Location
Moors Gateway
North West Yorkshire
Purchase Price
£297,000
Capital Required
£130,000
Location
Moors Gateway
North West Yorkshire
Purchase Price
£297,000
Capital Required
£130,000
Location
Moors Gateway
North West Yorkshire
Purchase Price
£297,000
Capital Required
£130,000
Beds
6
Flats
5
Tennanted
5/5
Configuration
4 x 1 bed, 1 x 2 bed
Type
Block of Apartmnets
Summary
Price
GDV
Income
R.O.I
£297,000
£510,000
£27,360
19%
On Entry
Configuration: 4 x 1 bed, 1 x 2 bed
Tenure: Freehold
Occupancy: Tenanted
Beds: 6
Flats: 5
Rent on Entry: £2,280 PCM
Works Budget: £23,000
SDLT & Fees: £55,000
Capital Needed on Entry: £130,000
All-In Total Costs: £375,000
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%
RICS GDV post-refurb: £445,000
Quiddity Wealth GDV expects: £475,000 – £500,000
Gallery
Location map
Beds
6
Flats
5
Tennanted
5/5
Configuration
4 x 1 bed, 1 x 2 bed
Type
Block of Apartmnets
Summary
Price
GDV
Income
R.O.I
£297,000
£510,000
£27,360
19%
On Entry
Configuration: 4 x 1 bed, 1 x 2 bed
Tenure: Freehold
Occupancy: Tenanted
Beds: 6
Flats: 5
Rent on Entry: £2,280 PCM
Works Budget: £23,000
SDLT & Fees: £55,000
Capital Needed on Entry: £130,000
All-In Total Costs: £375,000
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%
RICS GDV post-refurb: £445,000
Quiddity Wealth GDV expects: £475,000 – £500,000
Gallery
Location map
Beds
6
Flats
5
Tennanted
5/5
Configuration
4 x 1 bed, 1 x 2 bed
Type
Block of Apartmnets
Summary
Price
GDV
Income
R.O.I
£297,000
£510,000
£27,360
19%
On Entry
Configuration: 4 x 1 bed, 1 x 2 bed
Tenure: Freehold
Occupancy: Tenanted
Beds: 6
Flats: 5
Rent on Entry: £2,280 PCM
Works Budget: £23,000
SDLT & Fees: £55,000
Capital Needed on Entry: £130,000
All-In Total Costs: £375,000
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%
RICS GDV post-refurb: £445,000
Quiddity Wealth GDV expects: £475,000 – £500,000
Gallery
Location map