4 Bed Terraced House, Refurb/BRRR, Cardiff, CF23 9PG, £130,000

Round Wood, Llanedeyrn, Cardiff, CF23 9PG - 1 views - 9 days ago

Refurb/BRRR
ROI: 2%
~129 m²
+4 photos

ValuationFair Value

Sold Prices£80K - £935K
Sold Prices/m²£769/m² - £5.8K/m²

 

 

Square Metres

~129.26 m²
Price/m²£1K/m²

Value Estimate

£132,600

 

 

End Value (After Refurb)

£239,021

Uplift in Value

+84%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£32,500

Stamp Duty & Legal Fees

£7,700

Refurb Costs

£52,815

Bridging Loan Interest

£3,413

Total Cash In

£98,177

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Estimated Sale Price

£239,021

Agent Fees (1%)

£2,390

Bridging Loan

£97,500

Bridging Loan Interest

£3,413

Flip Profit

£40,953

Local Sold Prices

50 sold prices from £80K to £935K, average is £322.5K. £769/m² to £5.8K/m², average is £2.9K/m².

PriceDateDistanceAddressBeds 
£160K12/200.1 mi44, Bryn Y Nant, Llanedeyrn, Cardiff CF23 9NZ4
£170K05/230.15 mi308, Chapel Wood, Llanedeyrn, Cardiff CF23 9EP4
£157.5K03/210.19 mi343, Chapel Wood, Llanedeyrn, Cardiff CF23 9EQ4
£162K10/210.19 mi344, Chapel Wood, Llanedeyrn, Cardiff CF23 9EQ4
£185K05/230.31 mi42, Coed Y Gores, Llanedeyrn, Cardiff CF23 9NE4
£155K01/210.35 mi247, Pennsylvania, Llanedeyrn, Cardiff CF23 9LW4
£155K01/210.35 mi247, Pennsylvania, Llanedeyrn, Cardiff CF23 9LW4
£80K03/230.38 mi62, Wellwood, Llanedeyrn, Cardiff CF23 9JQ4
£263K11/210.38 mi34, Wellwood, Llanedeyrn, Cardiff CF23 9JQ4
£160K10/210.46 mi35, Ael Y Bryn, Llanedeyrn, Cardiff CF23 9LG4
£170.5K03/210.5 mi64, Wern Goch West, Cardiff CF23 7AB4
£255K10/200.53 mi154, Hollybush Road, Cardiff CF23 7AF4
£225K02/210.55 mi114, Springwood, Cardiff CF23 6UE4
£290K08/230.58 mi20, Mendip Road, Llanrumney, Cardiff CF3 4JN4
£425K11/220.58 mi13, Lonsdale Road, Penylan, Cardiff CF23 9JF4
£775K08/210.6 mi54, Hollybush Road, Cardiff CF23 6TA4
£289K06/210.61 mi52, Grafton Close, Penylan, Cardiff CF23 9JB4
£272.5K12/200.62 mi9, Tiverton Drive, Rumney, Cardiff CF3 4AX4
£260K02/210.62 mi148, Ridgeway Road, Rumney, Cardiff CF3 4AF4
£295K06/210.63 mi4, Patchway Crescent, Rumney, Cardiff CF3 4AH4
£288K01/210.64 mi28, Patchway Crescent, Rumney, Cardiff CF3 4AH4
£330K02/230.65 mi90, Ridgeway Road, Rumney, Cardiff CF3 4AB4
£875K01/230.66 mi208, Cyncoed Road, Cardiff CF23 6RS4
£435K07/230.66 mi67, Carisbrooke Way, Cardiff CF23 9HT4
£662K08/210.66 mi214, Cyncoed Road, Cardiff CF23 6RS4
£650K01/210.67 mi37a, Hollybush Road, Cardiff CF23 6SY4
£402K10/200.68 mi114, Carisbrooke Way, Cardiff CF23 9HX4
£130K02/210.68 mi96, Bryn Celyn, Cardiff CF23 7EG4
£217K12/220.7 mi157, Bryn Celyn, Cardiff CF23 7EH4
£338K07/230.7 mi5, Lynton Terrace, Llanrumney, Cardiff CF3 4BR4
£600K04/230.71 mi141, Carisbrooke Way, Cardiff CF23 9HU4
£495K06/210.74 mi40, Llanedeyrn Road, Penylan, Cardiff CF23 9DY4
£695K02/230.74 mi13, Winnipeg Drive, Cardiff CF23 6ET4
£695K08/210.75 mi8, Queenwood Close, Penylan, Cardiff CF23 9JH4
£380K11/230.75 mi29, Llanrumney Avenue, Llanrumney, Cardiff CF3 4BQ4
£515K10/200.76 mi49, Llwyn Y Grant Road, Penylan, Cardiff CF23 9HL4
£660K06/230.76 mi26, Llwyn Y Grant Road, Penylan, Cardiff CF23 9HL4
£265K04/210.76 mi31, Castle Rise, Rumney, Cardiff CF3 4BB4
£391K06/210.77 mi15, Hawfinch Close, Cardiff CF23 7HL4
£227K11/200.78 mi220, Brynheulog, Pentwyn, Cardiff CF23 7JF4
£315K03/230.78 mi83, Waun Fach, Cardiff CF23 7BD4
£410K06/210.79 mi50, Woolaston Avenue, Cardiff CF23 6HA4
£760K11/210.79 mi62, Cyncoed Road, Cardiff CF23 5SH4
£245K05/230.79 mi38, Waun Fach, Cardiff CF23 7BA4
£548K03/210.79 mi42, Rannoch Drive, Cardiff CF23 6LQ4
£385K11/220.79 mi7, Robin Close, Cardiff CF23 7HN4
£935K01/210.79 mi1, Llandennis Avenue, Cardiff CF23 6JD4
£665K04/230.81 mi241, Cyncoed Road, Cardiff CF23 6NY4
£655K11/220.83 mi34, Cefn Coed Avenue, Cardiff CF23 6HG4
£490K12/200.83 mi32, Cefn Coed Avenue, Cardiff CF23 6HG4

Local Rents

14 rents from £1.1K/mo to £1.4K/mo, average is £1.2K/mo.

RentDateDistanceAddressBeds 
£1,20003/240.18 miBryn-y-Nant, Llanedeyrn, CARDIFF3
£1,20005/240.19 mi-3
£1,20002/250.43 mi-3
£1,30004/240.45 miWellwood, Cardiff3
£1,35005/240.45 miWellwood, Llanedeyrn3
£1,20004/240.46 miWern Goch East, Cardiff3
£1,20003/240.49 miQueenwood, Penylan, Cardiff3
£1,20004/240.49 miQueenwood, Penylan, Cardiff3
£1,10005/240.49 miQueenwood, Penylan, Cardiff3
£1,40003/240.49 miGlenwood, Llanederyn4
£1,20004/240.52 miAwel Mor, Llanedeyrn, Cardiff3
£1,30012/230.54 mi-3
£1,40004/240.61 miGrafton Close, Penylan3
£1,37505/240.61 miGrafton Close, Penylan, CARDIFF3

Local Area Statistics

Population in CF23

46,988

Population in Cardiff

357,494

Town centre distance

2.05 miles away

Nearest school

0.20 miles away

Nearest train station

1.45 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+22%

Sales demand

Balanced market

Capital growth (5yrs)

+41%

Property History

Listed for £130,000

March 12, 2025

Floor Plans

Description

  • Four Bedrooms +
  • No chain +
  • In need of a full renovation +
  • Close to amenities +
  • Townhouse +

A four bedroom townhouse located in close proximity to amenities and major road links. The accommodation comprises entrance hall, kitchen, lounge and to the first floor are two bedrooms. two further bedrooms and a bathroom are located on the 2nd floor. To the outside is a courtyard garden. In need of a full renovation.

Agent Details

Moginie James, Roath

029 2271 0655

Next Steps?

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