Location
The Tailor House Project
North West, England
Purchase Price
£600,000
Capital Required
£40,000
Location
The Tailor House Project
North West, England
Purchase Price
£600,000
Capital Required
£40,000
Location
The Tailor House Project
North West, England
Purchase Price
£600,000
Capital Required
£40,000
Beds
8
Flats
8
Tennanted
8/8
Configuration
8 x 1 bed
Type
Block of Apartments
Summary
Price
GDV
Income
R.O.I
£600,000
£800,000
£48,000
19%
On Entry
Configuration: 8 x 1 bedroom
Tenure: Freehold
Occupancy: Tenanted
Beds: 8
Flats: 8
Rent on Entry: £48,000 Annum
Works Budget: £5,000
SDLT & Fees: £N/A
Capital Needed on Entry: £40,000
All-In Total Costs: N/A
On Exit
GDV Post Works: £800,000
Refinance LTV: 75%
Refinance Out: £600,000
Capital Left In: £0
Capital Recycled: 100%
Investment Returns
Target Rent: £52,000
Interest Only Mortgage: £1,500 PCM
Net Cashflow: £1,200 PCM
Return on Capital: 24%
Gallery
Location map
Beds
8
Flats
8
Tennanted
8/8
Configuration
8 x 1 bed
Type
Block of Apartments
Summary
Price
GDV
Income
R.O.I
£600,000
£800,000
£48,000
19%
On Entry
Configuration: 8 x 1 bedroom
Tenure: Freehold
Occupancy: Tenanted
Beds: 8
Flats: 8
Rent on Entry: £48,000 Annum
Works Budget: £5,000
SDLT & Fees: £N/A
Capital Needed on Entry: £40,000
All-In Total Costs: N/A
On Exit
GDV Post Works: £800,000
Refinance LTV: 75%
Refinance Out: £600,000
Capital Left In: £0
Capital Recycled: 100%
Investment Returns
Target Rent: £52,000
Interest Only Mortgage: £1,500 PCM
Net Cashflow: £1,200 PCM
Return on Capital: 24%
Gallery
Location map
Beds
8
Flats
8
Tennanted
8/8
Configuration
8 x 1 bed
Type
Block of Apartments
Summary
Price
GDV
Income
R.O.I
£600,000
£800,000
£48,000
19%
On Entry
Configuration: 8 x 1 bedroom
Tenure: Freehold
Occupancy: Tenanted
Beds: 8
Flats: 8
Rent on Entry: £48,000 Annum
Works Budget: £5,000
SDLT & Fees: £N/A
Capital Needed on Entry: £40,000
All-In Total Costs: N/A
On Exit
GDV Post Works: £800,000
Refinance LTV: 75%
Refinance Out: £600,000
Capital Left In: £0
Capital Recycled: 100%
Investment Returns
Target Rent: £52,000
Interest Only Mortgage: £1,500 PCM
Net Cashflow: £1,200 PCM
Return on Capital: 24%
Gallery
Location map