2 Bed Terraced House, Single Let, Swansea, SA9 2FD, £120,000

Brynheulog Terrace, Ystradowen, Swansea., SA9 2FD - a month ago

BTL
ROI: 3%
~68 m²
+20 photos

ValuationOvervalued

Sold Prices£52K - £225K
Sold Prices/m²£717/m² - £4K/m²

 

 

Square Metres

~68.11 m²
Price/m²£1.8K/m²

Value Estimate

£97,438

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£30,000

Stamp Duty & Legal Fees

£7,200

Total Cash In

£37,200

 

 

Cash Out

 

Rent Range

£625 - £1,650

Rent Estimate

£625

Running Costs/mo

£520

Cashflow/mo

£105

Cashflow/yr

£1,260

ROI

3%

Gross Yield

6%

Local Sold Prices

50 sold prices from £52K to £225K, average is £99K. £717/m² to £4K/m², average is £1.4K/m².

PriceDateDistanceAddressBeds 
£135K11/200.14 mi34, Walters Road, Cwmllynfell, Swansea, Neath Port Talbot SA9 2FH2
£90K02/230.21 mi18, Gwernant, Cwmllynfell, Swansea, Neath Port Talbot SA9 2FT2
£65.8K05/210.23 mi27, Gwilym Road, Cwmllynfell, Swansea, Neath Port Talbot SA9 2GH2
£150K11/230.3 mi75, Bryn Road, Cwmllynfell, Swansea, Neath Port Talbot SA9 2FR2
£200K06/240.36 mi11, Penygraig Road, Ystradowen, Swansea, Carmarthenshire SA9 2YP2
£85K08/210.77 mi53, Heol Gwys, Upper Cwmtwrch, Swansea, Powys SA9 2XQ2
£130K10/210.97 mi108, Rhiw Road, Rhiwfawr, Swansea, Neath Port Talbot SA9 2RF2
£129K09/221.05 mi92, Rhiw Road, Rhiwfawr, Swansea, Neath Port Talbot SA9 2RE2
£90K10/231.17 mi1, Cynwal Terrace, Upper Cwmtwrch, Swansea, Powys SA9 2UP2
£172K02/241.22 mi106, Heol Gleien, Upper Cwmtwrch, Swansea, Powys SA9 2TZ2
£80K02/211.22 mi106, Heol Gleien, Upper Cwmtwrch, Swansea, Powys SA9 2TZ2
£106K01/231.47 mi36, Heol Gleien, Lower Cwmtwrch, Swansea, Powys SA9 2TT2
£158K03/231.47 mi56, Heol Gleien, Lower Cwmtwrch, Swansea, Powys SA9 2TT2
£127K07/211.47 mi18, Heol Gleien, Lower Cwmtwrch, Swansea, Powys SA9 2TT2
£90K12/221.72 mi77, Heol Twrch, Lower Cwmtwrch, Swansea, Powys SA9 2TE2
£61K11/221.77 mi73, Heol Twrch, Lower Cwmtwrch, Swansea, Powys SA9 2TE2
£105K10/231.85 mi69, Heol Twrch, Lower Cwmtwrch, Swansea, Powys SA9 2TD2
£77K07/212.1 mi10, Morriston Place, Tairgwaith, Ammanford, Neath Port Talbot SA18 1UT2
£100K12/222.13 mi82, Cwmgarw Road, Upper Brynamman, Ammanford, Carmarthenshire SA18 1DA2
£110K03/232.13 mi96, Cwmgarw Road, Upper Brynamman, Ammanford, Carmarthenshire SA18 1DA2
£80K10/232.26 mi80, Penywern Road, Ystalyfera, Swansea, Neath Port Talbot SA9 2AT2
£112K08/232.28 mi13, Lynden, Lower Cwmtwrch, Swansea, Powys SA9 1DW2
£105K12/202.28 mi18, Lynden, Lower Cwmtwrch, Swansea, Powys SA9 1DW2
£125K10/212.31 mi28, Cwmgarw Road, Upper Brynamman, Ammanford, Carmarthenshire SA18 1BU2
£86K10/202.31 mi34, Cwmgarw Road, Upper Brynamman, Ammanford, Carmarthenshire SA18 1BU2
£62.5K06/212.42 mi28, Station Road, Upper Brynamman, Ammanford, Carmarthenshire SA18 1SF2
£117K01/232.46 mi15, Quarry Road, Upper Brynamman, Ammanford, Carmarthenshire SA18 1AB2
£65K04/212.47 mi16, Milborough Road, Ystalyfera, Swansea, Neath Port Talbot SA9 2AB2
£94K08/222.48 mi15, Commercial Street, Ystalyfera, Swansea, Neath Port Talbot SA9 2HR2
£77K03/212.49 mi17, Commercial Street, Ystalyfera, Swansea, Neath Port Talbot SA9 2HR2
£200K01/232.5 mi26, Gorof Road, Lower Cwmtwrch, Swansea, Powys SA9 1DX2
£160K02/212.51 mi55, Gorof Road, Lower Cwmtwrch, Swansea, Powys SA9 1DX2
£90K06/232.53 mi34, Wern Road, Ystalyfera, Swansea, Neath Port Talbot SA9 2LY2
£66K11/232.53 mi64, Wern Road, Ystalyfera, Swansea, Neath Port Talbot SA9 2LY2
£91K02/212.53 mi58, Wern Road, Ystalyfera, Swansea, Neath Port Talbot SA9 2LY2
£185K12/222.54 mi66, Heol Giedd, Cwmgiedd, Swansea, Powys SA9 1LS2
£225K05/232.54 mi76, Heol Giedd, Cwmgiedd, Swansea, Powys SA9 1LS2
£52K10/232.56 mi54, Gough Road, Ystalyfera, Swansea, Neath Port Talbot SA9 2NA2
£98K12/202.56 mi1, Banwen Place, Lower Brynamman, Ammanford, Neath Port Talbot SA18 1SP2
£130K10/202.58 mi89, Wern Road, Ystalyfera, Swansea, Neath Port Talbot SA9 2LZ2
£88K08/212.58 mi93, Wern Road, Ystalyfera, Swansea, Neath Port Talbot SA9 2LZ2
£85K04/232.58 mi105, Wern Road, Ystalyfera, Swansea, Neath Port Talbot SA9 2LZ2
£100K01/242.58 mi93, Wern Road, Ystalyfera, Swansea, Neath Port Talbot SA9 2LZ2
£77K02/212.59 mi11, Deeley Road, Ystalyfera, Swansea, Neath Port Talbot SA9 2LW2
£91K03/232.61 mi5, Canal Terrace, Ystalyfera, Swansea, Neath Port Talbot SA9 2LP2
£85K09/222.61 mi24, Canal Terrace, Ystalyfera, Swansea, Neath Port Talbot SA9 2LP2
£84K11/222.61 mi20, Canal Terrace, Ystalyfera, Swansea, Neath Port Talbot SA9 2LP2
£170K08/212.61 mi75, Heol Giedd, Cwmgiedd, Swansea, Powys SA9 1LP2
£123K08/232.65 mi63, Glantwrch, Ystalyfera, Swansea, Neath Port Talbot SA9 2JN2
£131K04/242.67 mi16, Plasycoed, Cwmgiedd, Swansea, Powys SA9 1LR2

Local Rents

4 rents from £625/mo to £1.6K/mo, average is £788/mo.

RentDateDistanceAddressBeds 
£1,65004/250.16 mi-3
£82508/241.85 miHeol Twrch, Lower Cwmtwrch, Swansea.3
£75008/242.42 miStation Road, Upper Brynamman, Ammanford, Carmarthenshire3
£62508/242.47 miMilborough Road, Ystalyfera, SWANSEA1

Local Area Statistics

Population in SA9

15,065

Population in Swansea

269,408

Town centre distance

12.51 miles away

Nearest school

0.30 miles away

Nearest train station

7.73 miles away

 

 

Rental growth (12m)

-11%

Sales demand

Buyer's market

Capital growth (5yrs)

+50%

Property History

Listed for £120,000

February 28, 2025

Floor Plans

Description

  • CHARMING 2 BEDROOM COTTAGE +
  • NEEDS MODERNISING +
  • 2 RECEPTION ROOMS +
  • GARDENS WITH VIEWS +
  • OFF ROAD PARKING +
  • OIL CENTRAL HEATING +
  • NO CHAIN +

The property is located on the border between Ystradowen and Cwmllynfell, semi rural villages situated at the foot of the Black Mountain with easy access to beautiful countryside walks. The area has a strong sense of community with Cwmllynfell Welfare hall a stones throw from the property hosting a variety of social, sports and recreational activities. There are Good road links to the M4 Corridor and Bannau Brycheiniog National Park. Ystradgynlais with its many ameneties is the nearest town which is less than 4 miles away.

Agent Details

Clee Tompkinson & Francis, Ystradgynlais

01639 505092

Next Steps?

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