This property was removed from Dealsourcr.
4 Bed HMO, Leeds, LS9 9DE £140,000
ValuationUndervalued
| Sold Prices | £79.5K - £439.5K |
| Sold Prices/m² | £781/m² - £3.8K/m² |
| |
Square Metres | ~129.26 m² |
| Price/m² | £1.1K/m² |
Value Estimate | £144,200 |
| BMV | 3% |
| |
End Value (After Refurb) | £207,000 |
Uplift in Value | +48% |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £35,000 |
Stamp Duty & Legal Fees | £8,200 |
Refurb Costs | £51,200 |
Bridging Loan Interest | £3,675 |
Total Cash In | £99,825 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £207,000 |
Mortgage (After Refinance) | £155,250 |
Mortgage LTV | 75% |
Cash Released | £50,250 |
Cash Left In | £49,575 |
Equity | £51,750 |
Room Rate | £520 |
Gross Rent | £2,080 |
Running Costs/mo | £1,529 |
Cashflow/mo | £551 |
Cashflow/yr | £6,610 |
ROI | 7% |
Gross Yield | 18% |
Local Sold Prices
37 sold prices from £79.5K to £439.5K, average is £156K. £781/m² to £3.8K/m², average is £1.5K/m².
Local Area Statistics
Population in LS9 | 37,376 |
Population in Leeds | 635,166 |
Town centre distance | 1.94 miles away |
Nearest school | 0.40 miles away |
Nearest train station | 1.59 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | -50% |
Sales demand | Seller's market |
Capital growth (5yrs) | +42% |
Property History
Listed for £140,000
March 5, 2025
Floor Plans
Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.
3 Bed House, Refurb/BRRR, Leeds, LS9 9DG
£150,000
2 views • 3 months ago • 93 m²
2 Bed House, Refurb/BRRR, Leeds, LS9 9BR
£90,000
8 views • a month ago • 68 m²
2 Bed House, Refurb/BRRR, Leeds, LS9 9LY
£125,000
3 views • 3 months ago • 68 m²
2 Bed House, Refurb/BRRR, Leeds, LS9 9JN
£90,000
2 views • 3 months ago • 68 m²






































