3 Bed Terraced House, Refurb/BRRR, Hamilton, ML3 7TD, £87,995
Clydesdale Avenue, Hamilton, South Lanarkshire, ML3 7TD - 2 views - a month ago
Sold STC
Refurb/BRRR
ROI: 7%
~93 m²





+5 photos
ValuationFair Value
Sold Prices | £75K - £240.1K |
| |
Square Metres | ~93 m² |
Value Estimate | £87,250 |
| |
End Value (After Refurb) | £75,000 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £21,999 |
Stamp Duty & Legal Fees | £5,600 |
Refurb Costs | £36,400 |
Bridging Loan Interest | £2,310 |
Total Cash In | £68,058 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £75,000 |
Mortgage (After Refinance) | £56,250 |
Mortgage LTV | 75% |
Cash Left In | £68,058 |
Equity | £18,750 |
Rent Range | £475 - £1,700 |
Rent Estimate | £812 |
Running Costs/mo | £417 |
Cashflow/mo | £395 |
Cashflow/yr | £4,743 |
ROI | 7% |
Gross Yield | 11% |
Local Sold Prices
20 sold prices from £75K to £240.1K, average is £167.5K.
Local Rents
50 rents from £475/mo to £1.7K/mo, average is £785/mo.
Local Area Statistics
Population in Hamilton | 51,585 |
Town centre distance | 0.86 miles away |
Nearest school | 0.30 miles away |
Nearest train station | 1.55 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +34% |
Sales demand | Seller's market |
Capital growth (5yrs) | +16% |
Property History
Listed for £87,995
March 5, 2025