This property was removed from Dealsourcr.
3 Bed Terraced House, Refurb/BRRR, DH9 9HE, £90,000





ValuationUndervalued
Sold Prices | £58K - £248K |
Sold Prices/m² | £784/m² - £2.3K/m² |
| |
Square Metres | ~93 m² |
Price/m² | £968/m² |
Value Estimate | £103,000 |
BMV | 3% |
| |
End Value (After Refurb) | £127,055 |
Uplift in Value | +27% |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £22,500 |
Stamp Duty & Legal Fees | £6,200 |
Refurb Costs | £35,871 |
Bridging Loan Interest | £2,363 |
Total Cash In | £68,684 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £127,055 |
Mortgage (After Refinance) | £95,292 |
Mortgage LTV | 75% |
Cash Released | £27,792 |
Cash Left In | £40,892 |
Equity | £31,764 |
Rent Range | £475 - £2,250 |
Rent Estimate | £740 |
Running Costs/mo | £565 |
Cashflow/mo | £175 |
Cashflow/yr | £2,099 |
ROI | 3% |
Gross Yield | 10% |
Local Sold Prices
28 sold prices from £58K to £248K, average is £126K. £784/m² to £2.3K/m², average is £1.3K/m².
Local Rents
50 rents from £475/mo to £2.3K/mo, average is £650/mo.
Local Area Statistics
Population in DH9 | 36,673 |
Nearest school | 0.30 miles away |
Nearest train station | 6.71 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +3% |
Sales demand | Seller's market |
Capital growth (5yrs) | +8% |
Property History
Price changed to £90,000
April 5, 2025
Listed for £100,000
March 8, 2025
Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.