dealsourcr

2 Bed Flat, Single Let, Cardiff, CF14 5PD, £149,950

Llanishen Court, Llanishen, Cardiff, CF14 5PD - a month ago

Leasehold
BTL
ROI: 7%
~68 m²
+3 photos

ValuationUndervalued

Sold Prices£100K - £400K
Sold Prices/m²£1.9K/m² - £3.9K/m²

 

 

Square Metres

~68.11 m²
Price/m²£2.2K/m²

Value Estimate

£178,730
BMV19%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£37,488

Stamp Duty & Legal Fees

£8,698

Total Cash In

£46,185

 

 

Cash Out

 

Rent Range

£895 - £2,600

Rent Estimate

£950

Running Costs/mo

£679

Cashflow/mo

£271

Cashflow/yr

£3,257

ROI

7%

Gross Yield

8%

Local Sold Prices

50 sold prices from £100K to £400K, average is £162.8K. £1.9K/m² to £3.9K/m², average is £2.6K/m².

PriceDateDistanceAddressBeds 
£100K06/230 mi49, Llanishen Court, Llanishen, Cardiff CF14 5PD2
£135K08/230 mi22, Llanishen Court, Llanishen, Cardiff CF14 5PD2
£188K10/220.2 mi24c, Heol Hir, Llanishen, Cardiff CF14 5AE2
£180K02/230.2 mi24b, Heol Hir, Llanishen, Cardiff CF14 5AE2
£165K12/230.2 mi6, Lundy Close, Llanishen, Cardiff CF14 5DF2
£395K05/210.22 mi1, Redwood Court, Llanishen, Cardiff CF14 5RD2
£395K08/230.22 mi14, Redwood Court, Llanishen, Cardiff CF14 5RD2
£137.5K06/210.3 mi8, Trecastle Avenue, Llanishen, Cardiff CF14 5BX2
£152.5K06/210.3 mi4, Trecastle Avenue, Llanishen, Cardiff CF14 5BX2
£166K10/220.3 mi6, Trecastle Avenue, Llanishen, Cardiff CF14 5BX2
£152K12/200.33 mi11, Blue House Road, Llanishen, Cardiff CF14 5BW2
£145K03/210.33 mi33, Blue House Road, Llanishen, Cardiff CF14 5BW2
£152K02/210.33 mi25, Blue House Road, Llanishen, Cardiff CF14 5BW2
£178K05/230.33 mi12, Blue House Road, Llanishen, Cardiff CF14 5BW2
£175K09/230.5 miFlat 14, Marion Court, Lisvane Road, Llanishen, Cardiff CF14 0RZ2
£150K08/210.51 mi28, Ashbourn Way, Llanishen, Cardiff CF14 5EY2
£152K11/200.57 mi77, Tatham Road, Llanishen, Cardiff CF14 5FD2
£145K09/210.59 mi6, Woodside Court, Cardiff CF14 0RY2
£150K12/210.59 mi23, Woodside Court, Cardiff CF14 0RY2
£150K10/200.59 mi40, Woodside Court, Cardiff CF14 0RY2
£185K03/230.59 mi34, Woodside Court, Cardiff CF14 0RY2
£158K02/210.59 mi16, Woodside Court, Cardiff CF14 0RY2
£187K10/220.59 mi16, Woodside Court, Cardiff CF14 0RY2
£146.5K11/200.6 mi34, Woodside Court, Cardiff CF14 0RY2
£200K03/230.66 mi66, Watkins Square, Llanishen, Cardiff CF14 5FL2
£154K05/230.69 mi31, Watkins Square, Cardiff CF14 4NH2
£155K02/230.69 mi37, Watkins Square, Cardiff CF14 4NH2
£218K10/210.71 miFlat 17, Park End Court, Park End Lane, Cardiff CF23 6JA2
£242.5K11/220.71 miFlat 8, Park End Court, Park End Lane, Cardiff CF23 6JA2
£215K07/210.71 miFlat 19, Park End Court, Park End Lane, Cardiff CF23 6JA2
£190K03/210.72 miFlat 4, Barnwood, Brooklea Park, Lisvane, Cardiff CF14 0XF2
£194K10/200.72 miFlat 3, Cranford, Brooklea Park, Lisvane, Cardiff CF14 0XE2
£155K04/210.73 mi35, Tasker Square, Llanishen, Cardiff CF14 5ET2
£170K01/230.73 mi18, Tasker Square, Llanishen, Cardiff CF14 5ET2
£163.5K01/230.74 mi39, Clos Hendre, Cardiff CF14 6PP2
£162K10/210.75 mi52, Clos Hendre, Cardiff CF14 6PP2
£155K12/220.75 mi54, Clos Hendre, Cardiff CF14 6PP2
£192K05/210.75 mi17, Barbrook Close, Lisvane, Cardiff CF14 0XG2
£183.8K12/200.76 mi1, Duffryn Close, Cardiff CF23 6HT2
£154K12/220.78 mi25, Ffordd Ty Unnos, Cardiff CF14 4NJ2
£158K12/220.78 mi9, Ffordd Ty Unnos, Cardiff CF14 4NJ2
£169.9K10/230.78 mi15, Ffordd Ty Unnos, Cardiff CF14 4NJ2
£194K08/230.93 mi20, Blaen Y Coed, Rhiwbina, Cardiff CF14 6LL2
£147K04/210.94 miFlat 4, The Gables, Ty Wern Road, Cardiff CF14 4SF2
£154K06/230.94 mi14, Lee Court, Cardiff CF14 6QT2
£168K06/230.95 miFlat 3, Greenwood Court, Bryntirion, Cardiff CF14 6NQ2
£400K05/210.95 mi10, Ty Gwyn Road, Rhiwbina, Cardiff CF14 6NF2
£212K06/210.97 mi25, Celyn Avenue, Cardiff CF23 6EH2
£160K04/210.98 mi12, Llwyn Grug, Cardiff CF14 6LN2
£140K02/210.98 mi7, Forest Oak Close, Cardiff CF23 6QN2

Local Rents

50 rents from £895/mo to £2.6K/mo, average is £1.1K/mo.

RentDateDistanceAddressBeds 
£1,35012/240.32 mi-2
£1,35012/240.32 mi-2
£1,25004/250.32 mi-2
£92004/250.51 mi-2
£1,00012/240.51 miAshbourn Way2
£1,09512/240.52 miTatham Road, Llanishen2
£95012/240.55 mi-2
£1,25001/240.56 mi-2
£1,10012/240.57 miTatham Road, Cardiff, CF142
£97512/240.64 mi-2
£1,05005/240.7 miLakelands Court, Rhydypenau Road, Cardiff2
£1,20012/240.72 miBrooklea Park, Lisvane, CARDIFF2
£1,15011/230.73 mi-2
£1,25012/240.73 mi-2
£1,20012/240.73 mi-2
£1,20012/240.73 miBrooklea Park, Lisvane, Cardiff, CF142
£99502/250.74 mi-2
£1,20012/240.76 miBarbrook Close, Lisvane, Cardiff, CF142
£1,20004/240.76 miDuffryn Close, Heath2
£1,20004/240.76 miDuffryn Close, Cyncoed2
£1,20004/240.76 miDuffryn Close, CARDIFF2
£1,00012/240.76 miJohnston Road, Cardiff(City), CF142
£1,05012/240.83 miOakridge, Thornhill, Cardiff2
£95012/240.84 miWoodlawn Way, Thornhill, Cardiff2
£89512/240.85 miLowfield Drive, Thornhill, Cardiff2
£1,00002/250.91 mi-2
£1,00003/240.91 miHeath Halt Court, Heath, Cardiff, CF232
£1,20004/240.92 miSandwick Court, Cyncoed, Cardiff2
£1,10012/240.98 mi-2
£90002/241 mi-2
£95003/251 mi-2
£1,25003/241.02 miDuffryn Road, CARDIFF2
£1,10012/241.03 miPorthamal Road, Rhiwbina, Cardiff, CF142
£1,00012/241.05 miPhoenix Way, Heath, Cardiff2
£92512/241.06 miClos Y Wiwer, Thornhill, Cardiff2
£90012/241.07 miThreipland Drive, Cardiff(City), CF142
£99512/241.07 miAlwen Drive, Thornhill, CARDIFF2
£90012/241.13 miHeol Llanishen Fach, Cardiff, CF142
£97512/241.13 miHeol Llanishen Fach, CARDIFF2
£1,00003/241.14 miJames Court, Celyn Avenue, Cyncoed2
£1,00012/241.16 miPantbach Rd, Cardiff, CF14 1TZ2
£89512/241.16 miHeol Y Cadno, Thornhill, Cardiff2
£2,60012/241.19 mi-2
£1,15003/241.19 miClearwater Way, CARDIFF2
£1,15003/241.19 miClearwater Way, CARDIFF2
£1,15003/241.19 miClearwater Way, CARDIFF2
£1,15003/241.19 miClearwater Way, CARDIFF2
£1,15003/241.19 miClearwater Way, CARDIFF2
£1,15003/241.19 miClearwater Way, CARDIFF2
£1,15004/241.19 miClearwater Way, CARDIFF2

Links

Local Area Statistics

Population in CF14

77,733

Population in Cardiff

357,494

Town centre distance

1.85 miles away

Nearest school

0.10 miles away

Nearest train station

0.37 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

+29%

Sales demand

Seller's market

Capital growth (5yrs)

+29%

Property History

Listed for £149,950

March 14, 2025

Floor Plans

Description

  • NO ONWARD CHAIN +
  • TWO BEDROOMS +
  • SPACIOUS LOUNGE +
  • WALKING DISTANCE TO AMENITIES +
  • CONTEMPORARY SHOWER ROOM +
  • MODERN KITCHEN +

NO ONWARD CHAIN * TWO BEDROOMS * OFF ROAD PARKING * MODERN KITCHEN

Sell Right Estate Agents are pleased to bring to the market this spacious two bedroom first floor flat in the Llanishen area of Cardiff. The property is well situated by being within close proximity local amenities and transport links such allowing for easy access to the centre of Cardiff. The accommodation features an entrance hallway with built in storage, shower room, a substantially sized lounge, contemporary kitchen and two bedrooms. Externally the property benefits from communal car park which is for exclusive use of residents of the apartment block. Please contact Sell Right Estate Agents to book your viewing on this lovely property.

Tenure: Leasehold
Lease Term Remaining: 137 years
Service Charges & Ground Rent: £115 per month
Council Tax Band: C
Parking: Off Road Via Communal Car ParkWater - Mains feed
Electricity - Mains feed
Sewerage - Connected to public sewer
Heating - Electric
Broadband Availability Checker - Phone Coverage Checker -

Agent Details

Sell Right Estate Agents, Church Village

01443 801862

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.

2 Bed Flat, Single Let, Cardiff, CF14 5NA

£205,000

8 months ago • 56 m²

3 Bed House, Single Let, Cardiff, CF14 5EX

£285,000

5 months ago • 69 m²

3 Bed House, Single Let, Cardiff, CF14 5LZ

£425,000

21 days ago • 93 m²

3 Bed House, Single Let, Cardiff, CF14 5AA

£350,000

2 months ago • 93 m²

dealsourcr
Deals
Deal SearchSaved SearchesSaved DealsAddress Lookup
Tools
Deal AnalyserRightmove LookupRefurb CalculatorNew Build CalculatorStamp Duty Calculator
Refer a friend. Get £140!My Account