3 Bed Detached House, Refurb/BRRR, Caernarfon, LL54 5DW, £175,000
Clynnogfawr, Caernarfon, Gwynedd, LL54 5DW - 8 days ago
Auction
Cash
Refurb/BRRR
~93 m²





+13 photos
ValuationOvervalued
Sold Prices | £136K - £165K |
Sold Prices/m² | £1.4K/m² - £1.5K/m² |
| |
Square Metres | ~93 m² |
Price/m² | £1.9K/m² |
Value Estimate | £129,790 |
| |
End Value (After Refurb) | £150,500 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £43,750 |
Stamp Duty & Legal Fees | £9,950 |
Refurb Costs | £37,600 |
Bridging Loan Interest | £4,594 |
Total Cash In | £97,644 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £150,500 |
Mortgage (After Refinance) | £112,875 |
Mortgage LTV | 75% |
Cash Left In | £97,644 |
Equity | £37,625 |
Rent Range | No enough data locally |
Rent Estimate | ~£400 |
Running Costs/mo | £570 |
Cashflow/mo | £-170 |
Cashflow/yr | £-2,044 |
Gross Yield | 3% |
Local Sold Prices
3 sold prices from £136K to £165K, average is £136K. £1.4K/m² to £1.5K/m², average is £1.4K/m².
Local Rents
Not enough data
Local Area Statistics
Population in LL54 | 11,375 |
Population in Caernarfon | 32,819 |
Town centre distance | 12.20 miles away |
Nearest school | 2.90 miles away |
Nearest train station | 5.97 miles away |
| |
Rental growth (12m) | +5% |
Sales demand | Buyer's market |
Capital growth (5yrs) | +38% |
Property History
Listed for £175,000
March 19, 2025
Floor Plans

