5 Bed Detached House, Refurb/BRRR, Pontypridd, CF38 1EL, £650,000





ValuationOvervalued
Sold Prices | £105K - £680K |
Sold Prices/m² | £1.2K/m² - £5.7K/m² |
| |
Square Metres | ~178.28 m² |
Price/m² | £3.6K/m² |
Value Estimate | £397,567 |
| |
End Value (After Refurb) | £422,721 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £162,500 |
Stamp Duty & Legal Fees | £56,200 |
Refurb Costs | £72,847 |
Bridging Loan Interest | £17,063 |
Total Cash In | £310,359 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £422,721 |
Mortgage (After Refinance) | £317,041 |
Mortgage LTV | 75% |
Cash Left In | £310,359 |
Equity | £105,680 |
Rent Range | £650 - £1,100 |
Rent Estimate | £896 |
Running Costs/mo | £1,520 |
Cashflow/mo | £-624 |
Cashflow/yr | £-7,490 |
Gross Yield | 2% |
Local Sold Prices
20 sold prices from £105K to £680K, average is £379.5K. £1.2K/m² to £5.7K/m², average is £2.2K/m².
Local Rents
10 rents from £650/mo to £1.1K/mo, average is £898/mo.
Local Area Statistics
Population in CF38 | 23,088 |
Population in Pontypridd | 61,397 |
Town centre distance | 2.59 miles away |
Nearest school | 0.10 miles away |
Nearest train station | 1.03 miles away |
| |
Rental growth (12m) | -13% |
Sales demand | Balanced market |
Capital growth (5yrs) | +30% |
Property History
Listed for £650,000
April 2, 2025
Floor Plans




Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.
3 Bed House, Refurb/BRRR, Pontypridd, CF38 1NB
£220,000
a year ago • 93 m²
3 Bed House, Refurb/BRRR, Pontypridd, CF38 1HY
£200,000
a month ago • 93 m²
4 Bed House, Refurb/BRRR, Pontypridd, CF38 1NY
£360,000
1 views • 4 months ago • 135 m²
3 Bed House, Refurb/BRRR, Pontypridd, CF38 1DN
£80,000
5 views • a month ago • 93 m²