2 Bed Terraced House, Refurb/BRRR, Port Talbot, SA13 3EW, £55,000

105 Brytwn Road, Port Talbot, SA13 3EW - 9 views - 18 days ago

Cash
Refurb/BRRR
ROI: 8%
86 m²
+21 photos

ValuationUndervalued

Sold Prices£55K - £156K
Sold Prices/m²£484/m² - £2.7K/m²

 

 

Square Metres

86 m²
Price/m²£640/m²

Value Estimate

£56,650
BMV3%

 

 

End Value (After Refurb)

£82,693

Uplift in Value

+50%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£13,750

Stamp Duty & Legal Fees

£3,950

Refurb Costs

£35,140

Bridging Loan Interest

£1,444

Total Cash In

£56,034

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£82,693

Mortgage (After Refinance)

£62,020

Mortgage LTV

75%

Cash Released

£20,770

Cash Left In

£35,264

Equity

£20,673

Rent Range

£433 - £1,650

Rent Estimate

£820

Running Costs/mo

£442

Cashflow/mo

£378

Cashflow/yr

£4,531

ROI

8%

Gross Yield

18%

Local Sold Prices

22 sold prices from £55K to £156K, average is £90K. £484/m² to £2.7K/m², average is £1.3K/m².

PriceDateDistanceAddressBeds 
£70K10/200.08 mi110, Margam Street, Cymmer, Port Talbot, Neath Port Talbot SA13 3EF2
£75K05/230.12 mi3, Margam Street, Cymmer, Port Talbot, Neath Port Talbot SA13 3ED2
£89K03/230.12 mi10, Margam Street, Cymmer, Port Talbot, Neath Port Talbot SA13 3ED2
£70K11/200.58 mi7, Sunnyside Terrace, Cymmer, Port Talbot, Neath Port Talbot SA13 3LY2
£55K05/210.72 mi19, Heol Y Glyn, Cymmer, Port Talbot, Neath Port Talbot SA13 3NA2
£115K07/210.89 mi8, Gelli Houses, Cymmer, Port Talbot, Neath Port Talbot SA13 3NP2
£70K05/210.95 mi15, Treharne Road, Maesteg, Bridgend CF34 0PS2
£115K01/231.02 mi43, Heol Y Glyn, Cymmer, Port Talbot, Neath Port Talbot SA13 3NB2
£110K07/231.13 mi9, Duffryn Road, Maesteg, Bridgend CF34 0SS2
£156K10/201.79 mi1, Nant Y Derwen, Nantyffyllon, Maesteg, Bridgend CF34 0TA2
£90K03/232.15 mi69, High Street, Abergwynfi, Port Talbot, Neath Port Talbot SA13 3YN2
£105K10/212.17 mi9, Cavell Street, Glyncorrwg, Port Talbot, Neath Port Talbot SA13 3AE2
£106K10/202.19 mi10, Garnwen Terrace, Maesteg, Mid Glamorgan CF34 0ET2
£65K05/212.21 mi11, Garnwen Terrace, Maesteg, Bridgend CF34 0ET2
£130K08/212.26 mi4, Green Meadow, Glyncorrwg, Port Talbot, Neath Port Talbot SA13 3BN2
£55.5K02/212.28 mi3, Brown Street, Maesteg, Bridgend CF34 0BN2
£90K09/222.39 mi14, Baxter Terrace, Glyncorrwg, Port Talbot, Neath Port Talbot SA13 3DG2
£75K04/232.62 mi106a, Castle Street, Maesteg, Bridgend CF34 0AW2
£120K12/202.86 mi8, Nant Yr Crynwydd, Maesteg, Bridgend CF34 9ER2
£85K05/232.93 mi5, Cross Street, Maesteg, Bridgend CF34 9YT2
£110K07/232.99 mi5, Cwmdu Street, Maesteg, Bridgend CF34 0NR2
£105.5K09/223 mi277, Bridgend Road, Maesteg, Bridgend CF34 0AX2

Local Rents

24 rents from £433/mo to £1.6K/mo, average is £750/mo.

RentDateDistanceAddressBeds 
£75003/240.13 mi-3
£80001/250.13 mi-3
£89508/240.23 miSchool Road, Cymmer, PORT TALBOT3
£75008/240.37 miLloyds Terrace, Cymmer, PORT TALBOT3
£85004/240.39 mi-3
£75002/240.39 mi-3
£1,65001/250.85 mi-4
£57512/240.88 mi-3
£80012/240.88 miCaerau Road, MAESTEG3
£60012/240.88 mi-3
£1,20001/250.94 mi-4
£43312/241.04 miCaerau Road, Maesteg1
£75012/241.08 miWesley Street, Maesteg, Bridgend. CF34 0PY3
£80002/251.14 mi-3
£1,40007/241.26 mi-4
£75012/241.27 miDuffryn Road, Maesteg 3
£1,30001/251.28 mi-3
£67003/251.48 mi-3
£75008/242.04 miGwynfi Street, Blaengwynfi, PORT TALBOT3
£55012/242.16 miHeol Yr Afon, Glyncorrwg, Port Talbot1
£69508/242.18 miVilliers Road, Blaengwynfi, 3
£67508/242.2 miJersey Road, Blaengwynfi, PORT TALBOT3
£62510/232.28 mi-3
£65012/242.29 miBrick Street, Glyncorrwg, PORT TALBOT3

Local Area Statistics

Population in SA13

19,501

Population in Port Talbot

52,166

Town centre distance

6.75 miles away

Nearest school

0.10 miles away

Nearest train station

2.83 miles away

 

 

Rental growth (12m)

+18%

Sales demand

Seller's market

Capital growth (5yrs)

+38%

Property History

Listed for £55,000

March 25, 2025

Floor Plans

Description

  • End-of-Terrace Property +
  • Two Bedrooms (can be turned into Three) +
  • Three Reception Rooms +
  • First Floor Bathroom +
  • In need of Full Renovation +
  • Sold with No On-Going Chain +
  • CASH BUYERS ONLY +
  • Tenure = Freehold (TBC by a legal representative) +
  • EPC Rating = F +
  • Council Tax Band = A +

CASH BUYERS ONLY

Ferriers Estate Agents are pleased to offer for sale this two bedroom, end-of-terrace property situated in Cymmer, Port Talbot. Close to Afan Argoed Country Park and Glyncorrwg Mountain Bike Centre. The property briefly comprises:- entrance porch, hallway, two reception rooms, dining room and kitchen to the ground floor. Landing, two bedrooms, inner hall, W.C. and a bathroom to the first floor. The property is in need of full renovation throughout and is priced competitively for those looking for a project! Large enough to be turned into a three bedroom property. Sold with no on-going chain.

Tenure = Freehold (to be confirmed by a legal representative).
EPC Rating = F.
Council Tax Band = A.

Ground Floor -

Entrance Porch - Entry via a wood panelled front door, skimmed and coved ceiling, papered walls with dado rail, tile effect vinyl flooring, door into:-

Hallway - Polystyrene tiled ceiling, papered walls, tile effect vinyl flooring, radiator, stairs leading to the first floor, three doors off:-

Reception Room One - 3.55 x 3.09 (11'7" x 10'1") - Skimmed ceiling, papered walls, radiator, wooden single glazed window to the front.

Reception Room Two - 3.38 x 3.00 (11'1" x 9'10") - Skimmed ceiling, papered walls, tiled flooring, radiator, wooden single glazed window to the rear.

Dining Room - 2.57 x 4.25 (8'5" x 13'11") - Skimmed ceiling, papered walls, tiled flooring, radiator, understairs storage cupboard, wooden single glazed window to the side.

Kitchen - 1.73 x 3.06 (5'8" x 10'0") - Skimmed ceiling, skimmed and tiled walls, vinyl flooring, two wooden single glazed windows to the rear.

First Floor -

Landing - Polystyrene tiled ceiling. papered walls, three doors off:-

Bedroom One - 5.06 x 3.15 (16'7" x 10'4") - Textured ceiling, papered walls, tile effect vinyl flooring, two radiators, two wooden single glazed windows to the front.

Bedroom Two - 3.31 x 3.40 (10'10" x 11'1") - Textured ceiling, papered walls, vinyl flooring, radiator, wooden single glazed window to the rear.

Inner Hall - 1.68 x 1.82 (5'6" x 5'11") - Polystyrene tiled ceiling, skimmed walls, tile effect vinyl flooring, two doors off:-

W.C. - 1.00 x 1.69 (3'3" x 5'6") - Polystyrene tiled ceiling, skimmed walls, low level W.C., single wooden glazed window with obscured glass to the rear.

Bathroom - Polystyrene tiled ceiling, skimmed and tiled walls, radiator, two piece suite comprising a panel bath and pedestal wash hand basin, single glazed wooden window with obscured glass to the side.

Outside -

Rear Garden - Garden overgrown and in need of attention - accessible via the rear lane.

Agent Details

Ferriers Estate Agents, Maesteg

01656 332166

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.