2 Bed Bungalow, Refurb/BRRR, Paisley, PA2 9PB, £190,000
Fauldswood Crescent, Paisley, Renfrewshire, PA2 9PB - a month ago
Refurb/BRRR
ROI: 1%
~68 m²





+4 photos
ValuationOvervalued
Sold Prices | £50K - £248K |
| |
Square Metres | ~68.11 m² |
Value Estimate | £168,750 |
| |
End Value (After Refurb) | £183,000 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £47,500 |
Stamp Duty & Legal Fees | £10,700 |
Refurb Costs | £26,491 |
Bridging Loan Interest | £4,988 |
Total Cash In | £91,429 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £183,000 |
Mortgage (After Refinance) | £137,250 |
Mortgage LTV | 75% |
Cash Left In | £91,429 |
Equity | £45,750 |
Rent Range | £650 - £1,150 |
Rent Estimate | £874 |
Running Costs/mo | £767 |
Cashflow/mo | £107 |
Cashflow/yr | £1,288 |
ROI | 1% |
Gross Yield | 6% |
Local Sold Prices
30 sold prices from £50K to £248K, average is £117K.
Local Rents
38 rents from £650/mo to £1.1K/mo, average is £838/mo.
Local Area Statistics
Population in Paisley | 86,381 |
Town centre distance | 0.96 miles away |
Nearest school | 0.50 miles away |
Nearest train station | 1.03 miles away |
| |
Rental growth (12m) | +15% |
Sales demand | Seller's market |
Capital growth (5yrs) | +45% |
Property History
Listed for £190,000
February 21, 2025
Floor Plans

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