2 Bed Flat, Single Let, Cardiff, CF23 5EH, £285,000

Ninian Road, Roath Park, CF23 5EH - a month ago

Leasehold
BTL
~68 m²
+22 photos

ValuationOvervalued

Sold Prices£95K - £600K
Sold Prices/m²£1.6K/m² - £19.3K/m²

 

 

Square Metres

~68.11 m²
Price/m²£4.2K/m²

Value Estimate

£195,318

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£71,250

Stamp Duty & Legal Fees

£17,200

Total Cash In

£88,450

 

 

Cash Out

 

Rent Range

£850 - £2,900

Rent Estimate

£875

Running Costs/mo

£1,086

Cashflow/mo

£-211

Cashflow/yr

£-2,527

Gross Yield

4%

Local Sold Prices

38 sold prices from £95K to £600K, average is £190K. £1.6K/m² to £19.3K/m², average is £2.7K/m².

PriceDateDistanceAddressBeds 
£180K11/210.15 mi91a, Alfred Street, Cardiff CF24 4TZ2
£500K01/230.18 mi3, Ty-draw Road, Penylan, Cardiff CF23 5HA2
£252K02/210.19 mi81a, Ninian Road, Cardiff CF23 5EN2
£157K01/230.21 mi4a, Bangor Street, Cardiff CF24 3LR2
£132K10/210.28 miFlat 10, Stonewell Court, Tygwyn Road, Cardiff CF23 5AY2
£132K01/210.29 miFlat 12, Stonewell Court, Tygwyn Road, Cardiff CF23 5AY2
£215K03/210.31 mi42a, Marlborough Road, Cardiff CF23 5BX2
£170K03/210.31 miFlat 2, Raglan Court, Langdale Close, Cardiff CF23 5LY2
£163K02/210.39 mi106, Claude Road, Cardiff CF24 3QD2
£217K04/210.39 miFlat 5, Fairoak Court, Lady Mary Road, Cardiff CF23 5PD2
£220K06/230.39 miFlat 19, Fairoak Court, Lady Mary Road, Cardiff CF23 5PD2
£165K11/210.52 miFlat 15, Edward Nicholl Court, Waterloo Road, Penylan, Cardiff CF23 9BW2
£275K02/210.55 miFlat 1, Cornborough Lodge, Ty Gwyn Road, Penylan, Cardiff CF23 5JG2
£202K07/230.62 miFlat 6, Princes Mansions, Princes Street, Cardiff CF24 3PS2
£333.6K11/210.63 miFlat 2, Monmouth House, Cyncoed Gardens, Cardiff CF23 5SL2
£350K08/210.63 miFlat 8a, Worcester House, Cyncoed Gardens, Cardiff CF23 5SL2
£355K12/210.63 miFlat 5, Clifton House, Cyncoed Gardens, Cardiff CF23 5SL2
£122K01/210.66 mi49, Catherine Street, Cardiff CF24 4EF2
£155K01/210.68 mi66, Doe Close, Penylan, Cardiff CF23 9HJ2
£165K04/210.68 mi60, Doe Close, Penylan, Cardiff CF23 9HJ2
£153K12/200.7 mi9a, Cathays Terrace, Cardiff CF24 4HS2
£600K08/210.7 mi4, Cefn Coed Road, Cardiff CF23 6AQ2
£150K01/210.7 mi30, Cathays Terrace, Cardiff CF24 4HX2
£260K02/230.79 mi6, Brynteg Close, Cardiff CF23 6AS2
£255K06/210.79 mi20e, Wordsworth Avenue, Cardiff CF24 3FR2
£198K04/210.8 mi11a, Cefn Coed Avenue, Cardiff CF23 6HE2
£150K06/210.83 mi224b, Newport Road, Cardiff CF24 1DN2
£185K12/220.86 mi44, Ffordd Nowell, Penylan, Cardiff CF23 9FA2
£97.5K04/210.86 mi67, Awel Mor, Llanedeyrn, Cardiff CF23 9QB2
£242.5K03/210.87 mi58, Richards Terrace, Cardiff CF24 1RX2
£124K11/220.91 mi37, Awel Mor, Llanedeyrn, Cardiff CF23 9QA2
£155K09/230.92 mi53, Heath Mead, Cardiff CF14 3PJ2
£134K05/210.92 mi18b, Sapphire Street, Cardiff CF24 1PZ2
£214K03/210.94 mi20, Highfield Road, Cardiff CF23 5PP2
£195K05/210.94 mi21, Highfield Road, Cardiff CF23 5PP2
£233K12/220.94 mi28, Highfield Road, Cardiff CF23 5PP2
£95K12/200.94 mi33, Helen Place, Cardiff CF24 1NS2
£415K07/230.97 miFlat 3, Lake View Court, Lake Road East, Cardiff CF23 5PB2

Local Rents

50 rents from £850/mo to £2.9K/mo, average is £1.2K/mo.

RentDateDistanceAddressBeds 
£1,50005/240.01 miNinian Road, Cardiff2
£1,40002/250.02 mi-2
£95003/240.06 miNinian Road, Roath, CARDIFF2
£1,15005/240.06 miPark View House, Ninian Road, Roath2
£1,30012/230.08 mi-2
£1,36503/250.08 mi-2
£99503/240.08 miNinian Road, Roath, Cardiff2
£1,29512/240.11 mi-2
£1,10003/240.17 miNinian Road, Roath Park2
£1,00003/240.18 miTy Draw Road, Penylan, CARDIFF2
£1,30005/240.19 miNinan Road, Roath2
£1,10012/240.19 miBangor Street, Roath Park2
£1,20012/240.2 miBangor Street, CARDIFF2
£1,40003/240.22 miHillside Court, Penylan, Cardiff, CF232
£1,25003/240.22 miHillside Court, Penylan, Cardiff, CF232
£1,35004/240.22 miHillside Court, Penylan, Cardiff, CF232
£1,40002/240.22 mi-2
£1,35005/240.22 mi-2
£1,40003/250.22 mi-2
£1,30012/240.24 miArabella Street, Roath2
£1,22504/250.24 mi-2
£1,10005/240.24 miPenylan Road, Penylan2
£1,22012/240.25 mi-2
£1,15012/240.25 miMackintosh Place, CARDIFF2
£1,15012/240.25 miMackintosh Place, CF242
£99503/240.26 miMarlborough Road, Penylan.2
£1,05005/240.27 mi-2
£1,05004/240.27 miPenylan Road, Cardiff, CF232
£1,10004/240.28 miMarlborough Road, Roath Park2
£1,30003/240.29 miTydfil Place, Roath2
£1,30001/240.29 mi-2
£1,15002/250.29 mi-2
£1,10004/250.3 mi-2
£1,20003/240.31 mi-2
£1,10003/240.31 miMarlborough House, Penylan2
£1,10012/240.32 miAlbany Road, CARDIFF2
£1,10012/240.32 miAlbany Road, CARDIFF2
£1,10012/240.34 mi-2
£87504/250.34 mi-2
£1,05012/240.34 miMonthermer Road, Cardiff2
£85012/240.34 miClaude Road, Roath2
£1,25012/240.35 mi-2
£2,90012/240.35 mi-2
£1,40012/240.35 mi-2
£1,27503/240.35 miShirley Road, Roath, Cardiff2
£1,30005/240.35 miShirley Road, Roath, Cardiff2
£1,15005/240.35 miShirley Road , Roath , 2
£1,50004/240.35 miPen Y Lan Road, CARDIFF2
£1,50004/240.35 miPen-y-Lan Road, CARDIFF2
£1,20012/240.36 mi-2

Local Area Statistics

Population in CF23

46,988

Population in Cardiff

357,494

Town centre distance

1.04 miles away

Nearest school

0.10 miles away

Nearest train station

0.78 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+22%

Sales demand

Balanced market

Capital growth (5yrs)

+41%

Property History

Listed for £285,000

March 5, 2025

Floor Plans

Description

  • Last two remaining - Available to view +
  • Apartment 3 - £290,000 +
  • Apartment 4 - £285,000 +
  • Ready for Spring 2025 +
  • An Exclusive New Development on Ninian Road +
  • A brand-new collection of four luxurious two-bedroom apartments +
  • Floor plans included for each apartment +
  • Luxury kitchens complete with solid stone work surfaces and integrated appliances +
  • Bespoke bathrooms and en suites +
  • *Images used are of developments previously completed by the same developer +

Final Two Remaining - An Exclusive New Development on Ninian Road – Launching Spring 2025
We are thrilled to introduce a brand-new collection of four luxurious two-bedroom apartments, currently under construction and ready for occupancy in Spring 2025. Perfectly located on the prestigious Ninian Road, these apartments offer contemporary living in a serene, park-side setting, just moments away from the vibrant boutiques, bars, and restaurants of Wellfield Road and Penylan. Don't miss the chance to express your early interest today! Last Two Remaining... Apartment 3 – £290,000 A stylish two-bedroom, two-bathroom apartment offering:
A luxury kitchen with integrated appliances and solid stone work surfaces.
A convenient separate utility cupboard.
Contemporary, thoughtfully designed living spaces. Apartment 4 – £285,000
A stunning split-level loft apartment boasting:
Two spacious bedrooms.
Vaulted ceilings that create a bright, airy atmosphere.
A luxury bathroom and en suite.
A high-spec kitchen with integrated appliances and solid stone work surfaces.
A utility cupboard and breath-taking park views.

TENURE - We are advised that the properties are leasehold with a 999 year lease. A 1/4 share of freehold will be given to each leaseholder upon completion of the final sale. We await the confirmed service charge schedule and we are advised that there is no ground rent.  This exceptional development presents a rare opportunity to secure your dream home in one of the city's most desirable locations. Contact us today to learn more or schedule a viewing of these exclusive properties.
*Images used within the listing are for illustration purposes only. They are of other developments completed by the developer and are not of Ninian Road.  We are advised by the vendor that provisions of electricity, water and sewerage are connected to a mains supply, and no materials used in construction may impact a buyer's enjoyment, mortgage availability, or insurance availability, and there are no issues or restrictions on mobile signal/coverage. *Disclosure of Interest - please note that an associate of CPS Homes has a vested interest in this property.

Agent Details

CPS Homes, Cardiff

020 3840 4007

Next Steps?

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