3 Bed Terraced House, Refurb/BRRR, Hamilton, ML3 9EL, £110,000
Pitcairn Terrace, Hamilton, South Lanarkshire, ML3 9EL - a month ago
Sold STC
Refurb/BRRR
ROI: 9%
~93 m²





+13 photos
ValuationOvervalued
Sold Prices | £42K - £248.6K |
| |
Square Metres | ~93 m² |
Value Estimate | £106,335 |
| |
End Value (After Refurb) | £70,000 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £27,500 |
Stamp Duty & Legal Fees | £4,500 |
Refurb Costs | £36,400 |
Bridging Loan Interest | £2,888 |
Total Cash In | £73,038 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £70,000 |
Mortgage (After Refinance) | £52,500 |
Mortgage LTV | 75% |
Cash Left In | £73,038 |
Equity | £17,500 |
Rent Range | £580 - £1,400 |
Rent Estimate | £957 |
Running Costs/mo | £430 |
Cashflow/mo | £527 |
Cashflow/yr | £6,322 |
ROI | 9% |
Gross Yield | 10% |
Local Sold Prices
24 sold prices from £42K to £248.6K, average is £148.1K.
Local Rents
25 rents from £580/mo to £1.4K/mo, average is £895/mo.
Local Area Statistics
Population in Hamilton | 51,585 |
Town centre distance | 1.29 miles away |
Nearest school | 0.30 miles away |
Nearest train station | 0.62 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +34% |
Sales demand | Seller's market |
Capital growth (5yrs) | +16% |
Property History
Listed for £110,000
February 26, 2025
Floor Plans

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