3 Bed Detached House, Planning Permission, Cardiff, CF14 5AB, £425,000

Heol Hir, Llanishen, Cardiff, CF14 5AB - 2 views - a month ago

Planning
~93 m²
+7 photos

ValuationOvervalued

Sold Prices£230K - £536K
Sold Prices/m²£2K/m² - £6.3K/m²

 

 

Square Metres

~93 m²
Price/m²£4.6K/m²

Value Estimate

£288,883

 

 

End Value (After Refurb)

£420,750

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£106,250

Stamp Duty & Legal Fees

£33,700

Refurb Costs

£37,882

Bridging Loan Interest

£11,156

Total Cash In

£190,738

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£420,750

Mortgage (After Refinance)

£315,563

Mortgage LTV

75%

Cash Left In

£190,738

Equity

£105,188

Rent Range

£900 - £2,500

Rent Estimate

£1,550

Running Costs/mo

£1,645

Cashflow/mo

£-95

Cashflow/yr

£-1,138

Gross Yield

4%

Local Sold Prices

51 sold prices from £230K to £536K, average is £280K. £2K/m² to £6.3K/m², average is £3.1K/m².

PriceDateDistanceAddressBeds 
£315K03/210 mi89, Heol Hir, Llanishen, Cardiff CF14 5AB3
£290K11/230.09 mi101, Heol Hir, Llanishen, Cardiff CF14 5AD3
£245K06/230.09 mi24, Wolfs Castle Avenue, Llanishen, Cardiff CF14 5JS3
£246K12/200.15 mi56, Llanon Road, Llanishen, Cardiff CF14 5AH3
£325K05/210.16 mi58, Heol Hir, Llanishen, Cardiff CF14 5AE3
£300K08/230.16 mi63, Coed Cochwyn Avenue, Llanishen, Cardiff CF14 5BU3
£250K11/230.16 mi67, Coed Cochwyn Avenue, Llanishen, Cardiff CF14 5BU3
£245K02/210.17 mi71, Newborough Avenue, Llanishen, Cardiff CF14 5DA3
£296K05/230.17 mi71, Newborough Avenue, Llanishen, Cardiff CF14 5DA3
£235K02/230.24 mi24, Llanon Road, Llanishen, Cardiff CF14 5AG3
£250K12/200.24 mi35, Newborough Avenue, Llanishen, Cardiff CF14 5BZ3
£260K11/200.24 mi39, Llanon Road, Llanishen, Cardiff CF14 5AG3
£260K11/200.24 mi39, Llanon Road, Llanishen, Cardiff CF14 5AG3
£308K08/230.24 mi61, Llanon Road, Llanishen, Cardiff CF14 5AG3
£300K10/230.24 mi40, Llanon Road, Llanishen, Cardiff CF14 5AG3
£260K03/230.27 mi124, Llangranog Road, Llanishen, Cardiff CF14 5BQ3
£243K11/200.28 mi22, Drury Close, Thornhill, Cardiff CF14 9BJ3
£245K03/210.28 mi16, Drury Close, Thornhill, Cardiff CF14 9BJ3
£255K02/210.31 mi15, Llanon Road, Llanishen, Cardiff CF14 5AF3
£252.5K12/200.31 mi41, Garrick Drive, Thornhill, Cardiff CF14 9BH3
£250K05/230.31 mi1, Garrick Drive, Thornhill, Cardiff CF14 9BH3
£250K12/200.32 mi9, Newborough Avenue, Llanishen, Cardiff CF14 5BY3
£383K01/230.33 mi12, Aldwych Close, Thornhill, Cardiff CF14 9DR3
£385K11/220.34 mi33, Norwood, Thornhill, Cardiff CF14 9DE3
£340K09/230.35 mi10, Merlin Close, Thornhill, Cardiff CF14 9AW3
£285K01/240.36 mi54, Spring Grove, Thornhill, Cardiff CF14 9DL3
£536K05/210.37 mi25, Millheath Drive, Llanishen, Cardiff CF14 0GA3
£295K11/200.38 mi26, Bedavere Close, Thornhill, Cardiff CF14 9AR3
£270K10/210.38 mi29, Bedavere Close, Thornhill, Cardiff CF14 9AR3
£305K05/230.41 mi160, Fidlas Road, Cardiff CF14 5LZ3
£270K01/230.42 mi10, Bardsey Crescent, Llanishen, Cardiff CF14 5JZ3
£272.6K12/220.43 mi69, Templeton Avenue, Llanishen, Cardiff CF14 5JG3
£296.5K03/230.43 mi31, Cavendish Close, Thornhill, Cardiff CF14 9HG3
£290K10/230.43 mi30, Templeton Avenue, Llanishen, Cardiff CF14 5JG3
£342K10/210.45 mi36, Launcelot Crescent, Thornhill, Cardiff CF14 9AQ3
£465K01/210.46 miRosapenna Cottage, Lisvane Road, Llanishen, Cardiff CF14 0SD3
£415K05/210.47 mi19, South Rise, Cardiff CF14 0RF3
£395K06/210.47 mi61, South Rise, Cardiff CF14 0RF3
£310K03/210.48 mi11, Cherrywood Close, Thornhill, Cardiff CF14 9DH3
£258K12/210.48 mi65, Morris Avenue, Llanishen, Cardiff CF14 5JX3
£280K09/230.5 mi251, Fishguard Road, Llanishen, Cardiff CF14 5PW3
£250K07/230.51 mi69, Woodlawn Way, Thornhill, Cardiff CF14 9EA3
£290K07/230.51 mi5, Woodlawn Way, Thornhill, Cardiff CF14 9EA3
£295K04/230.51 mi16, Kennington Close, Thornhill, Cardiff CF14 9ED3
£326K03/210.51 mi10, Ragnall Close, Thornhill, Cardiff CF14 9FR3
£230K01/210.51 mi25, Crundale Crescent, Llanishen, Cardiff CF14 5PX3
£255K10/230.53 mi70, Lowfield Drive, Thornhill, Cardiff CF14 9HT3
£258K05/210.53 mi14, Pendragon Close, Thornhill, Cardiff CF14 9BD3
£300K09/230.53 mi9, Pendragon Close, Thornhill, Cardiff CF14 9BD3
£280K05/210.53 mi8, Gaerwen Close, Llanishen, Cardiff CF14 5HD3
£255K01/210.54 mi70, Lowfield Drive, Thornhill, Cardiff CF14 9HT3

Local Rents

13 rents from £900/mo to £2.5K/mo, average is £1.4K/mo.

RentDateDistanceAddressBeds 
£1,35011/230.15 mi-3
£1,15012/240.81 miWatkins Square, Llanishen, Cardiff3
£90012/240.95 miPen Y Groes Road, Rhiwbina, Cardiff3
£1,45012/241.08 miHeol Mynydd Bychan, Cardiff, Cardiff (County of), CF143
£1,35002/251.09 mi-3
£1,45012/241.09 miArmoury Drive, Cardiff, CF143
£2,50012/241.16 mi-3
£2,30003/251.16 mi-3
£1,60012/241.16 miLlwyn Y Pia Road, Lisvane, Cardiff3
£1,60003/241.17 miCyncoed Road, Cyncoed, Cardiff3
£1,25002/241.21 mi-3
£1,25002/241.21 mi-3
£1,70003/241.22 miLlandennis Avenue, Cyncoed3

Local Area Statistics

Population in CF14

77,733

Population in Cardiff

357,494

Town centre distance

2.17 miles away

Nearest school

0.10 miles away

Nearest train station

0.30 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

+29%

Sales demand

Seller's market

Capital growth (5yrs)

+29%

Property History

Listed for £425,000

March 31, 2025

Floor Plans

Description

  • Three Bedroom Detached +
  • Walking Distance to Llanishen Village +
  • Potential to Extend Subject to Planning +
  • Garage and Parking +

SUMMARY
Detached family home situated close to Llanishen village and local schools. Great sized garden with plenty of off road parking and garage. Potential for extension subject to the necessary planning permissions.

DESCRIPTION
The accommodation comprises entrance hall, lounge, dining room, fitted kitchen and laundry room to the ground floor. Three bedrooms and a family bathroom to the first floor. The property has double glazing and gas heating. Lots of off road parking and a garage.

Entrance Hall 

Lounge 11' 3" x 13' 5" ( 3.43m x 4.09m )

Dining Room 11' 3" x 14' 8" ( 3.43m x 4.47m )

Kitchen 11' 3" x 9' 5" ( 3.43m x 2.87m )

Utility Room 

First Floor Landing 

Bedroom One 11' 2" x 12' 9" min ( 3.40m x 3.89m min )

Bedroom Two 13' 2" x 11' 2" ( 4.01m x 3.40m )

Bedroom Three 8' 1" x 5' 5" ( 2.46m x 1.65m )

Bathroom 

Garage 

Outside Gardens 

1. MONEY LAUNDERING REGULATIONS: Intending purchasers will be asked to produce identification documentation at a later stage and we would ask for your co-operation in order that there will be no delay in agreeing the sale.
2. General: While we endeavour to make our sales particulars fair, accurate and reliable, they are only a general guide to the property and, accordingly, if there is any point which is of particular importance to you, please contact the office and we will be pleased to check the position for you, especially if you are contemplating travelling some distance to view the property.
3. The measurements indicated are supplied for guidance only and as such must be considered incorrect.
4. Services: Please note we have not tested the services or any of the equipment or appliances in this property, accordingly we strongly advise prospective buyers to commission their own survey or service reports before finalising their offer to purchase.
5. THESE PARTICULARS ARE ISSUED IN GOOD FAITH BUT DO NOT CONSTITUTE REPRESENTATIONS OF FACT OR FORM PART OF ANY OFFER OR CONTRACT. THE MATTERS REFERRED TO IN THESE PARTICULARS SHOULD BE INDEPENDENTLY VERIFIED BY PROSPECTIVE BUYERS OR TENANTS. NEITHER PETER ALAN NOR ANY OF ITS EMPLOYEES OR AGENTS HAS ANY AUTHORITY TO MAKE OR GIVE ANY REPRESENTATION OR WARRANTY WHATEVER IN RELATION TO THIS PROPERTY.

Agent Details

Peter Alan, Llanishen

029 2271 6635

Next Steps?

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