 | 0.5 mi | St Martins Row, Albany Road, Roath | 3 | Flat | |
£1,350 | 12/24 | 0.52 mi | Stacey Road, Cardiff | 3 | Flat | |
£1,605 | 12/24 | 0.52 mi | Arran Street, Cardiff | 3 | Terraced House | |
£1,545 | 12/24 | 0.52 mi | Treharris Street, Roath, Cardiff, CF24 3HQ | 3 | Flat | |
£1,250 | 12/24 | 0.52 mi | - | 3 | Terraced House | |
£3,700 | 02/25 | 0.55 mi | - | 3 | Terraced House | |
£1,395 | 12/24 | 0.56 mi | Harold Street, Splott | 3 | Terraced House | |
£1,250 | 12/24 | 0.61 mi | Treharris Street, CARDIFF | 3 | Flat | |
£1,300 | 12/24 | 0.61 mi | Clydesmuir Road, Tremorfa | 3 | Terraced House |
Local Area Statistics
Population in CF23 | 46,98846,988 |
Population in Cardiff | 357,494357,494 |
Town centre distance | 1.68 miles away1.68 miles away |
Nearest school | 0.20 miles away0.20 miles away |
Nearest train station | 1.16 miles away1.16 miles away |
| |
Rental demand | Landlord's marketLandlord's market |
Rental growth (12m) | +22%+22% |
Sales demand | Balanced marketBalanced market |
Capital growth (5yrs) | +41%+41% |
Property History
Listed for £550,000
February 17, 2025
Floor Plans

Description
- Stunning Three Bedroom Period Terrace +
- Incredible Open Plan Kitchen, Living and Dining Space +
- Extant Planning Permission for Loft Conversion +
- Beautiful Original Features +
- Downstairs WC And Shower Room +
- Under Floor Heating +
- Timber Sliding Sash Windows +
- Penylan Prime Location +
SUMMARY
Welcome to Deri Road, this impressive Three Bedroom Edwardian Mid Terrace property is a must see, beautifully restored and enhanced creating a breathtaking living space filled with period charm throughout all found in the heart of Penylan.
DESCRIPTION
Peter Alan are delighted to present to the market this exceptional Period Three Bedroom Mid Terrace property located on the sought after Deri Road. A quiet, tree-lined street within easy walking distance of local shops and the nearby parks. Sensitively restored throughout and reconfigured beautifully to create a blend of period charm mixed with modern aesthetic. This house is delightful, and would make the perfect family home. Offering Generous open plan kitchen, living dining area with stunning polished concrete floors, underfloor heating, overhead glass skylight and utility room. Inviting and spacious entrance hallway with original mosaic tiled floor. Living room with charming fireplace with large log burning stove and high ceilings, leading through to the feature kitchen living area which has been created and perfectly finished and extended with ample storage, WC and shower room, through impressive full height sliding doors into attractive, low maintenance, south facing rear garden with additional private lane access. To the first floor you will find three spacious bedrooms with wooden floors, high ceilings and timber sash windows throughout and a modern bathroom.
The Property
Local amenities include Waterloo Gardens and Roath Mill Gardens, Waterloo Teahouse, Waterloo Gardens Post Office, Penylan Pantry, Roath Church House, Penylan Bowls Club, and St Margaret's Church. A substantially improved Edwardian Property modernised throughout while restoring all of its original features including Bath Stone frontage and timber sash double glazed windows. A very impressive three double bedroom period house with contemporary ground floor extension in a stunning location Must be seen.
Entrance Hallway
Through original stained glass door enter into a beautiful double width hallway with restored original Edwardian tiled floor, original style radiator, restored cornice and bespoke fitted cupboard leading to living room, shower room and rear of house.
Living Room 12' 1" max x 14' 1" max ( 3.68m max x 4.29m max )
Cosy bay fronted living room with high ceilings, fireplace with wood burning stove, bespoke fitted cupboards with hidden TV space, restored exposed timber floor, unique style bay radiators, large timber sash windows with stylish café style shutters and restored picture rails and cornice.
Downstairs Shower Room
Stylish fully tiled ground floor shower room with modern black fixtures and dual showers.
Kitchen 11' 6" max x 12' 1" max ( 3.51m max x 3.68m max )
Step down into a significantly and stylishly remodelled open plan living/kitchen/dining space with polished concrete floor throughout, under floor heating and original cornice. Boasting a DeVOL, The Real Shaker kitchen, with bespoke handmade and painted solid timber doors, bespoke cupboards including space for recycling and integral dishwasher, full height cabinet wall with large pantry and substantial high level storage, Belfast sink and aged brass tap and fittings. This beautiful kitchen is finished with a quartz worktops, aged brass fittings, open display shelving in alcoves and space for a freestanding electric range style cooker within the original fireplace.
WC
Downstairs WC with contemporary tiled floor and original style Burlington sink and toilet with traditional high level cistern, chrome fittings and Worcester boiler.
Utility Room
Stacked washing machine and dryer space with high level storage and contemporary flooring,
Living And Dining Space 19' 1" max x 12' 5" max ( 5.82m max x 3.78m max )
Large relaxing space looking into an attractive green outdoor garden with room for two large settees, large dining table and freestanding storage cabinets. This flexible space benefits from level access to the wildlife rich garden - through three impressive tall aluminium triple track double glazed sliding doors, a projector wall, underfloor heating, large flat roof with large roof light above and extensive lighting options throughout.
Staircase And Landing
Rise up painted timber stairs with central woven carpet runner to light spacious landing leading to:
Bedroom One 12' 1" max x 14' 1" max ( 3.68m max x 4.29m max )
Beautiful bay fronted bedroom with high ceilings, original picture rails, unique style radiators, large timber sash windows with stylish cafe style shutters and fitted blinds and original stripped back door.
Bedroom Two 11' 6" max x 12' 1" max ( 3.51m max x 3.68m max )
Spacious bedroom benefiting from morning sun with large timber sash window, exposed original timber floor, open fireplace with cast iron surround and original stripped back door.
Bedroom Three 6' 1" max x 8' 1" max ( 1.85m max x 2.46m max )
Calm bedroom/workspace with large timber sash windows and cafe style shutters with fitted blinds, exposed painted floorboards and original stripped back door.
Bathroom
Contemporary tiled bathroom with Roca fixtures including bath with shower, hanging toilet, wall mounted sink and discrete pull out drawer, heated towel rail, large timber sash sliding window and dimmable lights.
Attic Space
Large boarded space with extant planning permission to be converted with dormer into bedroom/s and ensuite bathroom.
Front Garden
Private front garden enclosed low boundary wall (with original Bath Stone cap) and mature landscape privet hedge creating natural privacy and shade. Gravel garden with space for ancillary and discrete bin storage.
Rear Garden
South facing back garden with stone boundary walls, larch decked covered terrace, private seating/ dining area and wide access gate to rear lane. Naturally landscaped with a mixture of inherited traditional planting and modern biodiverse features including central wild flower meadow (flowering from March to October), small pond, wildlife wall and three large silver birch trees. Also includes an outdoor tap, electrical sockets, sensitive outdoor spotlights, contemporary canopy and timber bike store.
The Property
Local amenities include Roath Park Lake, Roath Park Tea Rooms, Waterloo Gardens Post Office, Penylan Pantry, Penylan Bowling Club, and the Church of St Edward King and Confessor. A substantially improved Edwardian Property modernised throughout but maintaining all of it's original features. A very impressive three double bedroom period house in a stunning location Must be seen.
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.
Similar Properties
Like this property? Maybe you'll like these ones close by too.