Location
The Warren Project
South West, England
Purchase Price
£210,000
Capital Required
£100,000
Location
The Warren Project
South West, England
Purchase Price
£210,000
Capital Required
£100,000
Location
The Warren Project
South West, England
Purchase Price
£210,000
Capital Required
£100,000
Beds
5
Flats
3
Tennanted
3/3
Configuration
1 x 1 bed, 2 x 2 bed
Type
Block of Apartmnets
Summary
Price
GDV
Income
R.O.I
£210,000
£350,000
£18,000
15%
On Entry
Configuration: 2 x 2 bed, 1 x 1 bed + parking
Tenure: Freehold
Occupancy: 1 of 3 tenanted
Beds: 5
Flats: 3
Rent on Entry: £550 PCM
Works Budget: £15,000 – £20,000
SDLT & Fees: £50,000
Capital Needed on Entry: £100,000
All-In Total Costs: £260,000
On Exit
GDV Post Works: £300,000 – £365,000
Refinance LTV: 75%
Refinance Out: £225,000 – £250,000
Capital Left In: £10,000 – £35,000
Capital Recycled: £190,000 – £240,000
Capital Recycled: 87% – 96%
Investment Returns
Target Rent: £2,000 PCM
Interest Only Mortgage: £950 – £1,050 PCM
Net Cashflow: £900 PCM
Return on Capital: 28% – 100%
GDV: £365,000
Gallery
Location map
Beds
5
Flats
3
Tennanted
3/3
Configuration
1 x 1 bed, 2 x 2 bed
Type
Block of Apartmnets
Summary
Price
GDV
Income
R.O.I
£210,000
£350,000
£18,000
15%
On Entry
Configuration: 2 x 2 bed, 1 x 1 bed + parking
Tenure: Freehold
Occupancy: 1 of 3 tenanted
Beds: 5
Flats: 3
Rent on Entry: £550 PCM
Works Budget: £15,000 – £20,000
SDLT & Fees: £50,000
Capital Needed on Entry: £100,000
All-In Total Costs: £260,000
On Exit
GDV Post Works: £300,000 – £365,000
Refinance LTV: 75%
Refinance Out: £225,000 – £250,000
Capital Left In: £10,000 – £35,000
Capital Recycled: £190,000 – £240,000
Capital Recycled: 87% – 96%
Investment Returns
Target Rent: £2,000 PCM
Interest Only Mortgage: £950 – £1,050 PCM
Net Cashflow: £900 PCM
Return on Capital: 28% – 100%
GDV: £365,000
Gallery
Location map
Beds
5
Flats
3
Tennanted
3/3
Configuration
1 x 1 bed, 2 x 2 bed
Type
Block of Apartmnets
Summary
Price
GDV
Income
R.O.I
£210,000
£350,000
£18,000
15%
On Entry
Configuration: 2 x 2 bed, 1 x 1 bed + parking
Tenure: Freehold
Occupancy: 1 of 3 tenanted
Beds: 5
Flats: 3
Rent on Entry: £550 PCM
Works Budget: £15,000 – £20,000
SDLT & Fees: £50,000
Capital Needed on Entry: £100,000
All-In Total Costs: £260,000
On Exit
GDV Post Works: £300,000 – £365,000
Refinance LTV: 75%
Refinance Out: £225,000 – £250,000
Capital Left In: £10,000 – £35,000
Capital Recycled: £190,000 – £240,000
Capital Recycled: 87% – 96%
Investment Returns
Target Rent: £2,000 PCM
Interest Only Mortgage: £950 – £1,050 PCM
Net Cashflow: £900 PCM
Return on Capital: 28% – 100%
GDV: £365,000
Gallery
Location map