2 Bed Flat, Refurb/BRRR, Cardiff, CF24 2PH, £125,000





ValuationUndervalued
Sold Prices | £88K - £255K |
Sold Prices/m² | £1.3K/m² - £19.3K/m² |
| |
Square Metres | ~68.11 m² |
Price/m² | £1.8K/m² |
Value Estimate | £128,750 |
BMV | 3% |
| |
End Value (After Refurb) | £163,183 |
Uplift in Value | +31% |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £31,250 |
Stamp Duty & Legal Fees | £7,450 |
Refurb Costs | £27,830 |
Bridging Loan Interest | £3,281 |
Total Cash In | £71,562 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £163,183 |
Mortgage (After Refinance) | £122,387 |
Mortgage LTV | 75% |
Cash Released | £28,637 |
Cash Left In | £42,925 |
Equity | £40,796 |
Rent Range | £750 - £2,500 |
Rent Estimate | £1,132 |
Running Costs/mo | £756 |
Cashflow/mo | £376 |
Cashflow/yr | £4,508 |
ROI | 6% |
Gross Yield | 11% |
Local Sold Prices
35 sold prices from £88K to £255K, average is £133K. £1.3K/m² to £19.3K/m², average is £2.1K/m².
Local Rents
50 rents from £750/mo to £2.5K/mo, average is £1.1K/mo.
Local Area Statistics
Population in CF24 | 55,148 |
Population in Cardiff | 357,494 |
Town centre distance | 2.15 miles away |
Nearest school | 0.30 miles away |
Nearest train station | 1.03 miles away |
| |
Rental demand | Landlord's market |
Sales demand | Seller's market |
Capital growth (5yrs) | +22% |
Property History
Listed for £125,000
March 10, 2025
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.
3 Bed House, Refurb/BRRR, Cardiff, CF24 1PN
£250,000
1 views • 20 days ago • 93 m²
2 Bed House, Refurb/BRRR, Cardiff, CF24 2NB
£195,000
a year ago • 113 m²
2 Bed House, Refurb/BRRR, Bristol, BS3 3AQ
£335,000
2 views • 3 months ago • 68 m²
4 Bed House, Refurb/BRRR, Cardiff, CF24 1QE
£150,000
53 views • 5 months ago • 129 m²