Location
Weald & Downs
South East
Purchase Price
£350,000
Capital Required
£150,000
Location
Weald & Downs
South East
Purchase Price
£350,000
Capital Required
£150,000
Location
Weald & Downs
South East
Purchase Price
£350,000
Capital Required
£150,000
Beds
6
Flats
5
Tennanted
2/5
Configuration
4 x 1 bed, 1 x 2 bed
Type
Block of Apartmnets
Summary
Price
GDV
Income
R.O.I
£350,000
£540,000
£34,800
18%
On Entry
Configuration: 4 x 1 bed, 1 x 2 bed
Tenure: Freehold
Occupancy: Tenanted
Beds: 6
Flats: 5
Rent on Entry: £2,900 PCM
Works Budget: Included in bridge
SDLT & Fees: £60,000
Capital Needed on Entry: £150,000
All-In Total Costs: £410,000
RICS Valuation on Entry: N/A
On Exit
GDV Post Works: £540,000
Refinance LTV: 75%
Refinance Out: £405,000
Capital Left In: £0–£5,000
Capital Recycled: £405,000
Capital Recycled: 99%
Investment Returns
Target Rent: £3,000 PCM
Interest Only Mortgage: N/A
Net Cashflow: £1,200 PCM
Return on Capital: N/A
GDV: £540,000
Gallery
Location map
Beds
6
Flats
5
Tennanted
2/5
Configuration
4 x 1 bed, 1 x 2 bed
Type
Block of Apartmnets
Summary
Price
GDV
Income
R.O.I
£350,000
£540,000
£34,800
18%
On Entry
Configuration: 4 x 1 bed, 1 x 2 bed
Tenure: Freehold
Occupancy: Tenanted
Beds: 6
Flats: 5
Rent on Entry: £2,900 PCM
Works Budget: Included in bridge
SDLT & Fees: £60,000
Capital Needed on Entry: £150,000
All-In Total Costs: £410,000
RICS Valuation on Entry: N/A
On Exit
GDV Post Works: £540,000
Refinance LTV: 75%
Refinance Out: £405,000
Capital Left In: £0–£5,000
Capital Recycled: £405,000
Capital Recycled: 99%
Investment Returns
Target Rent: £3,000 PCM
Interest Only Mortgage: N/A
Net Cashflow: £1,200 PCM
Return on Capital: N/A
GDV: £540,000
Gallery
Location map
Beds
6
Flats
5
Tennanted
2/5
Configuration
4 x 1 bed, 1 x 2 bed
Type
Block of Apartmnets
Summary
Price
GDV
Income
R.O.I
£350,000
£540,000
£34,800
18%
On Entry
Configuration: 4 x 1 bed, 1 x 2 bed
Tenure: Freehold
Occupancy: Tenanted
Beds: 6
Flats: 5
Rent on Entry: £2,900 PCM
Works Budget: Included in bridge
SDLT & Fees: £60,000
Capital Needed on Entry: £150,000
All-In Total Costs: £410,000
RICS Valuation on Entry: N/A
On Exit
GDV Post Works: £540,000
Refinance LTV: 75%
Refinance Out: £405,000
Capital Left In: £0–£5,000
Capital Recycled: £405,000
Capital Recycled: 99%
Investment Returns
Target Rent: £3,000 PCM
Interest Only Mortgage: N/A
Net Cashflow: £1,200 PCM
Return on Capital: N/A
GDV: £540,000
Gallery
Location map