2 Bed Flat, Single Let, Newport, NP10 8AN, £89,000

2 Portobelo Court, Jamaica Circle, Coedkernew, Newport NP10 8AN - 2 views - 2 months ago

Leasehold
Auction
BTL
ROI: 7%
56 m²

ValuationUndervalued

Sold Prices£82K - £182.5K
Sold Prices/m²£1.2K/m² - £3.3K/m²

 

 

Square Metres

56 m²
Price/m²£1.6K/m²

Value Estimate

£110,532
BMV24%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£22,250

Stamp Duty & Legal Fees

£5,650

Total Cash In

£27,900

 

 

Cash Out

 

Rent Range

£750 - £1,100

Rent Estimate

£575

Running Costs/mo

£413

Cashflow/mo

£162

Cashflow/yr

£1,943

ROI

7%

Gross Yield

8%

Local Sold Prices

50 sold prices from £82K to £182.5K, average is £129K. £1.2K/m² to £3.3K/m², average is £1.9K/m².

PriceDateDistanceAddressBeds 
£150K07/220.6 mi73, Grosmont Way, Newport NP10 8UQ2
£140K04/210.65 mi7, Narberth Mews, Coedkernew, Newport NP10 8EF2
£161K09/220.68 mi21, Narberth Close, Coedkernew, Newport NP10 8EE2
£143.5K07/210.7 mi7, Llanidloes Mews, Newport NP10 8EL2
£150K05/230.7 mi9, Llanidloes Mews, Newport NP10 8EL2
£150K12/210.72 mi12, Llanidloes Mews, Newport NP10 8EL2
£172K02/230.77 mi17, Pennard Close, Newport NP10 8EG2
£110K03/230.88 mi77, Gaer Vale, Newport NP20 3HS2
£130K11/230.95 mi14, Joyce Close, Newport NP20 3JD2
£137.5K01/231.08 miFlat 3, Ty Trist House, Golden Mile View, Newport NP20 3QA2
£139K03/241.09 miRose Heyworth House, Flat 4, Golden Mile View, Newport NP20 3PW2
£118K06/211.09 miFlat 6, Marine House, Golden Mile View, Newport NP20 3PL2
£119K10/211.1 mi12, Arnold Close, Newport NP20 3HE2
£137K10/221.11 miFlat 6, Llyn House, Golden Mile View, Newport NP20 3PJ2
£115K10/221.11 miFlat 2, Llyn House, Golden Mile View, Newport NP20 3PJ2
£110K09/231.12 mi135, Shakespeare Crescent, Newport NP20 3JA2
£128K02/231.12 mi117, Shakespeare Crescent, Newport NP20 3JA2
£144.9K10/221.13 miFlat 4, Griffin House, Golden Mile View, Newport NP20 3PF2
£100K12/201.14 miFlat 2, Graig Fawr House, Golden Mile View, Newport NP20 3PE2
£107K07/231.14 mi2, Boswell Close, Newport NP20 3HG2
£132.5K03/241.14 miFosmaen House, Flat 3, Golden Mile View, Newport NP20 3PD2
£102K03/211.16 miFlat 3, Darran House, Golden Mile View, Newport NP20 3PB2
£125K09/231.17 mi10, Browning Close, Newport NP20 3HH2
£125K06/231.29 mi37, Byron Road, Newport NP20 3HL2
£82K11/201.31 mi3, Aubrey Hames Close, Newport NP20 3AZ2
£82K11/201.31 mi3, Aubrey Hames Close, Newport NP20 3AZ2
£125K09/231.45 mi12, Blackbirds Close, Rogerstone, Newport NP10 9DG2
£115K09/211.45 mi40, Blackbirds Close, Rogerstone, Newport NP10 9DG2
£120K10/231.45 mi16, Blackbirds Close, Rogerstone, Newport NP10 9DG2
£125K12/201.48 miFlat 12, Monmouth Court, Bassaleg Road, Newport NP20 3EX2
£150K09/231.48 miFlat 7, Monmouth Court, Bassaleg Road, Newport NP20 3EX2
£170K12/231.48 miFlat 23, Monmouth Court, Bassaleg Road, Newport NP20 3EX2
£140K04/231.48 mi22, Ruperra Close, Bassaleg, Newport NP10 8NP2
£165K09/211.51 miApartment 5, The Beeches, Stow Park Circle, Newport NP20 4HF2
£158K11/201.54 mi60, Rhymney Way, Bassaleg, Newport NP10 8FP2
£115K04/211.62 miFlat 8, Kingsdale Court, Stow Park Crescent, Newport NP20 4HS2
£113K06/211.64 miFlat 16, Kingsdale Court, Stow Park Crescent, Newport NP20 4HS2
£175K10/211.71 mi15, Clewer Court, Newport NP20 4LQ2
£172K02/211.71 mi14, Clewer Court, Newport NP20 4LQ2
£150K06/221.73 miFlat 24, Foxwood Court, Foxwood Close, Bassaleg, Newport NP10 8PQ2
£160K12/201.73 miFlat 12, Foxwood Court, Foxwood Close, Bassaleg, Newport NP10 8PQ2
£182.5K12/231.73 miFlat 14, Foxwood Court, Foxwood Close, Bassaleg, Newport NP10 8PQ2
£142.8K05/221.73 miFlat 7, Highfield Court, Foxwood Close, Bassaleg, Newport NP10 8QB2
£142.5K04/221.75 mi104, Ebenezer Drive, Rogerstone, Newport NP10 9BY2
£94.5K03/231.85 mi27, Thornbury Park, Rogerstone, Newport NP10 9DP2
£98K04/211.89 mi458, Herbert Walk, Newport NP20 2HW2
£100K04/211.92 mi10, Cathedral Court, Newport NP20 4EU2
£92.5K08/211.92 mi20, Cathedral Court, Newport NP20 4EU2
£107.5K11/211.92 mi2, Cathedral Court, Newport NP20 4EU2
£110K12/231.92 mi22, Cathedral Court, Newport NP20 4EU2

Local Rents

26 rents from £750/mo to £1.1K/mo, average is £900/mo.

RentDateDistanceAddressBeds 
£85007/240.06 miGranada Court, Jamaica Grove, Coedkernew2
£90006/240.37 miThe Boulevards, Edmundsbury Road, Duffryn2
£1,10006/240.42 miEdmundsbury Road, Duffryn, NEWPORT2
£90006/240.51 mi-2
£95002/250.51 mi-2
£95007/240.54 miSt. Brides Gardens, Newport2
£75006/240.59 miProvidence House, Morgan Way2
£1,09506/240.63 mi-2
£90006/240.64 miPowis Close, Newport2
£85006/240.65 mi-2
£92502/250.66 mi-2
£82504/250.68 mi-2
£99506/240.68 miSchooner Close, Newport2
£95006/240.73 miManor Park, Newport, NP102
£1,00003/250.77 mi-2
£85006/240.77 miPennard Close, Newport, NP102
£99510/240.8 mi-2
£90006/240.85 miBideford Road, Newport, NP202
£85008/240.88 miWinchester Close, Off Cardiff Road, Newport. NP20 3BL2
£85008/240.88 miWinchester Close, Off Cardiff Road, Newport. NP20 3BL2
£89008/241.07 mi-2
£89007/241.07 miGolden Mile View, Newport, NP202
£92502/251.08 mi-2
£87506/241.1 miGolden Mile View2
£90008/241.1 miGolden Mile View2
£87501/251.14 mi-2

Local Area Statistics

Population in NP10

23,411

Population in Newport

229,937

Town centre distance

55.33 miles away

Nearest school

0.30 miles away

Nearest train station

1.51 miles away

 

 

Rental growth (12m)

+19%

Sales demand

Seller's market

Capital growth (5yrs)

+33%

Property History

Listed for £89,000

March 7, 2025

Description

  • GUIDE PRICE £89,000 + +

Bidding opens Monday 24th March 2025 at 13.00 and closes Tuesday 25th March 2025 at 13.00. Investment Opportunity - Ground Floor 2 Bedroom Apartment Ground floor apartment to be sold with the long term tenant in situ. The apartment, which is very well presented, is currently let at £575.00 p/c/m. (£6,900 pa). In our opinion, market rent for the flat should be circa £800 p/c/m, therefore, this would provide the possibility of increase periodically inline with current legal landlord legal allowances.

Please refer to the legal pack for the full tenancy information. The apartment is located to the south of Newport city centre offering convenient access to the M4 at Junction 28 and the M48 to Cardiff. The apartment benefits from double glazing and an allocated parking space. Accommodation. Entrance hall, lounge, kitchen, two bedrooms and a bathroom.
Outside Allocated parking space and visitor spaces.
Council Tax Band C
Viewing Schedule Strictly by Appointment with Auction House Wales. Please call to book an appointment. Tenure: Leasehold Lease Details: 125 years from 29th November 2004 EPC Rating: D Administration Fee: 1.2% inc VAT of the purchase price, subject to a minimum of £1200 inc VAT, payable on exchange of contracts. Buyer's Premium Fee: £600 inc VAT payable on exchange of contracts. Disbursements: Please see the legal pack for any disbursements listed that may become payable by the purchaser on completion.

Agent Details

Auction House Wales, Wales

01633 603922

Next Steps?

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