Location
The Albemarle project
North West, England
Purchase Price
£297,000
Capital Required
£42,000
Location
The Albemarle project
North West, England
Purchase Price
£297,000
Capital Required
£42,000
Location
The Albemarle project
North West, England
Purchase Price
£297,000
Capital Required
£42,000
Beds
6
Flats
5
Tennanted
5/5
Configuration
4 x 1 bed, 1 x 2 bed
Type
Block of Apartments
Summary
Price
GDV
Income
R.O.I
£297,000
£500,000
£30,000
Infinite%
On Entry
Tenure: Freehold
Occupancy: Tenanted
Rent on Entry: £2,500 PCM
Works Budget: £25,000
SDLT & Fees: £12,000
Capital Needed on Entry: £110,000
All-In Total Costs: £437,000
RICS Valuation on Entry: £340,000
On Exit
GDV Post Works: £500,000
Refinance LTV: 75%
Refinance Out: £375,000
Capital Left In: £62,000
Capital Recycled: £313,000
Capital Recycled: 86%
Investment Returns
Target Rent: £3,000 PCM
Interest Only Mortgage: £1,500 PCM
Net Cashflow: £1,200 PCM
Return on Capital: 24%
Gallery
Location map
Beds
6
Flats
5
Tennanted
5/5
Configuration
4 x 1 bed, 1 x 2 bed
Type
Block of Apartments
Summary
Price
GDV
Income
R.O.I
£297,000
£500,000
£30,000
Infinite%
On Entry
Tenure: Freehold
Occupancy: Tenanted
Rent on Entry: £2,500 PCM
Works Budget: £25,000
SDLT & Fees: £12,000
Capital Needed on Entry: £110,000
All-In Total Costs: £437,000
RICS Valuation on Entry: £340,000
On Exit
GDV Post Works: £500,000
Refinance LTV: 75%
Refinance Out: £375,000
Capital Left In: £62,000
Capital Recycled: £313,000
Capital Recycled: 86%
Investment Returns
Target Rent: £3,000 PCM
Interest Only Mortgage: £1,500 PCM
Net Cashflow: £1,200 PCM
Return on Capital: 24%
Gallery
Location map
Beds
6
Flats
5
Tennanted
5/5
Configuration
4 x 1 bed, 1 x 2 bed
Type
Block of Apartments
Summary
Price
GDV
Income
R.O.I
£297,000
£500,000
£30,000
Infinite%
On Entry
Tenure: Freehold
Occupancy: Tenanted
Rent on Entry: £2,500 PCM
Works Budget: £25,000
SDLT & Fees: £12,000
Capital Needed on Entry: £110,000
All-In Total Costs: £437,000
RICS Valuation on Entry: £340,000
On Exit
GDV Post Works: £500,000
Refinance LTV: 75%
Refinance Out: £375,000
Capital Left In: £62,000
Capital Recycled: £313,000
Capital Recycled: 86%
Investment Returns
Target Rent: £3,000 PCM
Interest Only Mortgage: £1,500 PCM
Net Cashflow: £1,200 PCM
Return on Capital: 24%
Gallery
Location map