4 Bed Detached House, Refurb/BRRR, Caernarfon, LL54 6NS, £330,000
Clynnog Road, Penygroes, Caernarfon, Gwynedd, LL54 6NS - 21 days ago
Refurb/BRRR
~129 m²





+19 photos
ValuationOvervalued
Sold Prices | £132K - £329.9K |
Sold Prices/m² | £1.3K/m² - £5.9K/m² |
| |
Square Metres | ~129.26 m² |
Price/m² | £2.6K/m² |
Value Estimate | £238,794 |
| |
End Value (After Refurb) | £206,276 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £82,500 |
Stamp Duty & Legal Fees | £21,700 |
Refurb Costs | £52,259 |
Bridging Loan Interest | £8,663 |
Total Cash In | £166,871 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £206,276 |
Mortgage (After Refinance) | £154,707 |
Mortgage LTV | 75% |
Cash Left In | £166,871 |
Equity | £51,569 |
Rent Range | £625 - £850 |
Rent Estimate | £688 |
Running Costs/mo | £802 |
Cashflow/mo | £-114 |
Cashflow/yr | £-1,371 |
Gross Yield | 3% |
Local Sold Prices
10 sold prices from £132K to £329.9K, average is £243.5K. £1.3K/m² to £5.9K/m², average is £1.5K/m².
Local Rents
6 rents from £625/mo to £850/mo, average is £663/mo.
Local Area Statistics
Population in LL54 | 11,375 |
Population in Caernarfon | 32,819 |
Town centre distance | 7.16 miles away |
Nearest school | 0.50 miles away |
Nearest train station | 9.49 miles away |
| |
Rental growth (12m) | +5% |
Sales demand | Buyer's market |
Capital growth (5yrs) | +38% |
Property History
Listed for £330,000
March 6, 2025
Floor Plans
