5 Bed Terraced House, Single Let, Cardiff, CF24 3EH, £300,000

Talworth Street, Roath, CF24 3EH - 2 views - a month ago

BTL
ROI: 1%
~178 m²
+10 photos

ValuationUndervalued

Sold Prices£180K - £850K
Sold Prices/m²£1.3K/m² - £4.6K/m²

 

 

Square Metres

~178.28 m²
Price/m²£1.7K/m²

Value Estimate

£363,000
BMV21%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£75,000

Stamp Duty & Legal Fees

£21,200

Total Cash In

£96,200

 

 

Cash Out

 

Rent Range

£395 - £3,920

Rent Estimate

£1,250

Running Costs/mo

£1,208

Cashflow/mo

£43

Cashflow/yr

£510

ROI

1%

Gross Yield

5%

Local Sold Prices

26 sold prices from £180K to £850K, average is £445.5K. £1.3K/m² to £4.6K/m², average is £3.5K/m².

PriceDateDistanceAddressBeds 
£440K04/210.19 mi22, Wordsworth Avenue, Cardiff CF24 3FR5
£330K12/220.31 mi35a, Rhymney Street, Cardiff CF24 4DH5
£340K03/230.33 mi107, Claude Road, Cardiff CF24 3QD5
£320K02/210.38 mi1, Gold Street, Cardiff CF24 0LF5
£592.5K11/220.43 mi100, Roath Court Road, Cardiff CF24 3SF5
£310K05/230.45 mi42, Harriet Street, Cardiff CF24 4BY5
£439K12/200.48 mi118, Marlborough Road, Cardiff CF23 5BY5
£640K08/210.63 mi12, Kimberley Road, Cardiff CF23 5DH5
£530K02/210.64 mi60, Kimberley Road, Cardiff CF23 5DL5
£260K02/210.65 mi40, May Street, Cardiff CF24 4EX5
£230K06/210.68 mi15, Sanquhar Street, Cardiff CF24 2AA5
£502.5K08/210.69 mi18, Mafeking Road, Cardiff CF23 5DQ5
£451K12/200.69 mi217, Mackintosh Place, Cardiff CF24 4RP5
£555K06/230.72 mi2, Deri Road, Cardiff CF23 5AJ5
£270K10/210.73 mi4, Treorchy Street, Cardiff CF24 4JP5
£550K12/220.74 mi23, Boverton Street, Cardiff CF23 5ES5
£605K05/210.75 mi38, Waterloo Road, Cardiff CF23 5DZ5
£850K01/230.78 mi26, Ty-draw Road, Penylan, Cardiff CF23 5HB5
£840K11/200.79 mi35, Tydraw Road, Penylan, Cardiff CF23 5HB5
£275K07/210.79 mi268, Newport Road, Cardiff CF24 1RS5
£180K05/210.81 mi140, Crwys Road, Cardiff CF24 4NR5
£570K07/210.84 mi2, Tydfil Place, Cardiff CF23 5HP5
£742.5K09/210.86 mi3, The Paddock, Cardiff CF23 5JN5
£425K03/230.88 mi27, Clun Terrace, Cardiff CF24 4RB5
£405K02/210.91 mi4, Sharpe Close, Penylan, Cardiff CF23 9AJ5
£530K06/210.97 mi32, Brandreth Road, Cardiff CF23 5NW5

Local Rents

50 rents from £395/mo to £3.9K/mo, average is £1.8K/mo.

RentDateDistanceAddressBeds 
£2,00001/240.02 mi-4
£1,40012/240.08 miCyfarthfa Street, Roath3
£2,00004/240.09 mi-5
£1,68012/240.12 miRussell Street, Cardiff3
£1,25012/240.14 miTreharris Street, CARDIFF3
£1,10003/240.14 mi-3
£1,45012/240.14 miArran Street, Roath, CF243
£2,37512/240.15 miRichmond Road, Cardiff5
£1,40004/250.15 mi-3
£1,35012/240.16 miCity Road, Roath3
£2,00012/240.16 miKincraig Street, Roath, Cardiff (Ref. P1723)5
£3,70003/250.17 mi-3
£1,65012/240.19 miRichmond Road, Roath, CF24 3BU3
£3,30004/250.2 mi-6
£3,40012/240.2 miNorthcote Street, Cathays, Cardiff, CF24 3BH8
£1,25012/240.2 mi-3
£1,78012/240.2 mi-4
£1,54512/240.2 miTreharris Street, Roath, Cardiff, CF24 3HQ3
£1,60512/240.22 miArran Street, Cardiff3
£2,12512/240.22 miKeppoch Street, Roath, Cardiff5
£1,80003/250.22 mi-4
£2,75012/240.22 miKeppoch Street, Roath5
£3,92012/240.23 miRichmond Road, Cardiff(City), CF248
£1,65012/240.24 mi-4
£1,60005/240.25 mi-3
£1,60004/250.25 mi-3
£1,60012/240.25 miRoath, Cardiff, CF243
£3,15012/240.25 miCranbrook Street, Cardiff(City), CF247
£1,60012/240.26 miOakfield Street, Roath, Cardiff3
£2,60002/250.27 mi-5
£2,20004/250.27 mi-4
£2,25012/240.27 mi-5
£2,12504/250.27 mi-5
£2,37512/240.27 miSalisbury Road, Cathays, Cardiff, CF24 4AD5
£1,35012/240.29 miThe Walk, Roath, Cardiff3
£39512/240.29 mi-5
£2,50012/240.29 miStraithnairn Street, Cardiff, CF245
£1,49512/240.29 miClaude Road, CARDIFF4
£1,57512/240.3 miRichmond Road, Cardiff3
£1,50012/240.3 miMiskin Street, Cathays, CF24 4AP3
£1,80012/240.3 miGlynrhondda Street, Cathays, 3
£1,42512/240.31 miMiskin Street, Cathays, CF24 4AP3
£1,50012/240.31 miAlbany Road, Roath, CF24 3RP3
£1,86012/240.31 miAlbany Road, Roath, CF24 3RP4
£1,94012/240.31 miRhymney Street , Cardiff 4
£1,95012/240.32 mi-5
£2,10004/250.32 mi-5
£1,95012/240.32 miConnaught Road, Cardiff, CF245
£2,84012/240.32 miSenghenydd Road, Cathays, Cardiff, CF24 4AG7
£1,50004/250.33 mi-3

Local Area Statistics

Population in CF24

55,148

Population in Cardiff

357,494

Town centre distance

1.40 miles away

Nearest school

0.20 miles away

Nearest train station

0.49 miles away

 

 

Rental demand

Landlord's market

Sales demand

Seller's market

Capital growth (5yrs)

+22%

Property History

Listed for £300,000

March 18, 2025

Floor Plans

Description

  • Modernised Mid-link House +
  • Five Bedrooms +
  • Fully Let at £2013 pcm +
  • Excellent Location Close to the City Centre +
  • Two Modern Shower Rooms +
  • Modern Kitchen +

A refurbished five-bedroom property, fully let at £2,013 per month, delivering a strong 8% return. Ideally situated at the top end of Cathays, near City Road, making it a perfect investment for student or professional accommodation! The ground floor features two spacious double bedrooms, both with elegant wood block flooring. The light and airy tiled lounge provides a welcoming space and flows seamlessly into the refurbished modern kitchen, which boasts a range of sleek high-gloss units, along with a door and window offering access to the rear garden. On the first floor, you'll find three additional spacious double bedrooms, along with two newly refitted shower rooms featuring modern suites and complementary tiling. Outside, the garden has been thoughtfully paved for low-maintenance convenience. We are advised by the vendor that provisions of electricity, gas, 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 💪