3 Bed Terraced House, Refurb/BRRR, Mountain Ash, CF45 3UT, £70,000

Woodfield Terrace, Penrhiwceiber, Mountain Ash, CF45 3UT - 2 views - 8 days ago

Sold STC
Refurb/BRRR
ROI: 5%
~93 m²
+32 photos

ValuationFair Value

Sold Prices£50.3K - £150K
Sold Prices/m²£680/m² - £2.5K/m²

 

 

Square Metres

~93 m²
Price/m²£753/m²

Value Estimate

£70,700

 

 

End Value (After Refurb)

£96,167

Uplift in Value

+37%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£17,500

Stamp Duty & Legal Fees

£4,700

Refurb Costs

£38,000

Bridging Loan Interest

£1,838

Total Cash In

£63,788

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£96,167

Mortgage (After Refinance)

£72,125

Mortgage LTV

75%

Cash Released

£19,625

Cash Left In

£44,163

Equity

£24,042

Rent Range

£625 - £1,095

Rent Estimate

£738

Running Costs/mo

£468

Cashflow/mo

£270

Cashflow/yr

£3,239

ROI

5%

Gross Yield

13%

Local Sold Prices

50 sold prices from £50.3K to £150K, average is £93.8K. £680/m² to £2.5K/m², average is £990/m².

PriceDateDistanceAddressBeds 
£136.5K09/220.01 miGlyntaf Villa, Woodfield Terrace, Mountain Ash, Rhondda Cynon Taff CF45 3UT3
£125K09/210.02 miGlenhill Villa, Woodfield Terrace, Mountain Ash, Rhondda Cynon Taff CF45 3UT3
£147.5K06/230.02 miBryncerdyn Villa, Woodfield Terrace, Mountain Ash, Rhondda Cynon Taff CF45 3UT3
£60.8K11/200.02 mi123, Woodfield Terrace, Mountain Ash, Rhondda Cynon Taff CF45 3UT3
£84K02/210.02 miHafren Villa, Woodfield Terrace, Mountain Ash, Rhondda Cynon Taff CF45 3UT3
£53.5K11/210.05 mi26, Park Street, Penrhiwceiber, Mountain Ash, Rhondda Cynon Taff CF45 3YL3
£84K01/230.06 mi11, Park Street, Penrhiwceiber, Mountain Ash, Rhondda Cynon Taff CF45 3YW3
£57K12/200.06 mi32, Harcourt Terrace, Penrhiwceiber, Mountain Ash, Rhondda Cynon Taff CF45 3SD3
£115K01/230.06 mi21, Harcourt Terrace, Penrhiwceiber, Mountain Ash, Rhondda Cynon Taff CF45 3SD3
£55K02/230.06 mi19, Park Street, Penrhiwceiber, Mountain Ash, Rhondda Cynon Taff CF45 3YW3
£70K12/220.08 mi63, Tyr Felin Street, Mountain Ash, Rhondda Cynon Taff CF45 3YP3
£115K12/220.09 mi200, Penrhiwceiber Road, Mountain Ash, Rhondda Cynon Taff CF45 3SH3
£65.5K08/210.11 mi60, Tyr Felin Street, Mountain Ash, Rhondda Cynon Taff CF45 3YR3
£105K08/230.11 mi28, Tyr Felin Street, Mountain Ash, Rhondda Cynon Taff CF45 3YR3
£76K07/210.12 mi5, Morgan Street, Mountain Ash, Rhondda Cynon Taff CF45 3YN3
£66K02/210.12 mi4, Prosser Street, Mountain Ash, Rhondda Cynon Taff CF45 3UP3
£103K03/210.14 mi90, Penrhiwceiber Road, Mountain Ash, Rhondda Cynon Taff CF45 3SL3
£120K07/210.14 mi109, Penrhiwceiber Road, Mountain Ash, Rhondda Cynon Taff CF45 3SF3
£70K12/200.19 mi2, Gladstone Street, Mountain Ash, Rhondda Cynon Taff CF45 3BT3
£92K12/200.2 mi4, Jones Street, Mountain Ash, Rhondda Cynon Taff CF45 3UL3
£65K10/200.21 mi19, King Street, Miskin, Mountain Ash, Rhondda Cynon Taff CF45 3BW3
£140K10/200.21 mi210, Penrhiwceiber Road, Mountain Ash, Rhondda Cynon Taff CF45 3UF3
£90K06/210.21 mi230, Penrhiwceiber Road, Mountain Ash, Rhondda Cynon Taff CF45 3UF3
£140K09/210.22 mi1, Thomas Street, Mountain Ash, Rhondda Cynon Taff CF45 3BU3
£72K06/230.23 mi2, Gladstone Terrace, Mountain Ash, Rhondda Cynon Taff CF45 3BS3
£110.8K01/230.23 mi64, Thomas Street, Mountain Ash, Rhondda Cynon Taff CF45 3BP3
£80K10/220.26 mi52, Church Street, Mountain Ash, Rhondda Cynon Taff CF45 3YB3
£50.3K04/210.26 mi3, Dilwyn Street, Mountain Ash, Rhondda Cynon Taff CF45 3YG3
£127K11/210.27 mi17, Oakland Street, Mountain Ash, Rhondda Cynon Taff CF45 3AL3
£97K05/230.27 mi22, Oakland Street, Mountain Ash, Rhondda Cynon Taff CF45 3AL3
£115K05/230.27 mi40, Oakland Street, Mountain Ash, Rhondda Cynon Taff CF45 3AL3
£95K10/230.27 mi63, Brynheulog, Mountain Ash, Rhondda Cynon Taff CF45 3DJ3
£118K07/230.29 mi25, Mount Pleasant Terrace, Mountain Ash, Rhondda Cynon Taff CF45 3AN3
£85K03/210.29 mi27, Mount Pleasant Terrace, Mountain Ash, Rhondda Cynon Taff CF45 3AN3
£68K06/230.3 mi8, Albany Street, Mountain Ash, Rhondda Cynon Taff CF45 3BE3
£92.5K09/230.3 mi5, Albany Street, Mountain Ash, Rhondda Cynon Taff CF45 3BE3
£100K10/220.32 mi34, Brynheulog, Mountain Ash, Rhondda Cynon Taff CF45 3DX3
£58K07/230.33 mi35, Victoria Street, Mountain Ash, Rhondda Cynon Taff CF45 3AW3
£132K02/230.33 mi12, Church Street, Mountain Ash, Rhondda Cynon Taff CF45 3YD3
£102.5K10/210.34 mi22, Station Terrace, Mountain Ash, Rhondda Cynon Taff CF45 3SS3
£105K10/210.34 mi16, Consort Street, Mountain Ash, Rhondda Cynon Taff CF45 3AY3
£95K11/210.34 mi2, Penybryn Terrace, Mountain Ash, Rhondda Cynon Taff CF45 3TJ3
£68K08/210.34 mi3a, Penybryn Terrace, Mountain Ash, Rhondda Cynon Taff CF45 3TJ3
£140K12/210.38 mi2, Albert Street, Mountain Ash, Rhondda Cynon Taff CF45 3BA3
£82K10/200.4 mi27, Mary Street, Mountain Ash, Rhondda Cynon Taff CF45 4HH3
£102K10/210.4 mi65, Consort Street, Mountain Ash, Rhondda Cynon Taff CF45 3AU3
£95K12/220.4 mi72, Consort Street, Mountain Ash, Rhondda Cynon Taff CF45 3AU3
£85K09/230.4 mi58, Victoria Street, Mountain Ash, Rhondda Cynon Taff CF45 3AP3
£67K01/210.42 mi70, Glanlay Street, Mountain Ash, Rhondda Cynon Taff CF45 3TN3
£150K03/230.43 mi35, Cilhaul Terrace, Mountain Ash, Rhondda Cynon Taff CF45 3ND3

Local Rents

24 rents from £625/mo to £1.1K/mo, average is £700/mo.

RentDateDistanceAddressBeds 
£70003/250.04 mi-3
£75005/240.05 miPark Street, Penrhiwceiber, Mountain Ash3
£62503/240.05 miPark Street, Mountain Ash, 3
£80008/240.05 mi-3
£70003/240.06 mi-3
£70005/240.08 miTy'r Felin Street, Mountain Ash3
£70005/240.08 miTy'r Felin Street, Mountain Ash3
£65003/240.09 miTy'r Felin Street, Mountain Ash3
£65003/240.11 miTy'r Felin Street, Mountain Ash, MOUNTAIN ASH3
£65003/240.11 miTy'r Felin Street, Mountain Ash, MOUNTAIN ASH3
£72503/240.12 miMorgan Street, Mountain Ash, RCT, CF45 3YN3
£75005/240.16 miGlancynon Street, MOUNTAIN ASH3
£75004/240.27 miPenrhiwceiber Road, MOUNTAIN ASH3
£77503/240.28 miStation Terrace, Mountain Ash, RCT, CF45 3SS3
£65006/230.31 mi-3
£70005/240.31 mi-3
£70004/240.31 miClarence Street, Mountain Ash, CF453
£80005/240.32 miVictoria Street, Mountain Ash3
£63508/240.33 mi-3
£89503/240.33 miStation Terrace, Penrhiwceiber, Mountain Ash, RCT, CF45 3SS3
£67505/240.34 miStrand Street, Mountain Ash3
£72504/240.38 miPenybryn Terrace, Mountain Ash3
£85005/230.48 mi-3
£1,09503/240.49 miFfordd Y Glowyr, Mountain Ash3

Local Area Statistics

Population in CF45

19,548

Town centre distance

0.59 miles away

Nearest school

0.10 miles away

Nearest train station

0.40 miles away

 

 

Rental growth (12m)

+7%

Sales demand

Balanced market

Capital growth (5yrs)

+53%

Property History

Listed for £70,000

March 25, 2025

Floor Plans

Description

This property offers a fantastic investment opportunity for those willing to take on a full renovation project. Located in a sought-after area, the home is in need of total renovation throughout, making it the perfect canvas for buyers with vision and a passion for restoration. The house features spacious rooms with the potential to be customised to your liking. With 3 bedrooms and 2 reception rooms, there's ample space to create your ideal layout.  The property requires a complete overhaul, including repairs to the kitchen, bathrooms, flooring, and some finishing touches.  One of the standout features of the property is the stunning views to the rear, offering a peaceful outlook over the surrounding mountains. Please note, there is no gas central heating at the property, and it is currently being heated by coal fires. The location is within walking distance to Penrhiwceibr village, with its shops, GP surgery, and train station. Primary schools are also nearby. Mountain Ash town is easily accessible, offering a wider range of shops and amenities. The recently built link road provides easy access to the A470, perfect for commuters. Whether you're an experienced investor or a homebuyer looking for a project, this is a great opportunity to create a dream home or a profitable flip.

Property additional info

Hallway:
Entrance via a white uPVC front door. Carpet flooring, electric fuse box, emulsion ceiling, and Artex walls. Radiator. Stairs to the first floor and access to the reception rooms.

Reception Room 1: 3.81m x 3.44m
Artex ceiling, emulsion walls, and carpet flooring. Power point. Doors separating the reception rooms. uPVC window to the front.

Reception Room 2: 3.72m x 3.48m
Artex ceiling, emulsion walls, and carpet flooring. Original tiled fire surround and hearth housing a coal fire. Stairs to the basement. uPVC window to the rear with views of the surrounding mountains.

Stairs to Basement:
Wallpapered walls, carpet flooring, and emulsion ceiling. uPVC window to the rear.

Dining Room: 4.57m x 3.41m
Artex ceiling, wallpapered walls, and vinyl flooring. Radiator and power point. Under-stair storage. Doors leading to a walk-in cupboard, inner hallway, and lean-to kitchen.

Lean-to Kitchen: 4.17m x 2.19m
Base units, stainless steel sink unit, and Perspex roof. Wooden frame with part-tiled walls. Power point. Sliding door to exterior.

Inner Hallway:
Emulsion ceiling, emulsion and tiled walls, and tiled flooring. Door to storage and downstairs bathroom.

Downstairs Bathroom: 3.23m x 2.34m
Walk-in shower, WC, and wash hand basin with vanity unit. Panelled ceiling with sunken spotlights and panelled walls. Laminate flooring and radiator. Aluminium window to the front with frosted glass.

Landing:
Emulsion ceiling and Artex walls, carpet flooring, and power point. Attic access and built-in storage cupboard. Doors leading to three bedrooms.

Bedroom 1: 4.12m x 2.46m
Emulsion ceiling and walls, carpet flooring, and uPVC window to the front.

Bedroom 2: 3.05m x 2.55m
Emulsion ceiling, wallpapered walls, carpet flooring, and uPVC window to the rear.

Bedroom 3: 3.43m x 2.35m
Emulsion ceiling, wallpapered walls, carpet flooring, and uPVC window to the front.

Exterior:
Enclosed patio area in need of TLC.

Agent Details

T Samuel Estate Agents, Mountain Ash

01443 801650

Next Steps?

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