Location
North East Yorkshire
Purchase Price
£420,000
Location
North East Yorkshire
Purchase Price
£420,000
Location
North East Yorkshire
Purchase Price
£420,000
Capital Required
£150,000
Beds
8
Flats
6
Tennanted
6/6
Configuration
4 x 1 bed, 2 x 2 bed
Type
Block of Apartmnets
Summary
Price
GDV
Income
R.O.I
£420,000
£625,000
£36,000
19%
On Entry
Configuration: 4 x 1 bed, 2 x 2 bed
Tenure: Freehold
Occupancy: Tenanted
Beds: 8
Flats: 6
Rent on Entry: £3,000 PCM
Works Budget: Included in £70k
SDLT & Fees: £70,000
Capital Needed on Entry: £150,000
All-In Total Costs: £490,000
On Exit
GDV Post Works: £625,000
Refinance LTV: 75%
Refinance Out: £470,000
Capital Left In: £20,000
Capital Recycled: £450,000
Capital Recycled: 96%
Investment Returns
Target Rent: £3,600 PCM
Interest Only Mortgage: £1,950 PCM
Net Cashflow: £1,450 PCM
Return on Capital: 90%
GDV: £625,000
Gallery
Location map
Capital Required
£150,000
Beds
8
Flats
6
Tennanted
6/6
Configuration
4 x 1 bed, 2 x 2 bed
Type
Block of Apartmnets
Summary
Price
GDV
Income
R.O.I
£420,000
£625,000
£36,000
19%
On Entry
Configuration: 4 x 1 bed, 2 x 2 bed
Tenure: Freehold
Occupancy: Tenanted
Beds: 8
Flats: 6
Rent on Entry: £3,000 PCM
Works Budget: Included in £70k
SDLT & Fees: £70,000
Capital Needed on Entry: £150,000
All-In Total Costs: £490,000
On Exit
GDV Post Works: £625,000
Refinance LTV: 75%
Refinance Out: £470,000
Capital Left In: £20,000
Capital Recycled: £450,000
Capital Recycled: 96%
Investment Returns
Target Rent: £3,600 PCM
Interest Only Mortgage: £1,950 PCM
Net Cashflow: £1,450 PCM
Return on Capital: 90%
GDV: £625,000
Gallery
Location map
Capital Required
£150,000
Beds
8
Flats
6
Tennanted
6/6
Configuration
4 x 1 bed, 2 x 2 bed
Type
Block of Apartmnets
Summary
Price
GDV
Income
R.O.I
£420,000
£625,000
£36,000
19%
On Entry
Configuration: 4 x 1 bed, 2 x 2 bed
Tenure: Freehold
Occupancy: Tenanted
Beds: 8
Flats: 6
Rent on Entry: £3,000 PCM
Works Budget: Included in £70k
SDLT & Fees: £70,000
Capital Needed on Entry: £150,000
All-In Total Costs: £490,000
On Exit
GDV Post Works: £625,000
Refinance LTV: 75%
Refinance Out: £470,000
Capital Left In: £20,000
Capital Recycled: £450,000
Capital Recycled: 96%
Investment Returns
Target Rent: £3,600 PCM
Interest Only Mortgage: £1,950 PCM
Net Cashflow: £1,450 PCM
Return on Capital: 90%
GDV: £625,000
Gallery
Location map