Potential 4-Bed HMO, Cardiff, CF24 3HF, £250,000

Cyfarthfa Street, Roath, CF24 3HF - 8 days ago

HMO
~93 m²
+7 photos

ValuationUndervalued

Sold Prices£155K - £440K
Sold Prices/m²£1.8K/m² - £4K/m²

 

 

Square Metres

~93 m²
Price/m²£2.7K/m²

Value Estimate

£264,986
BMV6%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£62,500

Stamp Duty & Legal Fees

£13,700

Total Cash In

£76,200

 

 

Cash Out

 

Room Rate

£383

Gross Rent

£1,532

Running Costs/mo

£1,556

Cashflow/mo

£-24

Cashflow/yr

£-293

Gross Yield

7%

Local Sold Prices

50 sold prices from £155K to £440K, average is £255K. £1.8K/m² to £4K/m², average is £2.8K/m².

PriceDateDistanceAddressBeds 
£249.9K07/230.05 mi118, Cyfarthfa Street, Cardiff CF24 3HG3
£155K02/210.07 mi16, Plasnewydd Road, Cardiff CF24 3EN3
£282.5K10/220.07 mi34, Talworth Street, Roath, Cardiff CF24 3EJ3
£189.9K06/210.07 mi24, Croft Street, Cardiff CF24 3DZ3
£195K12/200.08 mi11, Treharris Street, Cardiff CF24 3HJ3
£236K03/210.1 mi136, Arran Street, Cardiff CF24 3HU3
£255K03/210.12 mi5, Arran Street, Cardiff CF24 3HR3
£261K03/230.12 mi39, Arran Street, Roath, Cardiff CF24 3HR3
£200K05/210.12 mi4, Talworth Street, Cardiff CF24 3EH3
£249.5K07/230.12 mi7, Talworth Street, Roath, Cardiff CF24 3EH3
£215K02/230.13 mi7, Arran Street, Roath, Cardiff CF24 3HR3
£350K06/230.15 mi69, Partridge Road, Cardiff CF24 3QY3
£227.5K03/230.17 mi28, Elm Street, Cardiff CF24 3QS3
£222K10/210.18 mi126, Glenroy Street, Cardiff CF24 3JZ3
£235K04/230.2 mi43, Glenroy Street, Cardiff CF24 3JX3
£255K08/210.2 mi63, Strathnairn Street, Cardiff CF24 3JP3
£210K03/210.21 mi121, Bedford Street, Cardiff CF24 3DB3
£222K01/210.23 mi138, Strathnairn Street, Cardiff CF24 3JQ3
£240K07/230.23 mi97, Strathnairn Street, Cardiff CF24 3JQ3
£232K07/230.23 mi19, Strathnairn Street, Cardiff CF24 3JL3
£220K11/200.24 mi12, Elm Street, Cardiff CF24 3QR3
£416K07/230.28 mi12, Southey Street, Cardiff CF24 3FP3
£250K08/210.29 mi20, Angus Street, Cardiff CF24 3LY3
£260K04/210.31 mi35, Angus Street, Cardiff CF24 3LW3
£260K04/230.31 mi25, Diana Street, Cardiff CF24 4TS3
£185K12/200.32 mi12, Donald Street, Cardiff CF24 4TQ3
£275K03/230.32 mi26, Arabella Street, Cardiff CF24 4TA3
£220K10/210.32 mi36, Arabella Street, Cardiff CF24 4TA3
£256K02/230.32 mi30, Arabella Street, Cardiff CF24 4TA3
£355K12/200.33 mi39, Princes Street, Cardiff CF24 3SL3
£405K03/210.33 mi44, Princes Street, Cardiff CF24 3SL3
£225K12/200.34 mi39, Inverness Place, Cardiff CF24 4RU3
£362.3K03/210.37 mi73, Bangor Street, Cardiff CF24 3LQ3
£325K11/210.37 mi1, Essich Street, Cardiff CF24 3LT3
£310.1K08/210.37 mi9, Essich Street, Cardiff CF24 3LT3
£380K08/210.38 mi25, Timbers Square, Cardiff CF24 3SH3
£385K10/200.38 mi9, Timbers Square, Cardiff CF24 3SH3
£341K04/210.38 mi23, Timbers Square, Cardiff CF24 3SH3
£190K05/210.4 mi98, Coburn Street, Cardiff CF24 4BT3
£191K12/200.4 mi76, Coburn Street, Cardiff CF24 4BT3
£370K10/210.41 mi8, Tullock Street, Cardiff CF24 3LU3
£313K06/210.41 mi12, Tullock Street, Cardiff CF24 3LU3
£261.5K10/210.41 mi70, Diana Street, Cardiff CF24 4TW3
£255K03/210.41 mi74, Alfred Street, Cardiff CF24 4TZ3
£314K03/210.41 mi89, Diana Street, Cardiff CF24 4TT3
£440K10/210.41 mi4, Agincourt Road, Cardiff CF23 5BN3
£293.8K09/210.42 mi43, Diana Street, Cardiff CF24 4TT3
£430K02/210.42 mi4, Alma Road, Cardiff CF23 5BD3
£220K11/200.42 mi35, Sapphire Street, Cardiff CF24 1PY3
£258K03/210.42 mi88, Arabella Street, Cardiff CF24 4TB3

Local Area Statistics

Population in CF24

55,148

Population in Cardiff

357,494

Town centre distance

1.38 miles away

Nearest school

0.20 miles away

Nearest train station

0.58 miles away

 

 

Rental demand

Landlord's market

Sales demand

Seller's market

Capital growth (5yrs)

+22%

Property History

Listed for £250,000

March 14, 2025

Floor Plans

Description

  • An Investment Opportunity +
  • Fully Let Until June 2026 +
  • 3 Bedroom HMO +
  • Let at £17,595 pa +
  • Modern Re-fitted Kitchen +
  • Enclosed Rear Garden +

An excellent opportunity to acquire this well-maintained and beautifully presented investment property in the heart of Roath. This three-bedroom HMO is currently let until June 2026 at £1,530 pcm, offering a return of over 7%. Upon entering the ground floor, you are greeted by a spacious and inviting open-plan lounge and dining area. This bright space features an ornate fireplace in the living area, open stairs leading to the first floor, stylish laminate flooring, a coved ceiling finish, and windows at both the front and rear, allowing for plenty of natural light. The modern kitchen has been recently refitted with a range of sleek base and wall units, durable worktop preparation surfaces, a built-in oven and hob with a canopied extractor, and complementary tiling. There is ample space for appliances, as well as a window and door providing access to the rear garden. Located at the rear of the ground floor, the bathroom is fitted with a contemporary white suite, including a panelled bath with an overhead shower, a wash hand basin, a low-level WC, and stylish tiling. On the first floor, you'll find three generously sized double bedrooms, each offering comfortable living space. The low-maintenance rear garden has been fully paved, providing a practical outdoor space. We are advised by the vendor that provisions of electricity, water and sewerage are connected to a mains supply, and no materials used in construction may impact a buyer's enjoyment, mortgage availability, or insurance availability, and there are no issues or restrictions on mobile signal/coverage.

Agent Details

CPS Homes, Cardiff

020 3840 4007

Next Steps?

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