3 Bed Semi-Detached House, Refurb/BRRR, Newcastle upon Tyne, NE16 5LY, £239,995
Laburnum Grove, Sunniside, Newcastle Upon Tyne, NE16 5LY - 12 days ago
Refurb/BRRR
~93 m²





+19 photos
ValuationOvervalued
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £59,999 |
Stamp Duty & Legal Fees | £13,200 |
Refurb Costs | £35,600 |
Bridging Loan Interest | £6,300 |
Total Cash In | £116,848 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £230,000 |
Mortgage (After Refinance) | £172,500 |
Mortgage LTV | 75% |
Cash Left In | £116,848 |
Equity | £57,500 |
Rent Range | £500 - £2,200 |
Rent Estimate | £907 |
Running Costs/mo | £920 |
Cashflow/mo | £-13 |
Cashflow/yr | £-158 |
Gross Yield | 5% |
Local Rents
50 rents from £500/mo to £2.2K/mo, average is £850/mo.
Local Area Statistics
Population in NE16 | 25,637 |
Population in Newcastle upon Tyne | 381,037 |
Town centre distance | 5.80 miles away |
Nearest school | 0.80 miles away |
Nearest train station | 2.21 miles away |
| |
Rental demand | Tenant's market |
Rental growth (12m) | -3% |
Sales demand | Balanced market |
Capital growth (5yrs) | +33% |
Property History
Listed for £239,995
March 3, 2025
Floor Plans

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