4 Bed Semi-Detached House, Single Let, Cardiff, CF14 0NR, £400,000

Elan Road, Cardiff, CF14 0NR - 2 months ago

BTL
~129 m²
+10 photos

ValuationUndervalued

Sold Prices£200K - £995K
Sold Prices/m²£1.7K/m² - £5.5K/m²

 

 

Square Metres

~129.26 m²
Price/m²£3.1K/m²

Value Estimate

£487,199
BMV22%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£100,000

Stamp Duty & Legal Fees

£31,200

Total Cash In

£131,200

 

 

Cash Out

 

Rent Range

£900 - £3,980

Rent Estimate

£1,119

Running Costs/mo

£1,494

Cashflow/mo

£-375

Cashflow/yr

£-4,498

Gross Yield

3%

Local Sold Prices

50 sold prices from £200K to £995K, average is £510K. £1.7K/m² to £5.5K/m², average is £3.8K/m².

PriceDateDistanceAddressBeds 
£675K01/210.08 mi10, Towy Road, Cardiff CF14 0NS4
£560K01/230.08 mi2, Towy Road, Cardiff CF14 0NS4
£425K11/210.19 mi37, Fidlas Road, Cardiff CF14 0LX4
£340K10/230.26 mi8, Heol Merlin, Llanishen, Cardiff CF14 5QD4
£460K03/210.35 mi58, Rhydypenau Road, Cardiff CF23 6PU4
£525K10/230.37 mi15a, Fidlas Road, Cardiff CF14 0LW4
£880K01/240.4 mi3, The Rise, Cardiff CF14 0RA4
£995K11/220.4 mi8, The Rise, Cardiff CF14 0RA4
£240K12/230.45 mi31, Gibson Close, Llanishen, Cardiff CF14 5LL4
£475K12/200.47 mi15, Heol Esgyn, Cardiff CF23 6JT4
£465K08/230.5 mi20, Crystal Glen, Llanishen, Cardiff CF14 5QJ4
£505K07/230.51 mi142, Ty Glas Road, Llanishen, Cardiff CF14 5EH4
£560K11/200.51 mi42, Llandennis Road, Cardiff CF23 6EG4
£600K06/210.52 mi21, Llandennis Road, Cardiff CF23 6EE4
£595K11/200.52 mi4, Pendraw Place, Cardiff CF23 6JS4
£475K03/230.52 mi27, Everest Avenue, Cardiff CF14 5AP4
£465K12/200.55 mi27, Llandennis Road, Cardiff CF23 6EE4
£515K03/230.55 mi63, Llandennis Road, Cardiff CF23 6EE4
£525K01/230.56 mi39, Everest Avenue, Cardiff CF14 5AP4
£502K06/210.56 mi33, Blackoak Road, Cardiff CF23 6QT4
£470K03/210.58 mi30, Mill Road, Llanishen, Cardiff CF14 0XB4
£400K11/200.58 mi16, Mill Close, Llanishen, Cardiff CF14 0XQ4
£419K04/210.58 mi398, Cyncoed Road, Cardiff CF23 6SA4
£930K04/230.59 mi7, Crofta, Lisvane, Cardiff CF14 0EW4
£575K02/230.59 mi73, Blackoak Road, Cardiff CF23 6QU4
£850K07/230.59 mi7, Bryngwyn Road, Cardiff CF23 6PQ4
£641.4K12/200.59 mi16, Bryngwyn Road, Cardiff CF23 6PQ4
£455K03/230.6 mi17, Eton Court, Cardiff CF14 4HZ4
£487.5K09/210.6 mi18, Heath Halt Road, Cardiff CF23 5QF4
£490K12/200.61 mi11, Nantfawr Crescent, Cardiff CF23 6JN4
£496K12/220.62 mi70, Heol Hir, Llanishen, Cardiff CF14 5AB4
£627.5K01/210.63 mi81, Blackoak Road, Cardiff CF23 6QU4
£390K05/210.63 mi20, Crystal Avenue, Cardiff CF23 5QL4
£612.5K02/210.63 mi269, Cyncoed Road, Cardiff CF23 6PA4
£200K05/210.64 mi161, Templeton Avenue, Llanishen, Cardiff CF14 5JL4
£448K03/210.65 mi35, Maes Y Coed Road, Cardiff CF14 4HB4
£585K03/230.67 mi15, Chartwell Drive, Lisvane, Cardiff CF14 0EZ4
£360K01/210.68 mi73, Maes Y Coed Road, Cardiff CF14 4HD4
£582.8K01/210.68 mi322, Cyncoed Road, Cardiff CF23 6RY4
£705K11/220.69 mi13, Padarn Close, Cardiff CF23 6ER4
£475K03/230.69 mi93, Everest Avenue, Cardiff CF14 5AR4
£407.5K12/200.69 mi74, Everest Avenue, Cardiff CF14 5AR4
£448K12/200.69 mi14, Padarn Close, Cardiff CF23 6ER4
£560K04/230.72 mi94, Heath Park Avenue, Cardiff CF14 3RJ4
£640K03/210.73 mi10, Duffryn Avenue, Cardiff CF23 6LF4
£695K06/230.73 mi10, Duffryn Avenue, Cardiff CF23 6LF4
£480K04/210.73 mi3, Longleat Close, Lisvane, Cardiff CF14 0ES4
£840K03/230.74 mi31, Westminster Crescent, Cardiff CF23 6SE4
£595K01/210.75 mi44, Beatty Avenue, Cardiff CF23 5QU4
£525K12/200.76 mi2, St Brioc Road, Cardiff CF14 4HJ4

Local Rents

50 rents from £900/mo to £4K/mo, average is £1.5K/mo.

RentDateDistanceAddressBeds 
£2,20012/240.03 mi-4
£1,60005/240.41 mi-4
£2,50003/240.6 miBryngwyn Road, Cyncoed, Cardiff4
£1,70003/240.6 miLlandennis Avenue, Cyncoed3
£2,30010/240.62 mi-4
£1,60003/240.63 miCyncoed Road, Cyncoed, Cardiff3
£2,50012/240.65 mi-3
£2,30003/250.65 mi-3
£1,35011/230.76 mi-3
£1,75012/240.81 mi-3
£1,45004/240.84 miBriarwood Drive, Cardiff, CF233
£1,45005/240.84 mi-3
£1,75012/240.87 miHeathwood Road, Cardiff(City), CF144
£1,70003/240.89 miHollybush Road, Cardiff3
£2,50002/250.89 mi-4
£1,55003/240.9 miRannoch Drive, Cardiff4
£1,50004/240.9 miClearwater Way, CARDIFF3
£1,50003/240.9 miClearwater Way, CARDIFF3
£1,40004/240.9 miClearwater Way, CARDIFF3
£1,55012/240.91 miWatkins Square4
£1,15012/240.91 miWatkins Square, Llanishen, Cardiff3
£3,98003/240.92 mi-4
£3,98012/240.92 mi-4
£3,98012/240.92 mi-4
£3,60002/250.92 mi-5
£1,35003/240.95 miHawfinch Close, CARDIFF3
£1,35002/250.96 mi-3
£1,45012/240.97 miArmoury Drive, Cardiff, CF143
£1,30004/240.98 miMagnolia Close, Cardiff, CF23 7HQ4
£1,60002/250.99 mi-4
£1,65012/240.99 mi-4
£1,45012/240.99 miHeol Mynydd Bychan, Cardiff, Cardiff (County of), CF143
£1,35012/241 mi-3
£1,35003/241.03 miHydrangea Close, Cardiff, CF233
£2,75003/241.04 miLakeside Drive, Lakeside, Cardiff5
£1,20003/241.07 miLinnet Close, Cyncoed3
£90012/241.07 miPen Y Groes Road, Rhiwbina, Cardiff3
£1,60005/241.08 mi-3
£1,40003/241.12 miGlenwood, Llanederyn4
£1,75002/241.13 mi-4
£1,35005/241.14 mi-3
£1,35004/241.14 miNasturtium Way, Pontprennau, Cardiff, CF233
£1,27502/241.15 mi-3
£1,00003/241.17 miThe Hawthorns, CARDIFF3
£1,42504/241.17 miTorrens Drive, Lakeside3
£1,30012/241.18 miCaerphilly Road, Heath, Cardiff3
£1,30012/241.18 miCaerphilly Road, Cardiff, CF143
£1,25003/241.19 miThe Hawthorns, Pentywn3
£1,20002/251.19 mi-3
£1,10003/241.2 miThe Hawthorns, Pentwyn3

Local Area Statistics

Population in CF14

77,733

Population in Cardiff

357,494

Town centre distance

1.77 miles away

Nearest school

0.30 miles away

Nearest train station

0.45 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

+29%

Sales demand

Seller's market

Capital growth (5yrs)

+29%

Property History

Listed for £400,000

March 6, 2025

Floor Plans

Description

  • Extended Semi-Detached +
  • Four Bedrooms +
  • 17ft Open Plan Kitchen/Diner +
  • Detached Gym/Home Office +
  • Walking Distance of Llanishen Village +

SUMMARY
An extended four bedroom family semi-detached home situated within walking distance of Llanishen Village and Rhyd y Pennau. The property has a 17ft open plan kitchen/diner, there is a 16ft detached home office/gym and plenty of off road parking.

DESCRIPTION
The accommodation comprises entrance hall, cloakroom with w.c., lounge to the front with a 17ft open plan kitchen/diner and laundry room to the ground floor. Two double bedrooms, family bathroom and study to the first floor. Two bedrooms to the second floor. There is gas heating with a Worcester combination boiler and double glazing, To the outside is a rear garden with lane access and a 16ft detached home office/gym. Plenty of off road parking to the front.

Entrance Hall 

Cloakroom 

Lounge 13' 5" x 11' 5" maximum ( 4.09m x 3.48m maximum )

Kitchen/Diner 17' 9" x 14' 5" ( 5.41m x 4.39m )

Laundry Room 8' 1" x 7' 1" ( 2.46m x 2.16m )

Landing 

Bathroom 10' 2" x 6' 3" ( 3.10m x 1.91m )

Bedroom One 13' 1" x 11' 7" ( 3.99m x 3.53m )

Bedroom Two 14' 3" x 10' ( 4.34m x 3.05m )

Landing 

Study 5' 9" x 5' ( 1.75m x 1.52m )

Landing 

Bedroom Three 16' 3" x 8' 8" ( 4.95m x 2.64m )

Bedroom Four 13' 3" x 9' ( 4.04m x 2.74m )

Outside / Front / Driveway 

Outside Rear Garden 

Detached Gym / Home Office 10' 1" x 16' 6" ( 3.07m x 5.03m )

1. MONEY LAUNDERING REGULATIONS: Intending purchasers will be asked to produce identification documentation at a later stage and we would ask for your co-operation in order that there will be no delay in agreeing the sale.
2. General: While we endeavour to make our sales particulars fair, accurate and reliable, they are only a general guide to the property and, accordingly, if there is any point which is of particular importance to you, please contact the office and we will be pleased to check the position for you, especially if you are contemplating travelling some distance to view the property.
3. The measurements indicated are supplied for guidance only and as such must be considered incorrect.
4. Services: Please note we have not tested the services or any of the equipment or appliances in this property, accordingly we strongly advise prospective buyers to commission their own survey or service reports before finalising their offer to purchase.
5. THESE PARTICULARS ARE ISSUED IN GOOD FAITH BUT DO NOT CONSTITUTE REPRESENTATIONS OF FACT OR FORM PART OF ANY OFFER OR CONTRACT. THE MATTERS REFERRED TO IN THESE PARTICULARS SHOULD BE INDEPENDENTLY VERIFIED BY PROSPECTIVE BUYERS OR TENANTS. NEITHER PETER ALAN NOR ANY OF ITS EMPLOYEES OR AGENTS HAS ANY AUTHORITY TO MAKE OR GIVE ANY REPRESENTATION OR WARRANTY WHATEVER IN RELATION TO THIS PROPERTY.

Agent Details

Peter Alan, Llanishen

029 2271 6635

Next Steps?

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