Vagood
X
+

Motors

  • Cars
  • Trucks
  • Caravans
  • Boats
  • Motorbikes & Scooters
  • Campervans & Motorhomes
  • Plant & Tractors
  • Motorcycle Parts
  • Car & Truck Parts
  • Automotive Tools & Supplies
  • Other Vehicles
  • Other Parts & Accessories
+

For Sale

  • Appliances
  • Audio & Stereo
  • Baby & Kids Stuff
  • Cameras, Camcorders & Studio Equipment
  • Christmas Decorations
  • Clothes, Footwear & Accessories
  • Computers & Software
  • DIY Tools & Materials
  • Health & Beauty
  • Home & Garden
  • House Clearance
  • Music, Films, Books & Games
  • Musical Instruments & DJ Equipment
  • Office Furniture & Equipment
  • Phones, Mobile Phones & Telecoms
  • Sports, Leisure & Travel
  • Tickets
  • TV, DVD, Blu-Ray & Videos
  • Video Games & Consoles
  • Freebies
  • Other Goods
  • Stuff Wanted
+

Jobs

  • Accountancy
  • Admin, Secretarial & PA
  • Agriculture & Farming
  • Animals
  • Arts & Heritage
  • Charity
  • Childcare
  • Computing & IT
  • Construction & Property
  • Customer Service & Call Centre
  • Driving & Automotive
  • Engineering
  • Financial Services
  • Gardening
  • Healthcare & Medical
  • Hospitality & Catering
  • Housekeeping & Cleaning
  • HR
  • Legal
  • Leisure & Tourism
  • Manufacturing & Industrial
  • Marketing, Advertising & PR
  • Media, Digital & Creative
  • Performing Arts
  • Purchasing & Procurement
  • Recruitment
  • Retail & FMCG
  • Sales
  • Scientific & Research
  • Security
  • Social & Care Work
  • Sport, Fitness & Leisure
  • Teaching & Education
  • Transport, Logistics & Delivery
+

Services

  • Business & Office
  • Clothing
  • Computers & Telecoms
  • Entertainment
  • Finance & Legal
  • Food & Drink
  • Goods Suppliers & Retailers
  • Motoring
  • Pet Services
  • Property & Maintenance
  • Tradesmen & Construction
  • Transport
  • Travel & Tourism
  • Tuition & Classes
  • Weddings
+

Community

  • Artists & Theatres
  • Classes
  • Events, Gigs & Nightlife
  • Groups & Associations
  • Lost & Found Stuff
  • Music, Bands & Musicians
  • Rideshare & Car Pooling
  • Skills & Language Swap
  • Sports Teams & Partners
  • Travel & Travel Partners
+

Pets

  • Dogs
  • Cats
  • Birds
  • Horses
  • Small animals
  • Animal care
  • Fish, aquaristics
  • Other Pets
  • Equipment & Accessories
  • Missing, Lost & Found
+

Rent & Share

  • To Rent
  • To Share
+

England

  • Bedfordshire
  • Berkshire
  • Bristol
  • Buckinghamshire
  • Cambridgeshire
  • Cheshire
  • Cornwall
  • County Durham
  • Cumbria
  • Derbyshire
  • Devon
  • Dorset
  • East Sussex
  • East Yorkshire
  • Essex
  • Gloucestershire
  • Hampshire
  • Herefordshire
  • Hertfordshire
  • Isle of Wight
  • Kent
  • Lancashire
  • Leicestershire
  • Lincolnshire
  • London
  • Manchester
  • Merseyside
  • Norfolk
  • North Yorkshire
  • Northamptonshire
  • Northumberland
  • Nottinghamshire
  • Oxfordshire
  • Rutland
  • Shropshire
  • Somerset
  • South Yorkshire
  • Staffordshire
  • Suffolk
  • Surrey
  • Tyne and Wear
  • Warwickshire
  • West Midlands
  • West Sussex
  • West Yorkshire
  • Wiltshire
  • Worcestershire
+

Scotland

  • Aberdeen
  • Aberdeenshire
  • Angus
  • Argyll and Bute
  • Clackmannanshire
  • Dumfries and Galloway
  • Dundee
  • East Ayrshire
  • East Dunbartonshire
  • East Lothian
  • East Renfrewshire
  • Edinburgh
  • Falkirk
  • Fife
  • Glasgow
  • Highland
  • Inverclyde
  • Midlothian
  • Moray
  • Na H-Eileanan an Iar
  • North Ayrshire
  • North Lanarkshire
  • Orkney Islands
  • Perth and Kinross
  • Renfrewshire
  • Scottish Borders
  • Shetland Islands
  • South Ayrshire
  • South Lanarkshire
  • Stirling
  • West Dunbartonshire
  • West Lothian
+

Wales

  • Blaenau Gwent
  • Bridgend
  • Caerphilly
  • Cardiff
  • Carmarthenshire
  • Ceredigion
  • Conwy
  • Denbighshire
  • Flintshire
  • Gwynedd
  • Isle of Anglesey
  • Merthyr Tydfil
  • Monmouthshire
  • Neath Port Talbot
  • Newport
  • Pembrokeshire
  • Powys
  • Rhondda Cynon Taf
  • Swansea
  • Torfaen
  • Vale of Glamorgan
  • Wrexham
+

Northern Ireland

  • Belfast
  • County Antrim
  • County Armagh
  • County Down
  • County Fermanagh
  • County Londonderry
  • County Tyrone

*High Spec 6 Bed 6 Bath HMO Opportunity* Returns in excess of 19.54%* Close to Teesside University * - North Yorkshire

England, North Yorkshire
115,500.00
Images 1 of 6
Favourite
Report
MessageConnect

Description : 17 Aug, 2023

INVESTMENT OPPORTUNITY
INVESTMENT OPPORTUNITY
Kings Road – Middlesbrough
6 bed, 6-bathroom HMO
with Net returns from 19.54%
Newlands Road - Financial Breakdown – 6 Bedroom – 6 Bathrooms
Purchase Price: £115,500.00
Deposit: £33,812.58 - Finance (75% LTV STL with interest paid for 1st 6 months)
Conversion/Build: £77,802.00* approx. (subject to further onsite visits)
Set up costs/ Design & Build Fees - £14,750.00 (This allows for you repat customer discount)
Legals Estimate - £1,400.00
Stamp duty - £3,300.00
Survey - £650.00
Furniture and flooring packs can be purchased at an additional cost - £10,294.01
Total Project Cost: £223,696.01
Total Cash outlay: £142,008.59
Projected Rental e: £110.00PPPW x 6 net of bills (water, gas, electricity) = £34,320.00 (This is projected rent that allows for a increased energy and increased mortgage interest rates)
Management: £5,054.40 including VAT- (10% fully managed)
Balance of Annual mortgage cost as 1st 6 months paid: £1,515.94 approx.
TRUE NET INCOME: £27,749.66 per annum
NET RETURN ON INVESTMENT: 19.54% per annum
NET RETURN ON INVESTMENT AFTER REFINANCE: 32.87%
BASED ON A REFINANCE VALUATION OF £215,000 WE CAN RELEASE APPROXIMATELY £172,000 BY RE-MORTGAGING AFTER 6 MONTHS. AT THIS STAGE, YOU WILL HAVE AROUND £56,633.59 LEFT IN THE DEAL AND AFTER DEDUCTING THE NEW, INCREASED MORTGAGE INTEREST, YOUR NET INCOME WILL BE AROUND £18,618.80 PER ANNUM GIVING YOU A NET RETURN ON CASH INVESTED OF 32.87%!

AD ID : 59819684

Related Articles

*High Spec 4 Bed 4 Bath HMO Opportunity* Returns in excess of 17.58%* Close to Teesside University * - North Yorkshire

INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom

80,000£

*High Spec 4 Bed 4 Bath HMO Opportunity* Returns in excess of 17.58%* Close to Teesside University * - West Yorkshire

INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom

80,000£

*High Spec 4 Bed 4 Bath HMO Opportunity* Returns in excess of 17.58%* Close to Teesside University *

INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom

80,000£

*High Spec 4 Bed 4 Bath HMO Opportunity* Returns in excess of 17.58%* Close to Teesside University * - London

INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom

80,000£

*High Spec 4 Bed 4 Bath HMO Opportunity* Returns in excess of 17.58%* Close to Teesside University * - Hertfordshire

INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom

80,000£

*High Spec 4 Bed 4 Bath HMO Opportunity* Returns in excess of 17.58%* Close to Teesside University * - Bristol

INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom

80,000£

*High Spec 4 Bed 4 Bath HMO Opportunity* Returns in excess of 17.58%* Close to Teesside University * - West Midlands

INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom

80,000£

*High Spec 4 Bed 4 Bath HMO Opportunity* Returns in excess of 17.58%* Close to Teesside University * - East Sussex

INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom

80,000£

*High Spec 4 Bed 4 Bath HMO Opportunity* Returns in excess of 17.58%* Close to Teesside University * - Manchester

INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom

80,000£

*High Spec 4 Bed 4 Bath HMO Opportunity* Returns in excess of 17.58%* Close to Teesside University * - Cheshire

INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom

80,000£

You may also like

Volkswagen Golf GTI 2007 auto dsg

80k miles 2 owner full service history px welcome Call for more information Any inspection welcome

INDESIT 12D71WUK 7KG Condenser Tumble Dryer

Immaculate condition only used it 2/3 times reason for sale I don't use it. Cash only £190 Collection ONLY

Triumph Tiger 1050 Sport 2013 with 27,098 miles - Clean Condition

Triumph Tiger 1050 Sport 2013 covered 27,098 miles, all round good clean condition included with both keys, owners manual, V5 with one former keeper,

2013 Audi A1 2.0 TDI Black Edition 3dr HATCHBACK Diesel Manual

** Secure now with a £250 deposit ** Eye catching car - Great condition throughout - Stunning bination - Runs and drives fantastic - Good up to date s

Attention
Cancel
Confirm
Report
X
Please select a reason for reporting!
This ad is no longer available
This ad is a duplicate
This is illegal/fraudulent
This ad is spam

Send Report