4 Bed Detached House, Refurb/BRRR, Cardiff, CF14 1HB, £650,000

Heol Madoc, Whitchurch, Cardiff, CF14 1HB - 6 days ago

Refurb/BRRR
Planning
~129 m²
+25 photos

ValuationOvervalued

Sold Prices£85K - £1.3M
Sold Prices/m²£932/m² - £6.9K/m²

 

 

Square Metres

~129.26 m²
Price/m²£5K/m²

Value Estimate

£427,010

 

 

End Value (After Refurb)

£506,054

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£162,500

Stamp Duty & Legal Fees

£53,700

Refurb Costs

£52,651

Bridging Loan Interest

£17,063

Total Cash In

£287,664

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£506,054

Mortgage (After Refinance)

£379,541

Mortgage LTV

75%

Cash Left In

£287,664

Equity

£126,514

Rent Range

£1,150 - £2,995

Rent Estimate

£1,709

Running Costs/mo

£1,943

Cashflow/mo

£-234

Cashflow/yr

£-2,811

Gross Yield

3%

Local Sold Prices

50 sold prices from £85K to £1.3M, average is £435K. £932/m² to £6.9K/m², average is £3.5K/m².

PriceDateDistanceAddressBeds 
£477.5K10/210.04 mi5, Maelog Road, Cardiff CF14 1HP4
£400K04/210.13 mi43, Heol Coed Cae, Cardiff CF14 1HJ4
£459K03/210.13 mi11, Heol Coed Cae, Cardiff CF14 1HJ4
£370K07/210.17 mi120, Heol Gabriel, Cardiff CF14 1JX4
£480K01/230.22 mi9, Westfield Road, Cardiff CF14 1QQ4
£590K03/210.23 mi15, Plas Treoda, Cardiff CF14 1PT4
£462.5K04/210.27 mi17, Heol Stradling, Cardiff CF14 1PU4
£500K11/220.29 mi25, Sunnybank Close, Cardiff CF14 1EQ4
£480K02/210.3 mi25, Keynsham Road, Cardiff CF14 1TS4
£400K11/210.36 mi21, Greenfield Road, Cardiff CF14 1TE4
£490K10/230.38 mi28, Yorath Road, Cardiff CF14 1QD4
£430K02/210.48 mi17, Rhydhelig Avenue, Cardiff CF14 4DA4
£390K05/230.48 mi18, Rhydhelig Avenue, Cardiff CF14 4DD4
£392K01/210.49 mi15, St Agnes Road, Cardiff CF14 4AN4
£543K02/230.5 mi8, Kyle Crescent, Cardiff CF14 1SW4
£470K01/240.51 mi17, Kyle Crescent, Cardiff CF14 1ST4
£435K01/210.53 mi22, St Aidan Crescent, Cardiff CF14 4AU4
£542.5K02/230.54 mi19, Heathwood Road, Heath, Cardiff CF14 4JL4
£316K02/210.55 mi189, Caerphilly Road, Cardiff CF14 4QD4
£635K03/230.56 mi22, Bishops Road, Whitchurch, Cardiff CF14 1LZ4
£418K08/210.56 mi22, Tair Erw Road, Cardiff CF14 4QZ4
£441.2K12/220.58 mi70, Kyle Avenue, Cardiff CF14 1SS4
£720K02/230.59 mi29, Bishops Road, Whitchurch, Cardiff CF14 1LU4
£275K09/210.59 mi72, Threipland Drive, Cardiff CF14 4PW4
£318K04/210.59 mi1, Phoenix Way, Cardiff CF14 4PR4
£445K04/210.66 mi9, St Gowan Avenue, Cardiff CF14 4JX4
£320K08/210.68 mi8, St Anthony Road, Cardiff CF14 4DH4
£310K01/210.7 mi3, King George V Drive West, Cardiff CF14 4ED4
£362K05/210.73 mi26, Llanmorlais Road, Cardiff CF14 2RD4
£350K05/230.74 mi1, Manod Road, Cardiff CF14 2QN4
£395K03/230.75 mi52, Ton Yr Ywen Avenue, Cardiff CF14 4PB4
£478K01/230.77 mi17, Milestone Close, Cardiff CF14 4NQ4
£435K11/210.77 mi11, Milestone Close, Cardiff CF14 4NQ4
£330K08/210.77 mi40, Milestone Close, Cardiff CF14 4NQ4
£508K06/230.78 mi72, Tyn Y Pwll Road, Cardiff CF14 1AT4
£472.3K12/220.79 mi24, Milestone Close, Cardiff CF14 4NQ4
£1.3M12/220.79 mi1, Wingfield Road, Cardiff CF14 1NJ4
£309.5K01/210.81 mi47, Armoury Drive, Cardiff CF14 4NP4
£355K09/230.81 mi5, Armoury Drive, Cardiff CF14 4NP4
£380K03/210.81 mi22, Copleston Road, Cardiff CF14 2JF4
£450K04/210.81 mi25, Heol Mynydd Bychan, Cardiff CF14 4NL4
£85K11/200.81 mi4, Durlston Close, Cardiff CF14 2LY4
£267.5K05/210.81 mi23, Heathfield Road, Cardiff CF14 3JX4
£330K08/210.81 mi9, Heathfield Road, Cardiff CF14 3JX4
£575.5K10/230.82 mi10, The Graylands, Cardiff CF14 6AS4
£535K08/230.82 mi27, Cambourne Avenue, Cardiff CF14 2AQ4
£475K06/210.82 mi19, Heol Y Forlan, Cardiff CF14 1AX4
£427.5K02/210.83 mi7, Kelston Road, Cardiff CF14 2AG4
£435K01/210.83 mi33, Kelston Road, Cardiff CF14 2AG4
£459.5K09/230.83 mi37, Kelston Road, Cardiff CF14 2AG4

Local Rents

24 rents from £1.1K/mo to £3K/mo, average is £1.5K/mo.

RentDateDistanceAddressBeds 
£1,50011/230.09 mi-3
£1,40012/240.24 miCourt Close, CARDIFF3
£1,46012/240.34 mi-3
£1,40002/250.34 mi-3
£1,40012/240.36 miPantbach Road, Birchgrove, Cardiff(City), CF143
£1,95001/250.42 mi-3
£2,99512/240.44 mi-4
£2,99512/240.44 miHeol Ifor, Cardiff, CF144
£1,30012/240.45 miCornelly Street, Cardiff3
£2,40012/240.47 miCaerphilly Road CF144
£2,20012/240.48 mi-4
£1,37512/240.49 miCornelly Street, Llandaff North, Cardiff, CF143
£1,15012/240.52 mi-3
£1,30012/240.52 miGlan-y-nant Road, Cardiff(City), CF143
£1,20002/250.53 mi-3
£1,20003/250.53 mi-3
£1,30012/240.55 miCaerphilly Road, Cardiff, CF143
£1,30012/240.56 miCaerphilly Road, Heath, Cardiff3
£2,00012/240.58 mi-4
£2,75012/240.58 miPantbach Road, Cardiff, CF144
£1,57512/240.6 miWhitchurch Road, Cardiff, CF143
£1,65003/240.6 mi-3
£1,57512/240.6 mi-3
£1,65003/250.6 mi-3

Local Area Statistics

Population in CF14

77,733

Population in Cardiff

357,494

Town centre distance

0.88 miles away

Nearest school

0.30 miles away

Nearest train station

0.87 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

+29%

Sales demand

Seller's market

Capital growth (5yrs)

+29%

Property History

Listed for £650,000

March 24, 2025

Floor Plans

Description

  • Substantial four-bedroom detached home in a highly sought-after residential location +
  • Now in need of modernisation, offering exceptional scope to enhance and personalise +
  • Generous living spaces, including multiple reception rooms. +
  • South-west facing rear garden, ideal for outdoor entertaining +
  • Off-road parking and excellent transport links, with easy access to the A470 and M4 +
  • Within catchment for highly regarded schools, including Whitchurch High School +
  • Walking distance to Whitchurch village amenities, shops, cafés, and restaurants +
  • Offered with no onward chain and vacant possession, presenting a rare opportunity +

A rare opportunity to acquire a substantial four-bedroom detached residence in the highly sought-after suburb of Whitchurch, Cardiff. Now in need of modernisation, this property offers exceptional scope for a purchaser to create a bespoke family home. Offered for sale with no onward chain and vacant possession, it is a blank canvas with enormous potential. The ground floor is generously proportioned, comprising an entrance porch leading into a welcoming hallway, a spacious living room, an adjoining dining area, a sitting room, a playroom, and a fitted kitchen. A greenhouse to the rear enjoys a pleasant outlook over the garden, while an inner lobby provides further storage and access to the cloakroom/WC. To the first floor, four well-sized bedrooms provide ample accommodation, three of which are particularly spacious. The second bedroom benefits from an en-suite shower room, while a family bathroom serves the remaining rooms. Externally, a south-west facing rear garden offers an ideal setting for outdoor entertaining, while off-road parking to the front adds further convenience. Positioned within one of Cardiff’s most desirable residential locations, the property is within easy reach of Whitchurch’s vibrant village centre, offering an array of independent shops, cafés, and restaurants. Essential amenities are close by, including a pharmacy (0.5 miles), a doctor’s practice (0.6 miles), and a dental surgery (0.7 miles). The nearest bus stop is within 0.2 miles, providing frequent services into the city, while Llandaf railway station, approximately 0.9 miles away, offers direct links to Cardiff Central and beyond. Highly regarded schools are within easy reach. Birchgrove Primary School lies approximately 0.3 miles away, with Whitchurch Primary School and Ysgol Gymraeg Melin Gruffydd both within 0.6 miles. Secondary education is well-catered for, with Whitchurch High School 0.7 miles away and Ysgol Gyfun Gymraeg Glantaf within 0.9 miles. Transport links are excellent, with the A470 easily accessible, providing a direct route into Cardiff city centre and north towards the Brecon Beacons. The M4 motorway is approximately 3 miles away, facilitating swift connections to Newport, Bristol, and London. Cardiff is approximately 150 miles from London, with journey times by train averaging around two hours. With considerable scope for extension and improvement, subject to obtaining the necessary planning permissions, this is a home of exceptional potential in a prime location. Early viewing is highly recommended. Additional Information: 
Tenure: Freehold. Please verify via your Solicitor. 
Council Tax Band: G. Approximately £3045.00 per annum. 
Land Transaction Tax: £29,250.00 based on the asking price. 
Square Footage: 1939.00 Sq Ft. Please verify via your own means. 
School Catchment Information: English medium primary catchment area: Whitchurch Primary School. English medium secondary catchment area: Whitchurch High School. Welsh medium primary catchment area: Ysgol Gymraeg Melin Gruffydd. Welsh medium secondary catchment area: Ysgol Gyfun Gymraeg Glantaf.

Agent Details

Chambers Estate Agents, Whitchurch

029 2271 1193

Next Steps?

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