2 Bed Flat, Single Let, Cardiff, CF10 5EN, £150,000

Cadogan House, Cardiff Bay, CF10 5EN - a month ago

Leasehold
BTL
ROI: 9%
~68 m²
+6 photos

ValuationUndervalued

Sold Prices£104.5K - £375K
Sold Prices/m²£1.9K/m² - £4.8K/m²

 

 

Square Metres

~68.11 m²
Price/m²£2.2K/m²

Value Estimate

£175,599
BMV17%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£37,500

Stamp Duty & Legal Fees

£8,700

Total Cash In

£46,200

 

 

Cash Out

 

Rent Range

£800 - £2,250

Rent Estimate

£1,050

Running Costs/mo

£699

Cashflow/mo

£351

Cashflow/yr

£4,215

ROI

9%

Gross Yield

8%

Local Sold Prices

50 sold prices from £104.5K to £375K, average is £165K. £1.9K/m² to £4.8K/m², average is £2.6K/m².

PriceDateDistanceAddressBeds 
£147K05/210.17 mi45, Carlotta Way, Cardiff CF10 5FY2
£152K03/210.17 mi18, Carlotta Way, Cardiff CF10 5FY2
£150K05/210.17 mi15, Carlotta Way, Cardiff CF10 5FY2
£178K06/230.19 miFlat 3, Forio House, Ffordd Garthorne, Cardiff CF10 4DD2
£180K10/200.19 miFlat 29, Forio House, Ffordd Garthorne, Cardiff CF10 4DD2
£190K01/230.2 mi61, Judkin Court, Cardiff CF10 5AU2
£167.5K04/230.21 mi46, Harrowby Street, Cardiff CF10 5GA2
£123K08/210.21 mi36, Harrowby Street, Cardiff CF10 5GA2
£140K03/210.21 mi90, Harrowby Street, Cardiff CF10 5GA2
£120K04/210.23 mi3, Dudley Court, Cardiff CF10 5BQ2
£145K07/210.24 miFlat 9, Amalfi House, Ffordd Garthorne, Cardiff CF10 4DA2
£155K10/200.24 mi53, Havannah Street, Cardiff CF10 5SF2
£234.9K10/210.26 mi104, Judkin Court, Cardiff CF10 5AX2
£233K04/230.26 mi102, Judkin Court, Cardiff CF10 5AX2
£230K01/230.26 mi156, Judkin Court, Cardiff CF10 5AX2
£234K12/200.26 mi163, Havannah Street, Cardiff CF10 5SG2
£290K05/210.26 mi201, Havannah Street, Cardiff CF10 5SG2
£375K03/210.26 mi227, Havannah Street, Cardiff CF10 5SG2
£152K10/200.27 miFlat 16, Livorno House, Ffordd Garthorne, Cardiff CF10 4DE2
£147K02/210.27 miFlat 12, Livorno House, Ffordd Garthorne, Cardiff CF10 4DE2
£249.9K04/230.27 mi181, Havannah Street, Cardiff CF10 5SG2
£137K01/210.27 miFlat 1, Livorno House, Ffordd Garthorne, Cardiff CF10 4DE2
£139K10/200.28 miFlat 11, Livorno House, Ffordd Garthorne, Cardiff CF10 4DE2
£162K12/220.28 mi56, Reresby Court, Cardiff CF10 5NR2
£147.5K04/210.28 mi19, Reresby Court, Cardiff CF10 5NR2
£156.6K09/230.28 mi13, Reresby Court, Cardiff CF10 5NR2
£152K02/210.28 mi49, Reresby Court, Cardiff CF10 5NR2
£165K08/230.28 mi32, Reresby Court, Cardiff CF10 5NR2
£146K06/210.28 mi64, Reresby Court, Cardiff CF10 5NR2
£132.8K04/210.28 mi32, Reresby Court, Cardiff CF10 5NR2
£152.5K10/210.28 mi10, Reresby Court, Cardiff CF10 5NR2
£152.5K02/210.28 mi61, Reresby Court, Cardiff CF10 5NR2
£165K03/230.3 miFlat 55, Rimini House, Ffordd Garthorne, Cardiff CF10 4DH2
£150K04/210.3 miFlat 52, Rimini House, Ffordd Garthorne, Cardiff CF10 4DH2
£104.5K12/200.31 mi21, Eleanor Place, Cardiff CF10 5BJ2
£135K07/210.39 mi202, Taff Embankment, Cardiff CF11 7BP2
£356.8K10/200.39 mi67, Adventurers Quay, Cardiff CF10 4NQ2
£219.9K12/220.39 mi189, Adventurers Quay, Cardiff CF10 4NS2
£200K04/210.39 mi185, Adventurers Quay, Cardiff CF10 4NS2
£227.5K10/230.4 mi194, Adventurers Quay, Cardiff CF10 4NS2
£317.5K12/200.4 mi48, Windsor Esplanade, Cardiff CF10 5BG2
£177.5K09/210.42 mi113, Henke Court, Cardiff CF10 4EJ2
£188.5K03/210.42 mi117, Henke Court, Cardiff CF10 4EJ2
£140K12/200.44 mi40 The Granary, Magretian Place, Cardiff CF10 4BR2
£185K03/210.45 mi106, Henke Court, Cardiff CF10 4EG2
£188K02/230.45 mi13 The Granary, Magretian Place, Cardiff CF10 4BR2
£175.5K07/230.45 mi37 The Granary, Magretian Place, Cardiff CF10 4BR2
£165K12/200.45 mi57, Corvette Court, Cardiff CF10 4NN2
£173K10/200.45 mi50, Corvette Court, Cardiff CF10 4NN2
£190K05/230.45 mi50, Corvette Court, Cardiff CF10 4NN2

Local Rents

50 rents from £800/mo to £2.3K/mo, average is £1.3K/mo.

RentDateDistanceAddressBeds 
£1,20003/240 miCadogan House, Cardiff Bay2
£1,10004/240 miCadogan House, Cardiff Bay2
£1,20003/240 miCadogan House, Cardiff Bay2
£1,25003/240.06 miWest Bute Street, CARDIFF2
£1,20003/240.06 miWest Bute Street, CARDIFF2
£1,20003/240.06 miWest Bute Street, CARDIFF2
£1,20003/240.06 miCymric Buildings, West Bute Street, Cardiff, CF10 5LL2
£1,45004/240.07 miQuayside, Cardiff Bay2
£97502/240.07 mi-2
£97503/250.07 mi-2
£1,29505/240.07 mi-2
£2,25003/240.08 miMount Stuart Square, Cardiff, CF102
£1,85004/240.08 miMount Stuart Square, Cardiff, CF102
£2,25003/240.08 mi-2
£1,85005/240.08 mi-2
£1,30005/240.08 miEmpire House, Cardiff Bay2
£82503/240.08 miCymric Buildings, Cardiff Bay2
£1,35004/240.09 mi-2
£1,35005/240.09 miCymric Buildings, Cardiff, CF102
£1,10003/240.11 miSt James Mansions, Mount Stuart Square, Cardiff Bay2
£1,50003/240.11 miAberdare House, Mount Stuart Square, Cardiff2
£1,20004/240.11 miSt Stephens Mansions, Mount Stuart Square, Cardiff Bay2
£97503/240.12 miAprilia House, Lloyd George Avenue, Cardiff Bay2
£1,15003/240.13 miFlatholme House, Ferry Court, Prospect Place2
£1,70005/240.13 miThe Big Windsor, Stuart Street, Cardiff Bay2
£1,70003/240.13 miThe Big Windsor, Stuart Street, Cardiff Bay2
£1,30003/240.15 miHarbour Point , Stuart Street, Cardiff2
£1,00003/240.17 miViceroy Mansions, Cardiff Bay, Cardiff2
£1,00005/240.17 miViceroy Mansions, Cardiff Bay2
£1,27503/250.17 mi-2
£1,35004/240.17 mi-2
£1,75005/240.19 miLynton Court, Century Wharf2
£1,25003/240.2 miJudkin Court, Heol Tredwen,Cardiff,CF102
£1,22502/250.2 mi-2
£1,15005/240.2 mi-2
£1,15004/240.2 miHunter Street, Cardiff, CF102
£1,39503/240.21 miLisbon House, Century Wharf2
£1,30003/240.21 miHarrowby Street, Cardiff(City), CF102
£1,25003/240.21 miLynton Court, Capri House, Century Wharf2
£1,40003/240.21 miParis House, Lynton Court Century Wharf2
£1,20005/240.22 miAmalfi House, Lloyd George Avenue, 2
£1,40004/240.22 miChandlery Way, Cardiff Bay2
£1,15003/240.23 miCentury Wharf Lynton Court, Cardiff Bay, Cardiff, CF102
£1,25004/240.23 miMount Stuart Square, Cardiff Bay2
£1,75005/240.23 miCapri House, Century Wharf, Cardiff Bay2
£1,25004/240.23 miPomeroy Street, Cardiff Bay, Cardiff2
£1,20003/240.24 miAmalfi House, Ffordd Garthorne, Cardiff Bay2
£80003/240.24 miHarrowby Place, Cardiff, Cardiff (County of), CF102
£1,27503/240.24 miFlorence House, Judkin Court, Century Wharf2
£1,10003/240.24 miVienna House, Penstone Court, Century Wharf2

Local Area Statistics

Population in CF10

15,450

Population in Cardiff

357,494

Town centre distance

2.76 miles away

Nearest school

0.10 miles away

Nearest train station

0.14 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

+39%

Sales demand

Buyer's market

Capital growth (5yrs)

+10%

Property History

Listed for £150,000

March 3, 2025

Floor Plans

Description

  • Two Double Bedrooms +
  • Buy to Let / Investment Opportunity +
  • Desirable Location +
  • Walking Distance to Mermaid Quay +
  • Two Bathrooms +
  • Modern Finish Throughout +
  • Corner Position +

We are excited to present this exceptional two-bedroom apartment located on the fourth floor in the heart of Cardiff Bay, offering stunning south-facing corner views over the bay and towards the Channel.

Set in the highly sought-after Mount Stuart Conservation Area, Cadogan House is just a stone’s throw from Roald Dahl Plass and the iconic Millennium Centre, making it an ideal choice for those seeking modern living in a vibrant and convenient location. The apartment is thoughtfully designed with Karndean flooring in the main living and walkthrough areas, offering a stylish and low-maintenance finish throughout. Dimplex Monterey wall heaters and double-glazed windows provide warmth and energy efficiency year-round.

Accommodation briefly comprises an entrance hallway leading to a spacious lounge with picturesque views of Cardiff Bay. The open-plan fitted kitchen is contemporary and well-appointed, perfect for modern living. There are two double bedrooms, with the master offering an en-suite bathroom, and a further stylish bathroom for convenience. Selected apartments in the development also benefit from a private balcony space, ideal for relaxing while enjoying the views.

The apartment is fitted with low-energy pendant lights throughout, creating a bright, contemporary feel. Additional features include oak veneer internal and front doors, TV, phone, and Sky+ sockets in the living areas, as well as TV points in both bedrooms. The electric hot water cylinder with a control panel offers convenience and efficiency for your hot water needs.

Currently tenanted at £1,050 per month (excluding bills) until 31st May 2025, this apartment presents an excellent investment opportunity or first time buyer property. While there is no allocated or permit parking, private parking options can be sourced nearby for approximate £80pcm.

Council Tax Band: E

Agent Details

Key Executive Sales, Cardiff

029 2271 1634

Next Steps?

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