3 Bed Semi-Detached House, Refurb/BRRR, Cardiff, CF14 4BQ, £400,000

134 Heathwood Road, Heath, Cardiff CF14 4BQ - 5 days ago

Refurb/BRRR
~93 m²
+31 photos

ValuationOvervalued

Sold Prices£174K - £665K
Sold Prices/m²£1.8K/m² - £6.3K/m²

 

 

Square Metres

~93 m²
Price/m²£4.3K/m²

Value Estimate

£304,319

 

 

End Value (After Refurb)

£347,500

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£100,000

Stamp Duty & Legal Fees

£28,700

Refurb Costs

£37,882

Bridging Loan Interest

£10,500

Total Cash In

£178,832

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£347,500

Mortgage (After Refinance)

£260,625

Mortgage LTV

75%

Cash Left In

£178,832

Equity

£86,875

Rent Range

£1,150 - £1,950

Rent Estimate

£1,451

Running Costs/mo

£1,396

Cashflow/mo

£55

Cashflow/yr

£658

ROI

0%

Gross Yield

4%

Local Sold Prices

50 sold prices from £174K to £665K, average is £352.5K. £1.8K/m² to £6.3K/m², average is £3.5K/m².

PriceDateDistanceAddressBeds 
£460K10/230.01 mi138, Heathwood Road, Heath, Cardiff CF14 4BQ3
£401K12/200.11 mi5, Heathway, Cardiff CF14 4JQ3
£378K01/210.14 mi12, St Gowan Avenue, Cardiff CF14 4JX3
£435K07/230.14 mi66, Heathwood Road, Heath, Cardiff CF14 4BP3
£360K05/210.15 mi79, St Anthony Road, Cardiff CF14 4DG3
£360K05/210.19 mi79, St Anthony Road, Cardiff CF14 4DG3
£405K06/210.2 mi41, St Anthony Road, Cardiff CF14 4DG3
£495K12/230.21 mi34, St Benedict Crescent, Cardiff CF14 4DQ3
£322K01/210.21 mi18, St Benedict Crescent, Cardiff CF14 4DQ3
£385K12/200.21 mi22, St Denis Road, Cardiff CF14 4NA3
£427.5K01/230.22 mi29, St Edwen Gardens, Cardiff CF14 4JZ3
£390K11/230.23 mi21, St Benedict Crescent, Cardiff CF14 4DP3
£250K04/230.23 mi90, Ton Yr Ywen Avenue, Cardiff CF14 4PB3
£380K01/210.26 mi11, St Augustine Road, Heath, Cardiff CF14 4BD3
£315K06/210.27 mi9, Tair Erw Road, Cardiff CF14 4QZ3
£320K12/200.27 mi38, Tair Erw Road, Cardiff CF14 4QZ3
£355K06/210.27 mi6, Tair Erw Road, Cardiff CF14 4QZ3
£308K03/210.27 mi11, Pum Erw Road, Cardiff CF14 4PE3
£350K12/200.31 mi86, Heathway, Cardiff CF14 4JW3
£355K03/210.31 mi15, St Brioc Road, Cardiff CF14 4HJ3
£416K11/200.31 mi21, Llwyn Fedw Gardens, Cardiff CF14 4NX3
£335K07/210.33 mi33, Maes Y Coed Road, Cardiff CF14 4HB3
£415.1K08/210.33 mi14, St Aidan Crescent, Cardiff CF14 4AU3
£400K10/230.33 mi24, St Aidan Crescent, Cardiff CF14 4AU3
£387K09/230.34 mi136, Ton Yr Ywen Avenue, Cardiff CF14 4PD3
£258K05/230.34 mi168, Caerphilly Road, Cardiff CF14 4QH3
£291K08/230.36 mi228, Caerphilly Road, Cardiff CF14 4NR3
£295K06/210.36 mi220, Caerphilly Road, Cardiff CF14 4NR3
£450K03/230.36 mi48, Maes Y Coed Road, Cardiff CF14 4HG3
£560K01/230.37 mi135, King George V Drive North, Cardiff CF14 4EL3
£335K12/200.37 mi117, Maes Y Coed Road, Cardiff CF14 4HE3
£390K06/230.38 mi28, St Anthony Road, Cardiff CF14 4DH3
£340K05/210.39 mi19, St Anthony Road, Cardiff CF14 4DF3
£317K06/210.4 mi18, Toftingall Avenue, Cardiff CF14 4QP3
£230.5K06/210.41 mi244, Caerphilly Road, Cardiff CF14 4NS3
£174K10/210.41 mi236, Caerphilly Road, Cardiff CF14 4NS3
£345K03/210.41 mi12, King George V Drive West, Cardiff CF14 4ED3
£665K09/230.42 mi143, King George V Drive East, Cardiff CF14 4EN3
£270K06/210.42 mi46, Armoury Drive, Cardiff CF14 4NP3
£280K10/230.42 mi34, Armoury Drive, Cardiff CF14 4NP3
£260K09/210.42 mi27, Armoury Drive, Cardiff CF14 4NP3
£300K05/230.42 mi26, Armoury Drive, Cardiff CF14 4NP3
£342K06/210.43 mi28, Dryburgh Avenue, Cardiff CF14 4QN3
£230K08/230.43 mi12, Birchgrove Road, Cardiff CF14 1RS3
£325K04/210.43 mi4, Rhydhelig Avenue, Cardiff CF14 4DD3
£380K10/210.44 mi6, King George V Drive West, Cardiff CF14 4ED3
£400K01/210.45 mi45, Crystal Avenue, Cardiff CF23 5QL3
£300K11/200.46 mi42, St Helens Road, Cardiff CF14 4AR3
£318K04/210.46 mi35, St Agnes Road, Cardiff CF14 4AN3
£380K02/240.46 mi21, St Agnes Road, Cardiff CF14 4AN3

Local Rents

11 rents from £1.1K/mo to £1.9K/mo, average is £1.4K/mo.

RentDateDistanceAddressBeds 
£1,15012/240.34 mi-3
£1,30012/240.37 miCaerphilly Road, Heath, Cardiff3
£1,30012/240.37 miCaerphilly Road, Cardiff, CF143
£1,35002/250.42 mi-3
£1,45012/240.42 miArmoury Drive, Cardiff, CF143
£1,95001/250.43 mi-3
£1,40012/240.47 miPantbach Road, Birchgrove, Cardiff(City), CF143
£1,45012/240.47 miHeol Mynydd Bychan, Cardiff, Cardiff (County of), CF143
£1,75012/240.5 mi-3
£1,46012/240.62 mi-3
£1,40002/250.62 mi-3

Local Area Statistics

Population in CF14

77,733

Population in Cardiff

357,494

Town centre distance

0.87 miles away

Nearest school

0.40 miles away

Nearest train station

0.43 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

+29%

Sales demand

Seller's market

Capital growth (5yrs)

+29%

Property History

Listed for £400,000

March 19, 2025

Floor Plans

Description

  • SEMI DETACHED +
  • THREE BEDROOMS +
  • TWO RECEPTION ROOMS +
  • DOWNSTAIRS W.C. +
  • CONSERVATORY +
  • OFF ROAD PARKING +
  • CLOSE TO UHW +
  • CLOSE TO LOCAL AMENITIES +
  • VIEWINGS RECOMMENDED +
  • NO ONWARD CHAIN +

A rare opportunity to purchase this spacious, three-bedroom family home, ideally located on Heathwood Road. The property is offered for sale for the first time since 1960 and is sold with no onward chain. The property has been well maintained over the years but would benefit from modernisation. There are exciting opportunities to extend the property to the side, rear and into the roof space, subject to the relevant permissions. The property briefly comprises; entrance hallway, lounge, dining room, conservatory, kitchen, WC and utility. To the first floor, there are three good size bedrooms, WC and bathroom. Ample off road parking and a generous rear garden completes this lovely family home.

Entrance - Via UPVC door to storm porch, leading to original hardwood door with stain glass inserts.

Hallway - A spacious hallway with carpeted floor, radiator panel, doors to all rooms and stairs rising to the first floor.

Lounge - 3.81m x 4.5 (12'5" x 14'9") - Carpeted floor, papered walls with coving. Feature electric fire, deep UPVC bay window and radiator panel.

Sitting Room - 3.54m x 4.10m (11'7" x 13'5") - Carpeted floor, papered walls with coving. Feature gas fire, with back boiler system, sliding doors to the conservatory.

Kitchen - 2.25m x 4.51m (7'4" x 14'9") - Electric hob and over Double glazed window to the side.

Utility - 2.18m x 3.25m (7'1" x 10'7") - Space and plumbing for washing machine and tumble dryer

W.C. - 1.69m x 2.25m (5'6" x 7'4") - Low level WC and wash hand basin vanity unit. Single glazed window to the side.

Conservatory - 2.96m x 4.81m (9'8" x 15'9") - Glazed roof, windows and sliding doors from the sitting room and further sliding doors to the garden.

Landing - Via carpeted staircase to landing. Doors to all rooms, loft access and original stain glass window to side, with secondary glazing.

Bedroom One - 3.17m x 4.58m (10'4" x 15'0") - Carpeted floor, papered walls and fitted wardrobes. UPVC window bay and radiator panel.

Bedroom Two - 3.45m x 3.88m (11'3" x 12'8") - Carpeted floor, papered walls with picture rail and fitted wardrobes. Double glazed window and radiator panel.

Bedroom Three - 2.40m x 2.41m (7'10" x 7'10") - Carpeted floor and papered walls with picture rail. UPVC window and radiator panel.

Shower Room - 2.14m x 1.48m (7'0" x 4'10") - Pedestal wash hand basin and walk in shower. Carpeted floor, tiled walls, radiator panel and double glazed window.

W.C. - 1.16m x 0.77m (3'9" x 2'6") - Low level WC, part tiled walls and UPVC window

Outside - REAR
A private rear garden with mature plants, shrubs and trees. Green house to rear and single garage to the side. Timber perimeters and gate to driveway.

Tenure - This property is understood to be Freehold. This will be verified by the purchaser's solicitor.

Council Tax - Band F

Agent Details

Thomas H Wood, Whitchurch

029 2271 1978

Next Steps?

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