3 Bed Terraced House, Refurb/BRRR, Salisbury, SP2 0HN, £335,000
Wiley Terrace, Wilton, SP2 0HN - a month ago
Refurb/BRRR
~93 m²





+10 photos
ValuationOvervalued
Sold Prices | £200K - £495K |
Sold Prices/m² | £1.8K/m² - £4.8K/m² |
| |
Square Metres | ~93 m² |
Price/m² | £3.6K/m² |
Value Estimate | £285,902 |
| |
End Value (After Refurb) | £305,000 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £83,750 |
Stamp Duty & Legal Fees | £22,200 |
Refurb Costs | £38,000 |
Bridging Loan Interest | £8,794 |
Total Cash In | £154,494 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £305,000 |
Mortgage (After Refinance) | £228,750 |
Mortgage LTV | 75% |
Cash Left In | £154,494 |
Equity | £76,250 |
Rent Range | £675 - £10,000 |
Rent Estimate | £1,233 |
Running Costs/mo | £1,220 |
Cashflow/mo | £13 |
Cashflow/yr | £159 |
ROI | 0% |
Gross Yield | 4% |
Local Sold Prices
26 sold prices from £200K to £495K, average is £305K. £1.8K/m² to £4.8K/m², average is £3.1K/m².
Local Rents
56 rents from £675/mo to £10K/mo, average is £973/mo.
Local Area Statistics
Population in SP2 | 28,823 |
Population in Salisbury | 93,605 |
Town centre distance | 2.75 miles away |
Nearest school | 0.60 miles away |
Nearest train station | 2.59 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +11% |
Sales demand | Seller's market |
Capital growth (5yrs) | +18% |
Property History
Listed for £335,000
March 17, 2025
Floor Plans
