3 Bed Terraced House, Refurb/BRRR, Cardiff, CF24 4NW, £270,000

Woodville Road, Cardiff, CF24 4NW - 2 views - 21 days ago

Refurb/BRRR
ROI: 4%
~93 m²
+12 photos

ValuationFair Value

Sold Prices£170K - £606K
Sold Prices/m²£1.6K/m² - £4.4K/m²

 

 

Square Metres

~93 m²
Price/m²£2.9K/m²

Value Estimate

£270,147

 

 

End Value (After Refurb)

£277,980

Uplift in Value

+3%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£67,500

Stamp Duty & Legal Fees

£10,300

Refurb Costs

£38,000

Bridging Loan Interest

£7,088

Total Cash In

£124,638

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£277,980

Mortgage (After Refinance)

£208,485

Mortgage LTV

75%

Cash Released

£5,985

Cash Left In

£118,652

Equity

£69,495

Rent Range

£1,050 - £3,700

Rent Estimate

£1,621

Running Costs/mo

£1,213

Cashflow/mo

£408

Cashflow/yr

£4,897

ROI

4%

Gross Yield

7%

Local Sold Prices

50 sold prices from £170K to £606K, average is £255.5K. £1.6K/m² to £4.4K/m², average is £2.9K/m².

PriceDateDistanceAddressBeds 
£213K06/210.06 mi23, Daniel Street, Cardiff CF24 4NX3
£177K12/200.13 mi41, Daniel Street, Cardiff CF24 4NY3
£227K03/210.14 mi71, Inverness Place, Cardiff CF24 4RW3
£243K07/230.15 mi33, Spencer Street, Cardiff CF24 4PG3
£225K12/200.16 mi68, Inverness Place, Cardiff CF24 4SA3
£260K07/210.16 mi118, Inverness Place, Cardiff CF24 4SA3
£180K08/220.16 mi103, May Street, Cardiff CF24 4EZ3
£320K05/230.17 mi167, Inverness Place, Cardiff CF24 4RX3
£230K11/210.17 mi143, Inverness Place, Cardiff CF24 4RX3
£260K11/200.18 mi83, Arabella Street, Cardiff CF24 4SX3
£240K03/230.18 mi3, Gladys Street, Cardiff CF24 4HA3
£250K03/230.19 mi75, May Street, Cardiff CF24 4EY3
£258K03/210.19 mi88, Arabella Street, Cardiff CF24 4TB3
£225K12/200.2 mi39, Inverness Place, Cardiff CF24 4RU3
£200K06/230.2 mi45, Harriet Street, Cardiff CF24 4BW3
£265K10/210.2 mi188, Inverness Place, Cardiff CF24 4SB3
£227.5K01/210.21 mi129, Arabella Street, Cardiff CF24 4SY3
£190K05/210.22 mi98, Coburn Street, Cardiff CF24 4BT3
£191K12/200.22 mi76, Coburn Street, Cardiff CF24 4BT3
£275K03/230.24 mi26, Arabella Street, Cardiff CF24 4TA3
£220K10/210.24 mi36, Arabella Street, Cardiff CF24 4TA3
£256K02/230.24 mi30, Arabella Street, Cardiff CF24 4TA3
£230K06/230.24 mi6, Whitchurch Place, Cardiff CF24 4HD3
£435K11/220.24 mi205, Arabella Street, Cardiff CF24 4SZ3
£170K04/210.25 mi28, Letty Street, Cardiff CF24 4EL3
£293.8K09/210.26 mi43, Diana Street, Cardiff CF24 4TT3
£314K03/210.26 mi89, Diana Street, Cardiff CF24 4TT3
£284K06/230.27 mi101, Diana Street, Cardiff CF24 4TU3
£280K07/230.27 mi108, Diana Street, Cardiff CF24 4TU3
£185K12/200.27 mi12, Donald Street, Cardiff CF24 4TQ3
£240K04/210.27 mi128, Tewkesbury Street, Cardiff CF24 4QS3
£261.5K10/210.28 mi70, Diana Street, Cardiff CF24 4TW3
£606K12/220.28 mi30, Boverton Street, Cardiff CF23 5ES3
£255K03/210.29 mi74, Alfred Street, Cardiff CF24 4TZ3
£260K04/230.29 mi25, Diana Street, Cardiff CF24 4TS3
£240K10/210.29 mi107, Alfred Street, Cardiff CF24 4UA3
£420K03/210.3 mi20, Boverton Street, Cardiff CF23 5ES3
£232K07/230.31 mi19, Strathnairn Street, Cardiff CF24 3JL3
£295K11/220.32 mi47, Malefant Street, Cardiff CF24 4QD3
£200K04/210.32 mi48, Tewkesbury Place, Cardiff CF24 4QU3
£300K12/220.33 mi4, Fairoak Road, Cardiff CF24 4PX3
£235K04/230.33 mi43, Glenroy Street, Cardiff CF24 3JX3
£260K04/210.35 mi35, Angus Street, Cardiff CF24 3LW3
£325K11/210.35 mi1, Essich Street, Cardiff CF24 3LT3
£310.1K08/210.35 mi9, Essich Street, Cardiff CF24 3LT3
£322K02/230.36 mi143, Malefant Street, Cardiff CF24 4QF3
£260K10/210.36 mi28, Maindy Road, Cardiff CF24 4HP3
£250K08/210.37 mi20, Angus Street, Cardiff CF24 3LY3
£273K06/210.37 mi44, Llantrisant Street, Cardiff CF24 4JE3
£362.3K03/210.38 mi73, Bangor Street, Cardiff CF24 3LQ3

Local Rents

48 rents from £1.1K/mo to £3.7K/mo, average is £1.5K/mo.

RentDateDistanceAddressBeds 
£1,70012/240.02 miWoodville Road, Cathays3
£1,35012/240.05 miCrwys Road, Cathays, Cardiff, CF24 4NL3
£1,42512/240.05 mi-3
£1,35002/250.12 mi-3
£1,42512/240.12 mi-3
£1,35012/240.14 miInverness Place, CARDIFF3
£1,56012/240.16 miMay Street, Cathays, Cardiff3
£1,30012/240.21 miArabella Street, CARDIFF3
£1,48512/240.24 miRichmond Road, Roath, Cardiff3
£1,57512/240.24 miRichards Street, Cardiff3
£1,72503/250.24 mi-3
£1,50003/250.24 mi-3
£1,65012/240.25 miRichmond Road, Roath3
£1,50012/240.28 miAlbany Road, Roath, CF24 3RP3
£1,57512/240.28 miRichmond Road, Cardiff3
£1,65012/240.32 miHirwain Street, CATHAYS, CARDIFF3
£1,80012/240.33 mi-3
£1,20005/240.35 miNinian Road, Roath, Cardiff3
£2,00003/250.35 mi-3
£1,80012/240.37 miCogan Terrace, , 3
£1,30012/240.38 mi-3
£1,50012/240.41 miCathays Terrace, Cathays, Cardiff3
£1,35012/240.41 miCity Road, Roath3
£1,40012/240.42 miCosmeston Street, Cathays, Cardiff, CF243
£1,47512/240.42 miSt Martins Row, Albany Road, Roath3
£1,62012/240.43 miCosmeston Street, Cathays, Cardiff3
£1,45012/240.43 miArran Street, Roath, CF243
£1,65012/240.44 miRichmond Road, Roath, CF24 3BU3
£1,80012/240.44 miGlynrhondda Street, Cathays, 3
£1,42512/240.45 miMiskin Street, Cathays, CF24 4AP3
£1,50012/240.46 miMiskin Street, Cathays, CF24 4AP3
£1,57512/240.47 miWhitchurch Road, Heath, Cardiff, CF14 3JR3
£1,68012/240.48 miRussell Street, Cardiff3
£1,23011/230.49 miColum Road, Cardiff, Cardiff (County of), CF103
£1,40012/240.5 miCyfarthfa Street, Roath3
£1,25012/240.5 miTreharris Street, CARDIFF3
£1,23003/240.51 miColum Road, Cathays, Cardiff3
£1,05003/240.52 miBalaclava Road, Penylan3
£1,25012/240.53 miAllensbank Crescent, Heath, Cardiff3
£1,60512/240.54 miArran Street, Cardiff3
£1,30012/240.55 miAllensbank Road, Heath, Cardiff3
£1,54512/240.57 miTreharris Street, Roath, Cardiff, CF24 3HQ3
£3,70003/250.58 mi-3
£1,25012/240.6 mi-3
£2,85002/240.61 mi-3
£2,50005/240.61 mi-3
£2,50001/250.61 mi-3
£2,90003/250.61 mi-3

Local Area Statistics

Population in CF24

55,148

Population in Cardiff

357,494

Town centre distance

0.85 miles away

Nearest school

0.30 miles away

Nearest train station

0.45 miles away

 

 

Rental demand

Landlord's market

Sales demand

Seller's market

Capital growth (5yrs)

+22%

Property History

Listed for £270,000

February 28, 2025

Description

  • Four Bedrooms +

  • No Chain +

  • Two Shower Rooms +

  • Prime Location +

  • Potential to develop +

  • High Return on Investment +

  • Essential Local Amenities +

SUMMARY
Welcome to Woodville Road, four bedroom mid terrace house sold with NO CHAIN. an excellent investment opportunity with over 6% ROI or potential to transform into a wonderful family home.

DESCRIPTION
Peter Alan are delighted to present to the market this rarely available spacious four bedroom mid terrace house sold with NO CHAIN and vacant on the popular Woodville road. A perfect location for an investment opportunity within close reach of essential amenities, public transport and local university/school access in the heart of Cathay's. This house comfortably comprises of entrance hallway leading into living room, separate dining room with downstairs walk in shower room, galley kitchen and downstairs bathroom to the rear of property along with access to rear low maintenance garden. To the first floor you will find three double bedrooms. In need of some delicate touch ups this could be transformed into a lovely family home or potential investment.

Entrance Hallway 

Living Room 

Dining Room 

Kitchen 

Bathroom 

Shower Room 

Bedroom One 

Bedroom Two 

Bedroom Three 

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.

Agent Details

Peter Alan, Roath

029 2271 0570

Next Steps?

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