# 3 bedroom end of terrace house for rent (CF81 8PG)

## Property Details

| Key | Value |
|-----|-------|
| Address | 1 JOHN STREET, BARGOED, CAERPHILLY CF81 8PG |
| Price | £550 pcm |
| Bedrooms | 3 |
| Last sold | £147,500 May 2022 |

## Description

This particular property has had a considerable sum of money spent on it including new windows, re-plastering, re-wired, new gas central heating, two new bathrooms, fitted kitchen, totally re-decorated both internally and externally and includes fitted carpets. The accommodation comprises entrance hall, through lounge, study, fitted kitchen, ground floor bath jacuzzi, three bedrooms and shower room. The property further benefits from gas central heating, garden to rear and en-suite car parking is available directly outside the property. Viewing is highly recommended.

## Property Photos

- ![Photo](/listings/photos/11888718/686192)
- ![Photo](/listings/photos/11888718/686196)
- ![Photo](/listings/photos/11888718/686200)
- ![Photo](/listings/photos/11888718/686205)
- ![Photo](/listings/photos/11888718/686206)
- ![Photo](/listings/photos/11888718/686207)
- ![Photo](/listings/photos/11888718/686211)

## Rental Range

*ONS Price Index of Private Rents (Caerphilly). Low / Realistic / Optimistic = conservative / average / best case.*

- **Low:** £665/mo
- **Realistic:** £739/mo
- **Optimistic:** £813/mo

## Rental Comparables

*Residential lets from OpenRent and Rightmove for the area (same bedroom count). Use to validate rent estimates. Student lets are excluded.*

| Title | Rent | Beds | Distance | As seen on |
|------|------|------|------|------|
| 3 Bed Terraced House, Greenfield St, CF81 | £775/mo | 3 | 0.25 miles | OpenRent |
| 3 Bed Terraced House, North Road, CF81 | £900/mo | 3 | 0.42 miles | OpenRent |
| 3 Bed Semi-Detached House, Heolddu Drive, CF81 | £895/mo | 3 | 0.43 miles | OpenRent |
| 3 Bed Semi-Detached House, Commercial Street, CF81 | £850/mo | 3 | 0.63 miles | OpenRent |
| 3 Bed Semi-Detached House, Hodges Crescent, NP12 | £825/mo | 3 | 0.8 miles | OpenRent |
| 3 Bed Terraced House, High Street, NP12 | £825/mo | 3 | 1.18 miles | OpenRent |

**Average rent: £845/mo (6 listings)**

## Rent-driven metrics

*Based on OpenRent comparables (median £838/mo).*

- **Gross yield:** 1828.4%
- **Monthly cashflow:** £727/mo (75% LTV, 3.95% APR (5yr fixed), 25yr term)
- **Cash-on-cash ROI:** 5469.8%

*Gross yield = annual rent as % of price (no costs). Cashflow = rent − mortgage − 10% maintenance − £25/mo compliance; assumes 75% LTV, 3.95% APR (5yr fixed), 25yr term. ROI = annual profit ÷ cash in (deposit + 4% purchase costs).*

## Flood risk

- **Zone:** 1
- **Risk:** Low
- **Source:** Job (default Low)

[Check long-term flood risk (GOV.UK)](https://check-long-term-flood-risk.service.gov.uk/postcode)