2 Bed Flat, Single Let, Cardiff, CF3 0FJ, £150,000

Rhodfa Crughywel, St Mellons, Cardiff, CF3 0FJ - 1 views - 2 months ago

Sold STC
Leasehold
BTL
ROI: 7%
~68 m²
+17 photos

ValuationOvervalued

Sold Prices£70K - £170K
Sold Prices/m²£946/m² - £2.7K/m²

 

 

Square Metres

~68.11 m²
Price/m²£2.2K/m²

Value Estimate

£132,094

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£37,500

Stamp Duty & Legal Fees

£5,700

Total Cash In

£43,200

 

 

Cash Out

 

Rent Range

£900 - £1,350

Rent Estimate

£938

Running Costs/mo

£676

Cashflow/mo

£262

Cashflow/yr

£3,140

ROI

7%

Gross Yield

8%

Local Sold Prices

50 sold prices from £70K to £170K, average is £125K. £946/m² to £2.7K/m², average is £1.9K/m².

PriceDateDistanceAddressBeds 
£153K10/220.26 mi23, Spencer David Way, St Mellons, Cardiff CF3 0QB2
£135K05/230.26 mi19, Spencer David Way, St Mellons, Cardiff CF3 0QB2
£120K11/200.26 mi23, Spencer David Way, St Mellons, Cardiff CF3 0QB2
£125K09/230.26 mi29, Spencer David Way, St Mellons, Cardiff CF3 0QB2
£122K11/200.26 mi13, Spencer David Way, St Mellons, Cardiff CF3 0QB2
£137.5K10/230.26 mi17, Spencer David Way, St Mellons, Cardiff CF3 0QB2
£123K09/230.26 mi9, Spencer David Way, St Mellons, Cardiff CF3 0QB2
£77K10/230.36 mi6, Abergele Road, Rumney, Cardiff CF3 1RR2
£90K04/210.49 mi37, Trowbridge Road, Rumney, Cardiff CF3 1QL2
£120K10/230.64 mi15, Mount Pleasant Avenue, Llanrumney, Cardiff CF3 5SX2
£123K09/230.69 mi59, Woolacombe Avenue, Llanrumney, Cardiff CF3 4TD2
£170K06/210.7 mi2a, Countisbury Avenue, Llanrumney, Cardiff CF3 5SP2
£90K05/210.85 mi172, Greenway Road, Rumney, Cardiff CF3 3PN2
£135K12/200.85 mi26, Witla Court Road, Rumney, Cardiff CF3 3LT2
£143K07/221.02 mi83, Dickens Avenue, Llanrumney, Cardiff CF3 5LZ2
£85K09/231.3 miFlat 6, Downton Grange, New Road, Rumney, Cardiff CF3 3BW2
£135K09/211.3 mi17, Wentloog Close, Rumney, Cardiff CF3 3HA2
£132.5K06/211.33 mi69, Kennerleigh Road, Cardiff CF3 4BG2
£125K07/231.34 mi24, Chulmleigh Close, Cardiff CF3 4BL2
£118K11/201.34 mi17, Chulmleigh Close, Cardiff CF3 4BL2
£125K04/231.34 mi11, Chulmleigh Close, Cardiff CF3 4BL2
£150K08/231.34 mi35, Wentloog Close, Rumney, Cardiff CF3 3HB2
£140K06/231.34 mi43, Wentloog Close, Rumney, Cardiff CF3 3HB2
£133K12/201.34 mi41, Wentloog Close, Rumney, Cardiff CF3 3HB2
£70K09/231.36 mi80, Kennerleigh Road, Cardiff CF3 4BJ2
£120K12/201.36 mi96, Kennerleigh Road, Cardiff CF3 4BJ2
£125K05/211.36 mi54, Kennerleigh Road, Cardiff CF3 4BJ2
£128K04/211.37 mi77, Kennerleigh Road, Cardiff CF3 4BG2
£120K02/231.37 miCumberland Court, 44, Ridgeway Road, Rumney, Cardiff CF3 4AE2
£128K04/211.37 mi77, Kennerleigh Road, Cardiff CF3 4BG2
£128K11/231.37 mi33, Kennerleigh Road, Cardiff CF3 4BG2
£128K12/201.37 mi27, Kennerleigh Road, Cardiff CF3 4BG2
£125K02/211.38 mi66, Ridgeway Road, Rumney, Cardiff CF3 4AE2
£115K11/221.38 mi10, Ridgeway Road, Rumney, Cardiff CF3 4AE2
£116K07/211.38 mi34, Ridgeway Road, Rumney, Cardiff CF3 4AE2
£123K05/231.38 mi22, Ridgeway Road, Rumney, Cardiff CF3 4AE2
£114K05/211.38 mi44, Ridgeway Road, Rumney, Cardiff CF3 4AE2
£140K09/211.38 mi97, Kennerleigh Road, Cardiff CF3 4BH2
£136K09/221.41 miFlat 20, Lancaster Court, Cranleigh Rise, Rumney, Cardiff CF3 4AP2
£112K01/241.42 miSutherland Court, Flat 16, Cranleigh Rise, Rumney, Cardiff CF3 4AP2
£122.5K11/201.55 mi96, Lynmouth Crescent, Rumney, Cardiff CF3 4AW2
£113K09/221.56 miLynton Court, 6, Lynmouth Crescent, Rumney, Cardiff CF3 4AT2
£107K09/221.57 miSeaton Court, 9, Lynmouth Crescent, Rumney, Cardiff CF3 4AT2
£112K07/231.57 miBarnstaple Court, 38, Lynmouth Crescent, Rumney, Cardiff CF3 4AT2
£91K11/201.59 mi10, Glyn Collen, Cardiff CF23 7ER2
£125K11/231.59 mi56, Lynmouth Crescent, Rumney, Cardiff CF3 4AU2
£158K07/231.61 mi89, Wyncliffe Gardens, Cardiff CF23 7FB2
£152K04/231.78 mi25, Blackberry Way, Pontprennau, Cardiff CF23 8FE2
£135K08/211.82 mi4, Pipkin Close, Pontprennau, Cardiff CF23 8FD2
£140K04/211.82 mi7, Pipkin Close, Pontprennau, Cardiff CF23 8FD2

Local Rents

21 rents from £900/mo to £1.4K/mo, average is £1.1K/mo.

RentDateDistanceAddressBeds 
£1,10012/240.28 miClos Chappell, St. Mellons, CARDIFF2
£1,20012/240.43 miKember Close, St. Mellons, CARDIFF2
£1,10012/240.47 miRogerstone Close, St. Mellons, CARDIFF2
£1,10012/240.52 mi-2
£1,10003/250.52 mi-2
£90001/240.57 mi-2
£97512/240.63 miMeadowsweet Drive, St. Mellons, Cardiff, CF32
£1,15012/240.75 miSummerhill Close, St Mellons, Cardiff2
£95012/240.76 miFairview Close, St. Mellons, CARDIFF2
£1,00012/240.78 mi-2
£97512/240.84 miFfordd Brynhyfryd, Old St. Mellons, CARDIFF2
£1,10012/240.88 mi-2
£99512/240.91 miArlington Crescent, Llanrumney, Cardiff, CF32
£1,00012/240.97 mi-2
£1,10012/241.01 miThe Dell, St. Mellons, CARDIFF2
£1,10012/241.01 miThe Dell, St. Mellons, CARDIFF2
£1,17502/241.01 mi-2
£1,35012/241.01 mi-2
£1,20012/241.01 mi-2
£1,15002/251.01 mi-2
£1,17502/241.01 mi-2

Local Area Statistics

Population in CF3

41,998

Population in Cardiff

357,494

Town centre distance

3.96 miles away

Nearest school

0.20 miles away

Nearest train station

3.35 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+10%

Sales demand

Balanced market

Capital growth (5yrs)

+38%

Property History

Listed for £150,000

February 17, 2025

Floor Plans

Description

  • Purpose Built Ground Floor Apartment +
  • Open Plan Living +
  • Modern Kitchen +
  • Two Bedrooms +
  • Modern Bathroom +
  • Secure Video Entry +
  • Allocated Parking +
  • Bike Sheds +
  • Long Lease of approx 119 years +
  • NHBC Warranty +

Introducing a modern 2-bed ground floor apartment, built in 2018 and still under the NHBC builder's guarantee, with a long lease of approximately 119 years for your peace of mind.

Step-free access into the property ensures ease of entry, making this home ideally suited for those with accessibility needs. Inside, you'll find a spacious open-plan, dual-aspect kitchen-diner featuring a modern, well-equipped kitchen perfect for entertaining and everyday living. The apartment also offers two well-proportioned bedrooms and a contemporary bathroom.

Externally, residents enjoy access to large communal gardens, dedicated parking, a bike store, and secure video entry. The apartment benefits from direct garden access via a private patio area—perfect for pet owners. Situated in the popular area of St Mellons, this property is close to local amenities and offers easy access to the A48/M4 links, as well as excellent bus connections to the City Centre.

Ground rent and maintenance £1,620 per annum

Agent Details

Hogg & Hogg, Cardiff

029 2010 2525

Next Steps?

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