2 Bed Terraced House, Refurb/BRRR, Wrexham, LL14 2RH, £125,000





ValuationOvervalued
Sold Prices | £80K - £187K |
Sold Prices/m² | £888/m² - £3.1K/m² |
| |
Square Metres | ~68.11 m² |
Price/m² | £1.8K/m² |
Value Estimate | £93,500£93,500 |
| |
End Value (After Refurb) | £123,317£123,317 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging LoanBridging Loan |
Deposit (25%) | £31,250£31,250 |
Stamp Duty & Legal Fees | £7,450£7,450 |
Refurb Costs | £27,830£27,830 |
Bridging Loan Interest | £3,281£3,281 |
Total Cash In | £71,562£71,562 |
| |
Cash Out | |
Monetisation | FlipRefinance & RentRefinance & Rent |
Revaluation | £123,317£123,317 |
Mortgage (After Refinance) | £92,488£92,488 |
Mortgage LTV | 75%75% |
Cash Left In | £71,562£71,562 |
Equity | £30,829£30,829 |
Rent Range | £550 - £900£550 - £900 |
Rent Estimate | £728 |
Running Costs/mo | £551£551 |
Cashflow/mo | £177£177 |
Cashflow/yr | £2,124£2,124 |
ROI | 3%3% |
Gross Yield | 7%7% |
Local Sold Prices
51 sold prices from £80K to £187K, average is £114K. £888/m² to £3.1K/m², average is £1.5K/m².
Price | Date | Distance | Address | Price/m² | m² | Beds | Type | |
£139.9K | 12/20 | 0.42 mi | 20a, Hall Street, Penycae, Wrexham LL14 2RU | £1,971 | 71 | 2 | Terraced House | |
£157K | 04/21 | 0.73 mi | 13, Copperas Hill, Penycae, Wrexham LL14 2SA | - | - | 2 | Semi-Detached House | |
£182K | 01/21 | 0.81 mi | St. Davids Cottage, Tainant, Penycae, Wrexham LL14 1UG | £3,085 | 59 | 2 | Detached House | |
£169K | 07/21 | 0.84 mi | Rhoslwyn, Bridge Street, Penycae, Wrexham LL14 2DE | £2,726 | 62 | 2 | Detached House | |
£95K | 11/20 | 0.84 mi | 16, Ffordd Mynydd Isa, Rhosllanerchrugog, Wrexham LL14 2EH | £1,484 | 64 | 2 | Terraced House | |
£93K | 06/21 | 0.84 mi | 20, Ffordd Mynydd Isa, Rhosllanerchrugog, Wrexham, Clwyd LL14 2EH | £1,545 | 60 | 2 | Terraced House | |
£145.3K | 10/22 | 0.85 mi | 2, Ffordd Mynydd Isa, Rhosllanerchrugog, Wrexham LL14 2EH | £2,484 | 58 | 2 | Terraced House | |
£100K | 01/21 | 0.93 mi | 207, Ffordd Llanerch, Penycae, Wrexham LL14 2NF | £1,695 | 59 | 2 | Semi-Detached House | |
£130K | 01/21 | 1.03 mi | 4, Sidney Street, Rhosllanerchrugog, Wrexham LL14 1BE | £1,310 | 99 | 2 | Semi-Detached House | |
£160K | 11/22 | 1.04 mi | 4, Sidney Street, Rhosllanerchrugog, Wrexham LL14 1BE | £1,613 | 99 | 2 | Semi-Detached House | |
£100K | 12/22 | 1.07 mi | 16, Church Street, Rhosllanerchrugog, Wrexham LL14 2BW | - | - | 2 | Semi-Detached House | |
£95K | 06/23 | 1.07 mi | 7, Smith Street, Rhosllanerchrugog, Wrexham LL14 1AR | £1,689 | 56 | 2 | Terraced House | |
£121K | 06/23 | 1.08 mi | 15, Hope Street, Rhosllanerchrugog, Wrexham LL14 1AU | £1,571 | 77 | 2 | Semi-Detached House | |
£182.5K | 11/22 | 1.08 mi | 25, Jones Street, Rhosllanerchrugog, Wrexham LL14 1AS | £2,122 | 86 | 2 | Detached House | |
£95K | 08/21 | 1.1 mi | 19, Church Street, Rhosllanerchrugog, Wrexham LL14 2BN | £1,508 | 63 | 2 | Semi-Detached House | |
£80K | 06/21 | 1.1 mi | 15, School Street, Rhosllanerchrugog, Wrexham LL14 1BA | - | - | 2 | Semi-Detached House | |
£80K | 06/21 | 1.1 mi | 15, School Street, Rhosllanerchrugog, Wrexham LL14 1BA | - | - | 2 | Semi-Detached House | |
£80K | 06/21 | 1.1 mi | 15, School Street, Rhosllanerchrugog, Wrexham LL14 1BA | - | - | 2 | Semi-Detached House | |
£90K | 11/20 | 1.11 mi | 14, School Street, Rhosllanerchrugog, Wrexham LL14 1AY | £1,200 | 75 | 2 | Terraced House | |
£130.1K | 04/23 | 1.13 mi | 5, Owens Street, Rhosllanerchrugog, Wrexham LL14 1BL | £943 | 138 | 2 | Terraced House | |
£114K | 02/23 | 1.14 mi | 4, Cynlas Street, Rhosllanerchrugog, Wrexham LL14 1PU | - | - | 2 | Terraced House | |
£115K | 08/21 | 1.15 mi | 24, Princes Road, Rhosllanerchrugog, Wrexham LL14 1AD | £1,127 | 102 | 2 | Detached House | |
£110K | 04/23 | 1.16 mi | 51, Hall Street, Rhosllanerchrugog, Wrexham LL14 2LH | £1,358 | 81 | 2 | Terraced House | |
£110K | 04/23 | 1.16 mi | 51, Hall Street, Rhosllanerchrugog, Wrexham LL14 2LH | £1,358 | 81 | 2 | Terraced House | |
£109K | 12/20 | 1.16 mi | 64a, Hall Street, Rhosllanerchrugog, Wrexham, Clwyd LL14 2LG | £1,453 | 75 | 2 | Semi-Detached House | |
£110K | 01/23 | 1.16 mi | 57, Hall Street, Rhosllanerchrugog, Wrexham LL14 2LH | - | - | 2 | Terraced House | |
£155K | 12/21 | 1.17 mi | 7, Tan Y Bryn, Rhosllanerchrugog, Wrexham LL14 2HS | £2,183 | 71 | 2 | Semi-Detached House | |
£135K | 09/21 | 1.19 mi | Ferndale, Queen Street, Rhosllanerchrugog, Wrexham LL14 1PY | £1,586 | 85 | 2 | Semi-Detached House | |
£134K | 02/23 | 1.2 mi | Lle Tawel, 23a, Butcher Street, Rhosllanerchrugog, Wrexham LL14 1DH | - | - | 2 | Semi-Detached House | |
£159.9K | 12/20 | 1.21 mi | Ty Gwyn, Queen Street, Rhosllanerchrugog, Wrexham LL14 1TB | £1,666 | 96 | 2 | Detached House | |
£87K | 03/21 | 1.22 mi | 32, Campbell Street, Rhosllanerchrugog, Wrexham LL14 1BW | £1,160 | 75 | 2 | Semi-Detached House | |
£100K | 03/21 | 1.23 mi | 8, Wern Las, Rhosllanerchrugog, Wrexham LL14 2HG | £1,370 | 73 | 2 | Semi-Detached House | |
£90K | 03/21 | 1.25 mi | 4, New Street, Rhosllanerchrugog, Wrexham LL14 1RE | £1,164 | 77 | 2 | Semi-Detached House | |
£110K | 05/21 | 1.25 mi | 25, New Street, Rhosllanerchrugog, Wrexham LL14 1RE | £1,294 | 85 | 2 | Terraced House | |
£130K | 03/23 | 1.25 mi | 19, New Street, Rhosllanerchrugog, Wrexham LL14 1RE | £1,512 | 86 | 2 | Detached House | |
£162.5K | 01/21 | 1.27 mi | Bron Haul, Windsor Road, Rhosllanerchrugog, Wrexham LL14 1ST | £2,057 | 79 | 2 | Detached House | |
£165K | 02/21 | 1.29 mi | Ty Newydd, Duke Street, Rhosllanerchrugog, Wrexham LL14 1SU | - | - | 2 | Detached House | |
£140K | 06/23 | 1.41 mi | 24, Maple Drive, Acrefair, Wrexham LL14 3LB | £1,936 | 72 | 2 | Semi-Detached House | |
£121K | 05/23 | 1.44 mi | 10, Clarke Street, Ponciau, Wrexham LL14 1RT | £1,658 | 73 | 2 | Semi-Detached House | |
£108K | 11/22 | 1.45 mi | 4, School Lane, Ponciau, Wrexham LL14 1RP | £1,347 | 80 | 2 | Semi-Detached House | |
£150K | 04/23 | 1.45 mi | 113, Bank Street, Ponciau, Wrexham LL14 1EW | £2,308 | 65 | 2 | Semi-Detached House | |
£90K | 08/21 | 1.47 mi | 41, Chapel Street, Ponciau, Wrexham LL14 1SD | - | - | 2 | Terraced House | |
£133K | 08/21 | 1.48 mi | 74b, Chapel Street, Ponciau, Wrexham LL14 1SE | - | - | 2 | Semi-Detached House | |
£187K | 09/21 | 1.49 mi | 36, Trefynant Park, Acrefair, Wrexham LL14 3SR | - | - | 2 | Semi-Detached House | |
£107K | 10/21 | 1.5 mi | 13, Maelor Terrace, Acrefair, Wrexham LL14 3RL | £1,354 | 79 | 2 | Terraced House | |
£115K | 12/22 | 1.5 mi | 9, Maelor Terrace, Acrefair, Wrexham LL14 3RL | - | - | 2 | Terraced House | |
£102K | 11/20 | 1.52 mi | Sycamore House, Gutter Hill, Johnstown, Wrexham LL14 1LT | £1,409 | 72 | 2 | Semi-Detached House | |
£110.5K | 12/20 | 1.53 mi | 19, Gutter Hill, Johnstown, Wrexham LL14 1LT | £1,601 | 69 | 2 | Semi-Detached House | |
£80K | 03/21 | 1.54 mi | 42, Cwm Glas, Johnstown, Wrexham LL14 2AD | £1,013 | 79 | 2 | Terraced House | |
£145K | 03/21 | 1.54 mi | 20, North Road, Ponciau, Wrexham LL14 1HB | £1,667 | 87 | 2 | Detached House | |
£97K | 04/21 | 1.56 mi | 7, Aberderfyn Road, Ponciau, Wrexham LL14 1SL | £888 | 109 | 2 | Semi-Detached House |
Local Rents
33 rents from £550/mo to £900/mo, average is £720/mo.
Rent | Date | Distance | Address | Beds | Type | |
£795 | 05/24 | 1.08 mi | - | 3 | Semi-Detached House | |
£795 | 05/24 | 1.08 mi | - | 3 | Semi-Detached House | |
£720 | 07/24 | 1.09 mi | - | 2 | Terraced House | |
£825 | 12/24 | 1.14 mi | - | 3 | Terraced House | |
£650 | 05/24 | 1.14 mi | - | 2 | Terraced House | |
£650 | 12/24 | 1.15 mi | - | 2 | Terraced House | |
£660 | 12/24 | 1.15 mi | - | 2 | Terraced House | |
£750 | 03/25 | 1.25 mi | - | 2 | Detached House | |
£650 | 05/24 | 1.26 mi | High Street, Rhos | 1 | Flat | |
£750 | 05/24 | 1.27 mi | Ffordd Gwynedd, Rhos, LL14 | 3 | Detached House | |
£700 | 05/24 | 1.28 mi | Penry Street, Rhosllanerchrugog, Wrexham | 1 | Flat | |
£785 | 04/25 | 1.34 mi | - | 3 | Terraced House | |
£800 | 10/24 | 1.39 mi | - | 3 | Semi-Detached House | |
£900 | 05/24 | 1.43 mi | Pant Glas, Johnstown | 2 | Flat | |
£695 | 12/24 | 1.51 mi | - | 3 | Semi-Detached House | |
£650 | 05/24 | 1.53 mi | - | 2 | Terraced House | |
£650 | 05/24 | 1.53 mi | - | 2 | Terraced House | |
£600 | 04/25 | 1.54 mi | - | 1 | Flat | |
£550 | 09/24 | 1.54 mi | - | 1 | Flat | |
£695 | 12/24 | 1.58 mi | Maelor Road, Wrexham | 2 | Terraced House | |
£795 | 05/24 | 1.58 mi | 2 Hafod View, Moreton Street, Johnstown, LL14 2AE | 3 | Flat | |
£700 | 12/24 | 1.61 mi | - | 3 | Terraced House | |
£625 | 12/24 | 1.63 mi | 16B High Street, Johnstown, LL14 2SN | 3 | Semi-Detached House | |
£850 | 05/24 | 1.82 mi | 49 Worsley Avenue, Johnstown, LL14 2TE | 3 | Detached House | |
£750 | 05/24 | 1.85 mi | High Street, Rhosymedre ,Wrexham | 3 | Terraced House | |
£650 | 05/24 | 1.88 mi | Daniels Drive, Ruabon, LL14 | 2 | Flat | |
£750 | 10/24 | 1.9 mi | - | 2 | Terraced House | |
£625 | 05/24 | 2.01 mi | 6 Llys Y Nant, Ruabon, LL14 6DJ | 3 | Flat | |
£725 | 12/24 | 2.03 mi | - | 2 | Semi-Detached House | |
£725 | 05/24 | 2.03 mi | Hill Street, Wrexham, LL14 | 2 | Detached House | |
£700 | 12/24 | 2.03 mi | - | 2 | Semi-Detached House | |
£850 | 09/24 | 2.04 mi | - | 3 | Terraced House | |
£895 | 12/24 | 2.4 mi | Ffordd Offa, Wrexham | 3 | Semi-Detached House |
Local Area Statistics
Population in LL14 | 33,60233,602 |
Population in Wrexham | 134,792134,792 |
Town centre distance | 1.31 miles away1.31 miles away |
Nearest school | 0.80 miles away0.80 miles away |
Nearest train station | 1.81 miles away1.81 miles away |
| |
Rental growth (12m) | -6%-6% |
Sales demand | Balanced marketBalanced market |
Capital growth (5yrs) | +19%+19% |
Property History
Listed for £125,000
March 17, 2025
Description
- Charming extended end of terrace cottage +
- Enjoying a pleasant location +
- Overlooking countryside +
- Requiring degree of modernisation +
- Lounge +
- Kitchen/diner +
- Two bedrooms +
- Shower room +
- Pleasant rear garden +
- NO CHAIN +
A charming extended 2 bedroom end of terrace cottage enjoying a pleasant location overlooking the the rear south facing garden towards countryside and adjoining a brook at the bottom of the good sized garden. Situated on the fringe of the village of Penycae with picturesque walks nearby, the accommodation would benefit from a degree of modernisation and briefly comprises a part glazed entrance door opening to the lounge with staircase to 1st floor and store cupboard below. The light and bright kitchen diner overlooks the rear garden towards countryside. The first floor includes a double bedroom which leads through to the 2nd bedroom and modern shower room. To the front of the property is a small garden and path to entrance door, a side path continues to the rear garden which includes 2 good storerooms/workshops, gardeners w.c. greenhouse, patio area and flower beds. NO CHAIN. Energy Rating - TBC
Location - Bridge Street is pleasantly located on the fringe of the village of Penycae close to countryside walks and yet having access to a range of day to day shopping facilities and social amenities together with a public transport service. The village has a primary school and is within the catchment for secondary schools. There are good road links to Wrexham, Shropshire and Llangollen allowing for daily commuting to the major commercial and industrial centres of the region.
Directions - Proceed out of Wrexham along the A483 bypass in the direction of Oswestry taking the exit signposted Llangollen. At the roundabout take the 3rd exit and continue across the next roundabout towards Llangollen on the A539. Take the next right turn onto Plas Bennion Road and continue for approx 2 miles into the village of Penycae, continue up the hill and the turning for Bridge Street will be observed on the right with the cottage being on the left just after the bridge.
On The Ground Floor - Upvc part glazed entrance door opens to:
Lounge - 3.86m x 3.51m (12'8 x 11'6) - Upvc double glazed window to front, electric radiator and stairs to first floor landing with storage cupboard below.
Kitchen/Diner - 4.50m x 2.46m (14'9 x 8'1) - The kitchen area is fitted with a range of pine fronted base and wall cupboards with work surface areas incorporating a 1 ½ bowl sink unit, part tiled walls, plumbing for washing machine, plumbing for dishwasher, oven/grill, four ring electric hob with filter fan above, two upvc double glazed windows with pleasant southerly aspect and upvc part glazed external door.
On The First Floor - Approached via the staircase from the lounge.
Bedroom One - 3.89m x 3.66m (12'9 x 12'0) - Upvc double glazed window to front, fitted wardrobes and over bed storage cupboard, electric radiator and airing cupboard housing the hot water cylinder.
Bedroom Two - 2.49m x 2.44m (8'2 x 8'0) - Accessed through bedroom one and having upvc double glazed window to rear.
Shower Room - 1.96m x 1.85m (6'5 x 6'1) - Appointed with a modern white suite of low flush w.c, wash basin set within vanity cupboard, shower tray with electric shower unit and splash screen, upvc double glazed window, part tiled walls, wipe clean wall panels and electric radiator.
Outside - To the front of the property is a gated path to the entrance door. A side shared path leads to the rear garden with patio area, flower beds, useful store with double hinged doors to front, gardeners w.c, greenhouse and a further good sized additional store. The rear garden enjoys a pleasant aspect adjoining a brook.
Please Note - We have a referral scheme in place with Chesterton Grant Conveyancing . You are not obliged to use their services, but please be aware that should you decide to use them, we would receive a referral fee of 25% from them for recommending you to them.
Similar Properties
Like this property? Maybe you'll like these ones close by too.