2 Bed Flat, Single Let, Cardiff, CF24 4GG, £195,000

Pen-y-Wain Road, Roath, Cardiff., CF24 4GG - 21 days ago

Sold STC
Leasehold
BTL
ROI: 3%
~68 m²
+11 photos

ValuationFair Value

Sold Prices£122K - £600K
Sold Prices/m²£2K/m² - £5.2K/m²

 

 

Square Metres

~68.11 m²
Price/m²£2.9K/m²

Value Estimate

£195,504

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£48,750

Stamp Duty & Legal Fees

£10,950

Total Cash In

£59,700

 

 

Cash Out

 

Rent Range

£900 - £2,900

Rent Estimate

£967

Running Costs/mo

£823

Cashflow/mo

£144

Cashflow/yr

£1,731

ROI

3%

Gross Yield

6%

Local Sold Prices

34 sold prices from £122K to £600K, average is £203.5K. £2K/m² to £5.2K/m², average is £2.9K/m².

PriceDateDistanceAddressBeds 
£252K02/210.11 mi81a, Ninian Road, Cardiff CF23 5EN2
£217K04/210.28 miFlat 5, Fairoak Court, Lady Mary Road, Cardiff CF23 5PD2
£220K06/230.28 miFlat 19, Fairoak Court, Lady Mary Road, Cardiff CF23 5PD2
£180K11/210.33 mi91a, Alfred Street, Cardiff CF24 4TZ2
£157K01/230.44 mi4a, Bangor Street, Cardiff CF24 3LR2
£500K01/230.44 mi3, Ty-draw Road, Penylan, Cardiff CF23 5HA2
£170K03/210.44 miFlat 2, Raglan Court, Langdale Close, Cardiff CF23 5LY2
£132K10/210.52 miFlat 10, Stonewell Court, Tygwyn Road, Cardiff CF23 5AY2
£132K01/210.53 miFlat 12, Stonewell Court, Tygwyn Road, Cardiff CF23 5AY2
£122K01/210.53 mi49, Catherine Street, Cardiff CF24 4EF2
£215K03/210.56 mi42a, Marlborough Road, Cardiff CF23 5BX2
£153K12/200.57 mi9a, Cathays Terrace, Cardiff CF24 4HS2
£150K01/210.59 mi30, Cathays Terrace, Cardiff CF24 4HX2
£163K02/210.6 mi106, Claude Road, Cardiff CF24 3QD2
£205K10/200.61 mi37, Kimberley Road, Cardiff CF23 5DJ2
£600K08/210.64 mi4, Cefn Coed Road, Cardiff CF23 6AQ2
£275K02/210.65 miFlat 1, Cornborough Lodge, Ty Gwyn Road, Penylan, Cardiff CF23 5JG2
£165K11/210.75 miFlat 15, Edward Nicholl Court, Waterloo Road, Penylan, Cardiff CF23 9BW2
£333.6K11/210.75 miFlat 2, Monmouth House, Cyncoed Gardens, Cardiff CF23 5SL2
£350K08/210.75 miFlat 8a, Worcester House, Cyncoed Gardens, Cardiff CF23 5SL2
£355K12/210.75 miFlat 5, Clifton House, Cyncoed Gardens, Cardiff CF23 5SL2
£155K09/230.76 mi53, Heath Mead, Cardiff CF14 3PJ2
£198K04/210.79 mi11a, Cefn Coed Avenue, Cardiff CF23 6HE2
£260K02/230.79 mi6, Brynteg Close, Cardiff CF23 6AS2
£214K03/210.81 mi20, Highfield Road, Cardiff CF23 5PP2
£195K05/210.81 mi21, Highfield Road, Cardiff CF23 5PP2
£233K12/220.81 mi28, Highfield Road, Cardiff CF23 5PP2
£197K02/230.84 mi263a, Allensbank Road, Cardiff CF14 3RA2
£202K07/230.84 miFlat 6, Princes Mansions, Princes Street, Cardiff CF24 3PS2
£210K01/210.85 mi151, North Road, Cardiff CF14 3AF2
£415K07/230.89 miFlat 3, Lake View Court, Lake Road East, Cardiff CF23 5PB2
£155K01/210.95 mi66, Doe Close, Penylan, Cardiff CF23 9HJ2
£165K04/210.95 mi60, Doe Close, Penylan, Cardiff CF23 9HJ2
£255K06/210.95 mi20e, Wordsworth Avenue, Cardiff CF24 3FR2

Local Rents

50 rents from £900/mo to £2.9K/mo, average is £1.2K/mo.

RentDateDistanceAddressBeds 
£1,30003/240.08 miTydfil Place, Roath2
£1,05012/240.09 miMonthermer Road, Cardiff2
£1,30005/240.12 miNinan Road, Roath2
£1,10003/240.13 miNinian Road, Roath Park2
£1,27503/240.13 miShirley Road, Roath, Cardiff2
£1,30005/240.13 miShirley Road, Roath, Cardiff2
£1,15005/240.13 miShirley Road , Roath , 2
£1,10012/240.15 mi-2
£1,30012/240.17 miMalefant Street, Cardiff(City), CF242
£1,00002/250.17 mi-2
£2,49903/250.18 mi-2
£1,36502/250.19 mi-2
£1,15012/240.19 miMackintosh Place, CARDIFF2
£1,15012/240.19 miMackintosh Place, CF242
£1,30012/230.19 mi-2
£99503/240.2 miNinian Road, Roath, Cardiff2
£95003/240.21 miNinian Road, Roath, CARDIFF2
£1,00003/250.22 mi-2
£1,25012/240.24 mi-2
£1,29504/240.24 miLady Mary Road, Penylan2
£1,05012/240.25 miMonthermer Road, Cathays, CF24 4QW2
£1,20012/240.26 mi-2
£1,50005/240.26 miNinian Road, Cardiff2
£1,40002/250.28 mi-2
£1,45002/250.29 mi-2
£1,25003/240.3 miLady Mary Road, Roath Park2
£1,30012/240.31 miArabella Street, Roath2
£92001/250.32 mi-2
£90001/240.32 mi-2
£1,15005/240.32 miPark View House, Ninian Road, Roath2
£1,10012/240.32 mi-2
£1,20012/240.32 mi-2
£1,00012/240.37 miCathays Terrace, Cathays, Cardiff2
£1,29512/240.37 mi-2
£1,50012/240.41 miMackintosh Place, Roath2
£1,20002/250.42 mi-2
£1,20002/240.42 mi-2
£2,90012/240.42 mi-2
£1,20012/240.42 miBangor Street, CARDIFF2
£1,10003/250.42 mi-2
£2,10003/240.42 mi-2
£2,70012/240.42 mi-2
£2,60001/250.42 mi-2
£1,00003/240.44 miTy Draw Road, Penylan, CARDIFF2
£1,10012/240.44 miBangor Street, Roath Park2
£1,05012/240.44 miAllensbank Road, Heath, Cardiff2
£1,40003/240.44 miHillside Court, Penylan, Cardiff, CF232
£1,25003/240.44 miHillside Court, Penylan, Cardiff, CF232
£1,35004/240.44 miHillside Court, Penylan, Cardiff, CF232
£1,40002/240.44 mi-2

Local Area Statistics

Population in CF24

55,148

Population in Cardiff

357,494

Town centre distance

0.78 miles away

Nearest school

0.20 miles away

Nearest train station

0.71 miles away

 

 

Rental demand

Landlord's market

Sales demand

Seller's market

Capital growth (5yrs)

+22%

Property History

Listed for £195,000

March 13, 2025

Floor Plans

Description

A bright and spacious ground floor flat, forming part of a traditional bay fronted converted property, conveniently located just a short walk to the amenities around Roath Park Recreational Ground and Albany Road and Wellfield Road shops and within an easy commute to the City Centre.

Entrance hallway, bright lounge, fitted kitchen, laundry, 2 good size bedrooms, family bathroom.

uPVC double glazing, gas central heating via Combi boiler. Hard landscaped enclosed rear garden. EPC Rating: D

Viewing strictly by prior appointment. All statements contained in the particulars are not to be relied on as representations of fact. All representations contained in the particulars are based on details supplied by the Vendor.

Agent Details

Kelvin Francis, Cardiff

029 2271 1419

Next Steps?

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