2 Bed Terraced House, Refurb/BRRR, Cardiff, CF5 1EQ, £265,000

Daisy Street, Victoria Park, Cardiff, CF5 1EQ - a month ago

Sold STC
Refurb/BRRR
ROI: 2%
~68 m²
+14 photos

ValuationOvervalued

Sold Prices£195K - £365K
Sold Prices/m²£2.4K/m² - £5.1K/m²

 

 

Square Metres

~68.11 m²
Price/m²£3.9K/m²

Value Estimate

£216,750

 

 

End Value (After Refurb)

£240,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£66,250

Stamp Duty & Legal Fees

£9,900

Refurb Costs

£27,612

Bridging Loan Interest

£6,956

Total Cash In

£112,468

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£240,000

Mortgage (After Refinance)

£180,000

Mortgage LTV

75%

Cash Left In

£112,468

Equity

£60,000

Rent Range

£825 - £2,000

Rent Estimate

£1,144

Running Costs/mo

£999

Cashflow/mo

£145

Cashflow/yr

£1,742

ROI

2%

Gross Yield

5%

Local Sold Prices

50 sold prices from £195K to £365K, average is £263.5K. £2.4K/m² to £5.1K/m², average is £3.4K/m².

PriceDateDistanceAddressBeds 
£262K06/210.03 mi9, Ivy Street, Cardiff CF5 1ER2
£300.3K08/230.03 mi7, Daisy Street, Cardiff CF5 1EP2
£247K07/230.05 mi71, Daisy Street, Cardiff CF5 1EQ2
£280K10/230.05 mi1, Fern Street, Cardiff CF5 1ES2
£274K10/200.06 mi3, Romilly Road West, Cardiff CF5 1FT2
£257K11/210.07 mi22, Ethel Street, Cardiff CF5 1EJ2
£257K11/200.07 mi1, Ethel Street, Cardiff CF5 1EJ2
£245K02/210.07 mi76, Ethel Street, Cardiff CF5 1EN2
£279.1K03/210.12 mi27, Halsbury Road, Cardiff CF5 1FX2
£240K12/200.12 mi2, Loftus Street, Cardiff CF5 1HL2
£235K03/210.12 mi41, Loftus Street, Cardiff CF5 1HL2
£222.5K03/210.12 mi39, Loftus Street, Cardiff CF5 1HL2
£262K09/230.12 mi27, Loftus Street, Cardiff CF5 1HL2
£210K05/210.15 mi11, Maes Yr Annedd, Cardiff CF5 1GR2
£235K01/210.15 mi12, Maes Yr Annedd, Cardiff CF5 1GR2
£225K11/200.16 mi152, Pembroke Road, Cardiff CF5 1QQ2
£255K10/210.18 mi32, Clive Road, Canton, Cardiff CF5 1HJ2
£230K06/230.18 mi22, Clive Road, Canton, Cardiff CF5 1HJ2
£222K03/210.22 mi10, Cliff Place, Cardiff CF5 1JW2
£265K02/210.23 mi98, Pembroke Road, Cardiff CF5 1QP2
£258.2K01/210.23 mi3, Norfolk Street, Cardiff CF5 1JY2
£265.5K08/210.25 mi31, Brecon Street, Cardiff CF5 1RE2
£272K05/230.28 mi13, Radnor Road, Cardiff CF5 1RA2
£260K11/210.29 mi9, Thornhill Street, Cardiff CF5 1RD2
£285K01/210.32 mi64, Pembroke Road, Cardiff CF5 1QR2
£293K08/230.33 mi18, Cardigan Street, Cardiff CF5 1QU2
£253K02/210.33 mi10, Cardigan Street, Cardiff CF5 1QU2
£265K02/210.34 mi48, Pen Y Peel Road, Cardiff CF5 1QY2
£305K10/230.34 mi33, Pen Y Peel Road, Cardiff CF5 1QY2
£305K01/210.34 mi27, Pembroke Road, Cardiff CF5 1QN2
£256K11/230.34 mi6, Anglesey Street, Cardiff CF5 1QZ2
£267.6K10/210.36 mi46, Glamorgan Street, Cardiff CF5 1QT2
£270K06/210.36 mi59, Glamorgan Street, Cardiff CF5 1QT2
£291.5K11/200.36 mi81, Glamorgan Street, Cardiff CF5 1QT2
£287K01/230.37 mi7, Pen Y Peel Road, Cardiff CF5 1QX2
£262K09/210.41 mi3, Glamorgan Street, Cardiff CF5 1QS2
£262K05/210.41 mi14, Glamorgan Street, Cardiff CF5 1QS2
£320K02/210.42 mi20, Meadow Street, Cardiff CF11 9PY2
£340K10/210.42 mi8, Bloom Street, Cardiff CF11 9QE2
£365K11/200.42 mi6, Bloom Street, Cardiff CF11 9QE2
£235K02/210.44 mi50, Market Road, Cardiff CF5 1QE2
£245K11/200.44 mi60, Market Road, Cardiff CF5 1QE2
£280K01/210.44 mi41, Market Road, Cardiff CF5 1QE2
£330K08/210.48 mi46, Heol Terrell, Canton, Cardiff CF11 8BF2
£235K03/230.52 mi33, Llandaff Road, Cardiff CF11 9NG2
£195K08/210.55 mi2, Aldsworth Road, Cardiff CF5 1AA2
£275K09/230.55 mi40, Aldsworth Road, Cardiff CF5 1AA2
£293K01/230.55 mi5, Alexandra Road, Canton, Cardiff CF5 1NS2
£290K01/210.55 mi19, Alexandra Road, Cardiff CF5 1NS2
£273.5K09/210.56 mi12, Springfield Place, Cardiff CF11 9NY2

Local Rents

50 rents from £825/mo to £2K/mo, average is £1.1K/mo.

RentDateDistanceAddressBeds 
£1,25012/240.06 miForrest Road, Canton, Cardiff2
£1,55001/250.07 mi-2
£95012/240.07 miEthel Street, Cardiff2
£90012/240.12 miVictoria Court, Conybeare Road, Cardiff2
£97512/240.12 miPembroke Mews, Clive Road, Cardiff2
£1,27512/240.13 mi-2
£1,20012/240.16 miCowbridge Road East, Canton2
£1,20012/240.16 miCowbridge Road East, Victoria Park2
£1,20012/240.16 miCowbridge Road East, CARDIFF2
£1,19512/240.17 mi-2
£1,20012/240.18 miRear Of 344-346 Cowbridge Road East, Cardiff, CF52
£1,10012/240.18 mi-2
£1,00012/240.22 miPembroke Road, Cardiff2
£1,25002/250.23 mi-2
£82512/240.23 miOvington Terrace, Canton, Cardiff, CF52
£1,15012/240.27 miPembroke Road, Canton, Cardiff2
£90012/240.27 miBrecon Court, Brecon Street2
£1,20002/250.31 mi-2
£1,40012/240.32 miSummerau Court, Pencisely Road, Llandaff2
£1,39503/250.34 mi-2
£1,10012/240.36 miCowbridge Road East, Canton2
£1,15012/240.36 miCowbridge Road East, Canton2
£95003/240.37 miLlandaff Road, Cardiff2
£95003/240.37 miLlandaff Road, Cardiff2
£89504/240.37 miLlandaff Road, Cardiff2
£89505/240.37 miLlandaff Road, Cardiff2
£1,00012/240.39 miSt. Canna Close, Cardiff2
£2,00003/250.39 mi-2
£1,10012/240.41 miGlamorgan Street, CARDIFF2
£1,05004/240.42 mi-2
£1,05004/240.42 mi-2
£1,05005/240.42 mi-2
£1,05005/240.42 mi-2
£1,09503/250.42 mi-2
£1,05005/240.42 miLlandaff Road, Llandaff2
£1,05005/240.42 miLlandaff Road, Cardiff, CF112
£1,30004/240.43 miMeadow Street, Pontcanna2
£1,12503/240.43 miLlandaff Road, CARDIFF2
£1,17503/240.43 miLlandaff Road, CARDIFF2
£1,15004/240.43 miThe Boulevard, Canton, Cardiff2
£1,20003/240.44 miStryd Elai, Canton, CARDIFF2
£1,20003/240.45 miLlanfair Road, Pontcanna2
£1,30003/240.45 miRomilly Crescent, CARDIFF2
£1,20003/240.46 miConway Road, Pontcanna2
£1,05003/240.47 miLlanfair Road, Pontcanna, Cardiff2
£82512/240.5 mi-2
£1,65001/250.5 mi-2
£90001/250.51 mi-2
£1,30005/240.51 miCaernarvon Court, Pontcanna2
£1,00002/250.52 mi-2

Local Area Statistics

Population in CF5

65,999

Population in Cardiff

357,494

Town centre distance

1.50 miles away

Nearest school

0.20 miles away

Nearest train station

0.69 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+25%

Sales demand

Seller's market

Capital growth (5yrs)

+32%

Property History

Listed for £265,000

February 18, 2025

Floor Plans

Description

No Chain. Placed a stone's throw away from the ever so popular Victoria Park is this two double bedroom mid-terrace house. Very much a blank canvas but offering an exciting opportunity for modernisation and the next occupier to put their own stamp on, this property would make a great first time buy or anyone looking to downsize.

The accommodation briefly comprises: Entrance Hall, Lounge, Dining Room leading into the Fitted Kitchen to the ground floor. To the first floor are Two Double Bedrooms and a Shower Room. The property further benefits from a good size enclosed rear garden.

Daisy Street is perfectly placed close to Victoria Park and within easy reach Canton's main hub of cafés, restaurants and shops. Cardiff City Centre is just over 2 miles away. There are superb public transport links via bus and rail. Internal viewings are a must!

Entrance - Entered via a wooden glazed door to the front with etched glass into the hallway.

Hallwway - Stairs to the first floor. Radiator. Laminate flooring. Door into the livining room.

Living Room - 3.16 x 3.24 (10'4" x 10'7") - Double glazed windows to the front. Cast iron fireplace. Radiator.

Dining Room - 3.11 x 3.19 (10'2" x 10'5") - Double glazed Patio doors out to a veranda. Archway to kitchen. Wood laminate flooring. Radiator. Wooden bookcase and cabinets into the alcoves. Small recess for understairs storage.

Kitchen - 2.16 x 2.18 (7'1" x 7'1") - Double glazed window to the rear and side. The kitchen is fitted with wall and base units with underlighting and worktops. Four ring gas hob and integrated oven with cooker hood over. Space and plumbing for a washing machine. Stainless steel sink and drainer. Wood laminate flooring.

First Floor - Stairs from the entrance hall.

Landing - Loft access hatch with a pull down ladder to a loft room. Wooden Bannister. Dors to:

Bedroom One - 3.14 x 4.31 max (10'3" x 14'1" max) - Two double glazed windows to the front. Radiator.

Bedroom Two - 2.69 x 3.25 (8'9" x 10'7") - Double glazed window to the rear. Radiator.

Shower Room - 2.16 x 2.10 (7'1" x 6'10") - Obscure double glazed window to the side. Easy access shower, w/c and wash hand basin. Heated towel rail. Ideal combi boiler. Vinyl floor. Tiled walls. Extractor fan.

Loft Room - 3.87 x 2.70 max (12'8" x 8'10" max) - Access from the ladder with a pull down ladder. Boarded with laminate flooring. Skylight windows and storage into the eaves. Power point. Floor to ceiling height 2.2metres.

Outside -

Rear Garden - Enclosed rear garden with timber and pvc roofed verada with a timber deck. Part laid to lawn and part patio.

Additional Information - We have been advised by the vendor that the property is Freehold.
Epc -
Council tax -

Disclaimer - The property title and lease details (including duration and costs) have been supplied by the seller and are not independently verified by Hern and Crabtree. We recommend your legal representative review all information before exchanging contracts. Property descriptions, measurements, and floor plans are for guidance only, and photos may be edited for marketing purposes. We have not tested any services, systems, or appliances and are not RICS surveyors. Opinions on property conditions are based on experience and not verifiable assessments. We recommend using your own surveyor, contractor, and conveyancer. If a prior building survey exists, we do not have access to it and cannot share it. Under Code of Practice 4b, any marketing figure (asking or selling price) is a market appraisal, not a valuation, based on seller details and market conditions, and has not been independently verified. Prices set by vendors may differ from surveyor valuations. Hern and Crabtree will not be liable for discrepancies, costs, or losses arising from sales withdrawals, mortgage valuations, or any related decisions. By pursuing the purchase, you confirm that you have read and understood the above information.

Agent Details

Hern & Crabtree, LLandaff

029 2271 4277

Next Steps?

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