Amazing flip potential with refurb project in Cardiff!

Figures in Brief

Agreed Sale Price: £185,000
Property Asking Price: £190,000
Fair Market Value (DUV): £270,000
Estimated Flip Profit: £35,340
BTL Cash Flow Most Likely: £453

Description

A mid-terraced home situated in the popular location of ROATH, within close proximity to many local cafes, shops, amenities, bus routes to the city centre and A48/M4 access. Perfect location for an HMO as the area is close to the main universities and has a dense student population.

The property comprises entrance hall, lounge, dining room, fitted kitchen and downstairs bathroom and separate WC.

 

To the first floor are three bedrooms.

 

The property further benefits from gas central heating, double glazing and enclosed rear garden.

 

A lovely property that is in need of modernization, this is the perfect investor opportunity for HMO. This does require planning and will need to be applied for by the investor. On our appreciation and speaking to the local authorities, we cannot identify a reason why this would not be granted planning. There is ample parking and the area is not saturated.

Information

Property Address: Roath, Cardiff
Number of Bedrooms (current): 3
Is there potential to add a bedroom?: Yes
Reception Rooms: 2
Bathrooms / Shower Rooms: 1
Asking Price: £190,000
Agreed Sale Price: £185,000

Status

Market Status: SOLD
Why is the property being sold? Open market
Is the property in a lettable condition?: Yes
Property Type: House
Freehold or Leasehold? Freehold
Is the property part of portfolio? No
Exit Strategy 1: Flip
Exit Strategy 2: Flip
Potential Target Demographic: First time buyer, Families, Professionals

Comparables

Amazing opportunity for the seasoned investor to add some cashflow to a portfolio.

 

SOLD PROPERTIES

 

£287,000 21 Feb 2020 – 24, Angus Street, Cardiff CF24 3LY

£245,000 16 Dec 2019 – 34, Angus Street, Cardiff CF24 3LY

£260,000 07 Dec 2018 – 60, Angus Street, Cardiff CF24 3LY

Refurb

Refurbishments required as a minimum:

 

  • New Kitchen
  • New Bathroom
  • 3 x Bedrooms: flooring, walls & ceiling.
  • New Combination boiler & radiators.
  • Damp proofing
  • Re-wire property
  • Garden, front and back, jet wash paving stabs and tidy walls. New walls / fencing for privacy.

Estimated Refurbishment Costs:

 

£30,000

 

Please note these are based on average prices from previous projects and would need a firm quotation from a local builder. AI Property Group can provide details builders that we have worked with previously.

Flip Figures (Buy, Refurb, Sell)

Purchase Price: £185,000
Refurb Price: £30,000
Entry Legal Costs: £1,200
Exit Legal Costs: £1,200
Stamp Duty: £6,750
Survey Costs: £450
Broker Fee: £400
AI Property Group Consultation Fee: £3,000
Estimated 6 months bills costs: £1,500
Estate Agent Selling Fees: £3,078
Total Costs for Investor: £91,631
Re-sale Price: £270,000
Estimated Flip Profit: £35,340

BTL Figures (Buy to Let)

Purchase Price: £185,000
Refurb Price: £30,000
Entry Legal Costs: £1,200
Exit Legal Costs: £1,200
Stamp Duty: £6,750
Survey Costs: £450
Broker Fee: £400
AI Property Group Consultation Fee: £3,000
Estimated Rental Income: £1,200
New Mortgage (75%): £506
Stress Test Mortgage (75%): £843
Estate Agent Rates: £120
MOE: £120
Cash Flow Most Likely: £453
Cash Flow Stress Test: £116

Disclaimer: Perform your own Due Diligence. The ROI above is not a guaranteed return and is an indication of the potential based on achieving the relevant figures in all aspect of the purchase, refurbishment and refinance/resale. All figures will be subject to the buyer’s status and market fluctuations.

Area Description

CARDIFF

 

Cardiff is a city, principal area and the capital of Wales, officially known as the City and County of Cardiff. It is the United Kingdom’s eleventh-largest city. As Wales’ chief commercial centre, Cardiff is the base for the Senedd, most national cultural institutions and Welsh media.

 

Roath

 

Its main shopping streets are Albany Road, City Road, and Wellfield Road. The area is characterised by its several tree-lined avenues and Victorian era terraced streets. Roath houses a very diverse population including a large number of students, being very close to the main university campuses, a large ethnic minority population and many young professionals.

 

Parts of Roath are among the most affluent districts of Cardiff, although subdivision of the large Victorian properties is starting to occur in the areas at the south end of the district.

Its close proximity to the city centre, its number of local amenities, churches, shops and restaurants and public houses and the famous Roath Park make it a popular area to live.

 

SCHOOL

 

Universities

 

  • Cardiff University
  • University of South Wales
  • Cardiff Metropolitan
  • University of Wales

 

Secondary

 

  • Cardiff High School, Llandennis Road, Cyncoed, Cardiff, CF23 6WG, Outstanding
  • Ysgol Gyfun Gymraeg Bro Edern, Llanedeyrn Road, Pen-y-lan, Caerdydd, CF23 9DT, Outstanding
  • St Teilo’s C-In-W High School, Circle Way East, Cardiff, CF23 9PD, Outstanding
  • Cathays High School, Crown Way, New Zealand Road, Cathays, Cardiff, CF14 3XG, Outstanding

 

TRANSPORT

 

Car

 

  • Cardiff to Newport – 25 mins
  • Cardiff to Bristol – 1 hour
  • Cardiff to Heathrow – 2.5 hours
  • Cardiff to London – 3 hours

 

Bus

 

  • Routes : 26, 58, 8, X1, X3

 

Train

 

  • Nearest Train Station : Cardiff City Centre, Transport for Wales

AI Property Group operates in trust with its potential investors.  AI Property Group takes no responsibility if deals “fall through” for matters out of our control. It is always highlighted that property investment carries an element of risk and ultimately a deal may not be successful. Therefore deal owners are advised to carry out their own due diligence to confirm for themselves the findings AI Property Group present. AI Property Group has no control of the UK property market prices and investments can be lost or profit margins shortened with the fluctuating market

We offer a complete service from sourcing and finding the right deal, negotiating the price, helping with the finance, organising conveyancing and refurbishments as well as letting and managing your property.

A&I Property Group

We source, manage and fully transform properties into new homes.

MAKE AN ENQUIRY

Amazing flip potential with refurb project in Cardiff!