2 Bed Flat, Potential PLO/LOA, Cardiff, CF10 5GA, £140,000





ValuationUndervalued
Sold Prices | £104.5K - £375K |
Sold Prices/m² | £1.9K/m² - £4.8K/m² |
| |
Square Metres | ~63.90 m² |
Price/m² | £2.2K/m² |
Value Estimate | £163,817£163,817 |
BMV | 17% |
Cashflows
Cash In | |
Purchase Finance | MortgageMortgage |
Deposit (25%) | £35,000£35,000 |
Stamp Duty & Legal Fees | £5,400£5,400 |
Total Cash In | £40,400£40,400 |
| |
Cash Out | |
Rent Range | £800 - £2,300£800 - £2,300 |
Rent Estimate | £991 |
Running Costs/mo | £656£656 |
Cashflow/mo | £335£335 |
Cashflow/yr | £4,024£4,024 |
ROI | 10%10% |
Gross Yield | 8%8% |
Local Sold Prices
50 sold prices from £104.5K to £375K, average is £165K. £1.9K/m² to £4.8K/m², average is £2.6K/m².
Price | Date | Distance | Address | Price/m² | m² | Beds | Type | |
£167.5K | 04/23 | 0 mi | 46, Harrowby Street, Cardiff CF10 5GA | £2,359 | 71 | 2 | Flat | |
£123K | 08/21 | 0 mi | 36, Harrowby Street, Cardiff CF10 5GA | £2,621 | 47 | 2 | Flat | |
£140K | 03/21 | 0 mi | 90, Harrowby Street, Cardiff CF10 5GA | £3,249 | 43 | 2 | Flat | |
£120K | 04/21 | 0.12 mi | 3, Dudley Court, Cardiff CF10 5BQ | £4,615 | 26 | 2 | Flat | |
£190K | 01/23 | 0.12 mi | 61, Judkin Court, Cardiff CF10 5AU | £1,874 | 101 | 2 | Flat | |
£233K | 04/23 | 0.12 mi | 102, Judkin Court, Cardiff CF10 5AX | £2,607 | 89 | 2 | Flat | |
£230K | 01/23 | 0.12 mi | 156, Judkin Court, Cardiff CF10 5AX | £2,693 | 85 | 2 | Flat | |
£234.9K | 10/21 | 0.12 mi | 104, Judkin Court, Cardiff CF10 5AX | £2,022 | 116 | 2 | Flat | |
£104.5K | 12/20 | 0.15 mi | 21, Eleanor Place, Cardiff CF10 5BJ | - | - | 2 | Flat | |
£147K | 05/21 | 0.16 mi | 45, Carlotta Way, Cardiff CF10 5FY | £2,210 | 67 | 2 | Flat | |
£152K | 03/21 | 0.16 mi | 18, Carlotta Way, Cardiff CF10 5FY | £2,171 | 70 | 2 | Flat | |
£150K | 05/21 | 0.16 mi | 15, Carlotta Way, Cardiff CF10 5FY | £1,852 | 81 | 2 | Flat | |
£155K | 10/20 | 0.19 mi | 53, Havannah Street, Cardiff CF10 5SF | £2,803 | 55 | 2 | Flat | |
£234K | 12/20 | 0.23 mi | 163, Havannah Street, Cardiff CF10 5SG | £2,854 | 82 | 2 | Flat | |
£290K | 05/21 | 0.23 mi | 201, Havannah Street, Cardiff CF10 5SG | £4,754 | 61 | 2 | Flat | |
£375K | 03/21 | 0.23 mi | 227, Havannah Street, Cardiff CF10 5SG | £3,965 | 95 | 2 | Flat | |
£317.5K | 12/20 | 0.23 mi | 48, Windsor Esplanade, Cardiff CF10 5BG | £3,567 | 89 | 2 | Flat | |
£249.9K | 04/23 | 0.23 mi | 181, Havannah Street, Cardiff CF10 5SG | £3,743 | 67 | 2 | Flat | |
£135K | 07/21 | 0.25 mi | 202, Taff Embankment, Cardiff CF11 7BP | £2,288 | 59 | 2 | Flat | |
£162K | 12/22 | 0.29 mi | 56, Reresby Court, Cardiff CF10 5NR | £2,549 | 64 | 2 | Flat | |
£147.5K | 04/21 | 0.29 mi | 19, Reresby Court, Cardiff CF10 5NR | £2,247 | 66 | 2 | Flat | |
£156.6K | 09/23 | 0.29 mi | 13, Reresby Court, Cardiff CF10 5NR | £2,410 | 65 | 2 | Flat | |
£152K | 02/21 | 0.29 mi | 49, Reresby Court, Cardiff CF10 5NR | £2,413 | 63 | 2 | Flat | |
£165K | 08/23 | 0.29 mi | 32, Reresby Court, Cardiff CF10 5NR | £2,578 | 64 | 2 | Flat | |
£146K | 06/21 | 0.29 mi | 64, Reresby Court, Cardiff CF10 5NR | £2,302 | 63 | 2 | Flat | |
£132.8K | 04/21 | 0.29 mi | 32, Reresby Court, Cardiff CF10 5NR | £2,074 | 64 | 2 | Flat | |
£152.5K | 10/21 | 0.29 mi | 10, Reresby Court, Cardiff CF10 5NR | £2,346 | 65 | 2 | Flat | |
£152.5K | 02/21 | 0.29 mi | 61, Reresby Court, Cardiff CF10 5NR | £2,383 | 64 | 2 | Flat | |
£170K | 05/21 | 0.36 mi | 106, Jim Driscoll Way, Cardiff CF11 7JR | £2,526 | 67 | 2 | Flat | |
£210K | 03/23 | 0.36 mi | 131, Jim Driscoll Way, Cardiff CF11 7JR | £3,246 | 65 | 2 | Flat | |
£178K | 06/23 | 0.36 mi | Flat 3, Forio House, Ffordd Garthorne, Cardiff CF10 4DD | - | - | 2 | Flat | |
£180K | 10/20 | 0.36 mi | Flat 29, Forio House, Ffordd Garthorne, Cardiff CF10 4DD | - | - | 2 | Flat | |
£145K | 07/21 | 0.39 mi | Flat 9, Amalfi House, Ffordd Garthorne, Cardiff CF10 4DA | - | - | 2 | Flat | |
£152K | 10/20 | 0.41 mi | Flat 16, Livorno House, Ffordd Garthorne, Cardiff CF10 4DE | - | - | 2 | Flat | |
£147K | 02/21 | 0.41 mi | Flat 12, Livorno House, Ffordd Garthorne, Cardiff CF10 4DE | - | - | 2 | Flat | |
£170K | 02/23 | 0.41 mi | 18, Jim Driscoll Way, Cardiff CF11 7JA | £2,615 | 65 | 2 | Flat | |
£137K | 01/21 | 0.41 mi | Flat 1, Livorno House, Ffordd Garthorne, Cardiff CF10 4DE | - | - | 2 | Flat | |
£139K | 10/20 | 0.42 mi | Flat 11, Livorno House, Ffordd Garthorne, Cardiff CF10 4DE | - | - | 2 | Flat | |
£170K | 12/22 | 0.43 mi | 56, Jim Driscoll Way, Cardiff CF11 7JL | £2,394 | 71 | 2 | Flat | |
£165K | 03/23 | 0.43 mi | Flat 55, Rimini House, Ffordd Garthorne, Cardiff CF10 4DH | - | - | 2 | Flat | |
£150K | 04/21 | 0.43 mi | Flat 52, Rimini House, Ffordd Garthorne, Cardiff CF10 4DH | - | - | 2 | Flat | |
£172.5K | 07/23 | 0.44 mi | 91, Jim Driscoll Way, Cardiff CF11 7JN | £3,174 | 54 | 2 | Flat | |
£140K | 12/20 | 0.54 mi | 40 The Granary, Magretian Place, Cardiff CF10 4BR | - | - | 2 | Flat | |
£188K | 02/23 | 0.55 mi | 13 The Granary, Magretian Place, Cardiff CF10 4BR | - | - | 2 | Flat | |
£175.5K | 07/23 | 0.55 mi | 37 The Granary, Magretian Place, Cardiff CF10 4BR | - | - | 2 | Flat | |
£165K | 12/20 | 0.57 mi | 57, Corvette Court, Cardiff CF10 4NN | £2,661 | 62 | 2 | Flat | |
£173K | 10/20 | 0.57 mi | 50, Corvette Court, Cardiff CF10 4NN | £2,930 | 59 | 2 | Flat | |
£190K | 05/23 | 0.57 mi | 50, Corvette Court, Cardiff CF10 4NN | £3,218 | 59 | 2 | Flat | |
£177.5K | 09/21 | 0.58 mi | 113, Henke Court, Cardiff CF10 4EJ | £3,227 | 55 | 2 | Flat | |
£188.5K | 03/21 | 0.58 mi | 117, Henke Court, Cardiff CF10 4EJ | £2,316 | 81 | 2 | Flat |
Local Rents
50 rents from £800/mo to £2.3K/mo, average is £1.3K/mo.
Rent | Date | Distance | Address | Beds | Type | |
£1,300 | 03/24 | 0 mi | Harrowby Street, Cardiff(City), CF10 | 2 | Flat | |
£1,225 | 02/25 | 0.02 mi | - | 2 | Flat | |
£1,250 | 04/24 | 0.03 mi | Pomeroy Street, Cardiff Bay, Cardiff | 2 | Terraced House | |
£800 | 03/24 | 0.04 mi | Harrowby Place, Cardiff, Cardiff (County of), CF10 | 2 | Flat | |
£1,150 | 05/24 | 0.04 mi | - | 2 | Flat | |
£1,150 | 04/24 | 0.04 mi | Hunter Street, Cardiff, CF10 | 2 | Flat | |
£1,100 | 04/24 | 0.05 mi | Hunter Street | 2 | Flat | |
£2,300 | 04/24 | 0.11 mi | - | 2 | Flat | |
£2,300 | 04/24 | 0.11 mi | - | 2 | Flat | |
£1,350 | 12/24 | 0.11 mi | - | 2 | Flat | |
£950 | 04/24 | 0.11 mi | Hunter Street, Cardiff Bay | 2 | Terraced House | |
£1,350 | 04/24 | 0.11 mi | - | 2 | Flat | |
£1,250 | 03/24 | 0.12 mi | Judkin Court, Heol Tredwen,Cardiff,CF10 | 2 | Flat | |
£1,250 | 03/24 | 0.13 mi | Judkin Court, Oslo House, Century Wgharf | 2 | Flat | |
£1,250 | 03/24 | 0.13 mi | Pomeroy Street, Cardiff, Cardiff (County of), CF10 | 2 | Terraced House | |
£1,500 | 03/24 | 0.13 mi | Aberdare House, Mount Stuart Square, Cardiff | 2 | Flat | |
£1,750 | 05/24 | 0.15 mi | Lynton Court, Century Wharf | 2 | Flat | |
£1,200 | 03/24 | 0.15 mi | Bute Esplanade, CARDIFF | 2 | Flat | |
£1,000 | 03/24 | 0.15 mi | Viceroy Mansions, Cardiff Bay, Cardiff | 2 | Flat | |
£1,050 | 03/25 | 0.15 mi | - | 2 | Terraced House | |
£1,000 | 05/24 | 0.15 mi | Viceroy Mansions, Cardiff Bay | 2 | Flat | |
£1,750 | 05/24 | 0.16 mi | Capri House, Century Wharf, Cardiff Bay | 2 | Flat | |
£1,275 | 03/25 | 0.16 mi | - | 2 | Flat | |
£1,200 | 04/24 | 0.17 mi | St Stephens Mansions, Mount Stuart Square, Cardiff Bay | 2 | Flat | |
£1,395 | 03/24 | 0.17 mi | Lisbon House, Century Wharf | 2 | Flat | |
£1,300 | 03/24 | 0.18 mi | Harbour Point , Stuart Street, Cardiff | 2 | Flat | |
£1,400 | 03/24 | 0.18 mi | Paris House, Lynton Court Century Wharf | 2 | Flat | |
£1,400 | 04/24 | 0.19 mi | Chandlery Way, Cardiff Bay | 2 | Flat | |
£1,250 | 03/24 | 0.19 mi | Lynton Court, Capri House, Century Wharf | 2 | Flat | |
£1,200 | 05/24 | 0.19 mi | Vienna House, Century Wharf, Cardiff | 2 | Flat | |
£1,150 | 03/24 | 0.19 mi | Century Wharf Lynton Court, Cardiff Bay, Cardiff, CF10 | 2 | Flat | |
£1,700 | 05/24 | 0.19 mi | The Big Windsor, Stuart Street, Cardiff Bay | 2 | Flat | |
£1,700 | 03/24 | 0.19 mi | The Big Windsor, Stuart Street, Cardiff Bay | 2 | Flat | |
£1,100 | 03/24 | 0.19 mi | St James Mansions, Mount Stuart Square, Cardiff Bay | 2 | Flat | |
£975 | 02/24 | 0.19 mi | - | 2 | Flat | |
£975 | 03/25 | 0.19 mi | - | 2 | Flat | |
£1,600 | 03/24 | 0.19 mi | Penstone Court, Century Wharf, Cardiff | 2 | Flat | |
£1,275 | 03/24 | 0.2 mi | Florence House, Judkin Court, Century Wharf | 2 | Flat | |
£1,100 | 03/24 | 0.2 mi | Vienna House, Penstone Court, Century Wharf | 2 | Flat | |
£1,200 | 05/24 | 0.21 mi | Vienna House, Penstone Court, Century Wharf | 2 | Flat | |
£1,200 | 03/24 | 0.21 mi | Cadogan House, Cardiff Bay | 2 | Flat | |
£1,100 | 04/24 | 0.21 mi | Cadogan House, Cardiff Bay | 2 | Flat | |
£1,200 | 03/24 | 0.21 mi | Cadogan House, Cardiff Bay | 2 | Flat | |
£2,250 | 03/24 | 0.21 mi | - | 2 | Flat | |
£1,850 | 05/24 | 0.21 mi | - | 2 | Flat | |
£2,250 | 03/24 | 0.21 mi | Mount Stuart Square, Cardiff, CF10 | 2 | Flat | |
£1,850 | 04/24 | 0.21 mi | Mount Stuart Square, Cardiff, CF10 | 2 | Flat | |
£1,300 | 05/24 | 0.21 mi | Empire House, Cardiff Bay | 2 | Flat | |
£1,300 | 03/24 | 0.22 mi | Chandlery Way, Cardiff | 2 | Flat | |
£1,150 | 03/24 | 0.23 mi | Flatholme House, Ferry Court, Prospect Place | 2 | Flat |
Local Area Statistics
Population in CF10 | 15,45015,450 |
Population in Cardiff | 357,494357,494 |
Town centre distance | 2.79 miles away2.79 miles away |
Nearest school | 0.10 miles away0.10 miles away |
Nearest train station | 0.31 miles away0.31 miles away |
| |
Rental demand | Balanced marketBalanced market |
Rental growth (12m) | +39%+39% |
Sales demand | Buyer's marketBuyer's market |
Capital growth (5yrs) | +10%+10% |
Property History
Listed for £140,000
October 13, 2023
Sold for £164,995
2005
Floor Plans

Description
- Two bedroom apartment +
- open plan lounge/kitchen area +
- Allocated parking space +
- Electric heating +
- Good location +
- No chain. +
Taylors are pleased to offer two bedroom second floor apartment with open plan lounge/kitchen area, two double bedrooms and allocated parking space.
Great location close to Mermaid Quay and good links to M4 and public transport.
Auctioneer Comments This property is for sale by the Modern Method of Auction. Should you view, offer or bid on the property, your information will be shared with the Auctioneer, iamsold Limited. This method of auction requires both parties to complete the transaction within 56 days of the draft contract for sale being received by the buyers solicitor. This additional time allows buyers to proceed with mortgage finance (subject to lending criteria, affordability and survey). The buyer is required to sign a reservation agreement and make payment of a non-refundable Reservation Fee. This being 4.50% of the purchase price including VAT, subject to a minimum of £6,600.00 including VAT. The Reservation Fee is paid in addition to purchase price and will be considered as part of the chargeable consideration for the property in the calculation for stamp duty liability. Buyers will be required to go through an identification verification process with iamsold and provide proof of how the purchase would be funded. This property has a Buyer Information Pack which is a collection of documents in relation to the property. The documents may not tell you everything you need to know about the property, so you are required to complete your own due diligence before bidding. A sample copy of the Reservation Agreement and terms and conditions are also contained within this pack. The buyer will also make payment of £300 including VAT towards the preparation cost of the pack, where it has been provided by iamsold. The property is subject to an undisclosed Reserve Price with both the Reserve Price and Starting Bid being subject to change. Referral Arrangements The Partner Agent and Auctioneer may recommend the services of third parties to you. Whilst these services are recommended as it is believed they will be of benefit; you are under no obligation to use any of these services and you should always consider your options before services are accepted. Where services are accepted the Auctioneer or Partner Agent may receive payment for the recommendation and you will be informed of any referral arrangement and payment prior to any services being taken by you.