8/3/2019 3 Bed House - KA18

http://slidepdf.com/reader/full/3-bed-house-ka18 1/11

£276 Cashflow - £22,500 Instant Equity – 25% Discount

3 Bedroom Terraced HousePackaged Property Deals, “Leaving you time for more important things.” 

£201,903 Gross Profit 

Cumnock, East Ayrshire

8/3/2019 3 Bed House - KA18

http://slidepdf.com/reader/full/3-bed-house-ka18 2/11

Accommodation: Main Street, Auchinleck, Cumnock, East Ayrshire, KA18

Hall, Lounge, Kitchen, 3 Bedroom, Bathroom, Good Condition, needs damp

proof course priced at £680 Structure of deal: 

•Investor price £67,500

•Current rent £500 per month •Monthly payments £224

•Investment required £3,995 •Legals included •Rental profit £276 per month

•Valuation £90,000

Financial details: Investment required is £3,995

•Profit (gross) example - £201,903

•Capital Growth - £135,197

•Rental Profit (gross) for term - £66,706

•Recommended & experienced solicitors used 

•Reservation £995 

Financial Details

8/3/2019 3 Bed House - KA18

http://slidepdf.com/reader/full/3-bed-house-ka18 3/11

Executive Summary

The property can be let by our

letting partners, Professional

Letting if required

The executive summary above has presumed a Retail Price Index (RPI) of 3% (gross) and capital

growth at 7% over 12 years of ownership

Learn how to source your own at Property Sourcing 101

Link for the manual is below 

http://www.eventbrite.com/event/2193567018 

Purchase % Discount Initial Value - 2011 Montly Mortgage Monthly Rent PROFIT in 2023 Inc R

£67,500 25% £90,000 £224 £500 £135,197 £201,

11 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 202

rease 7% 7% 7% 7% 7% 7% 7% 7% 7% 7% 7% 7%

Future Value - Predicted

000 £96,300 £103,041 £110,254 £117,972 £126,230 £135,066 £144,520 £154,637 £165,461 £177,044 £189,437 £202,

Rental CashFlow - Annual

312 £3,544 £3,792 £4,057 £4,341 £4,645 £4,970 £5,318 £5,691 £6,089 £6,515 £6,971 £7,4

Rental CashFlow Cumulative

312 £6,856 £10,648 £14,705 £19,046 £23,692 £28,662 £33,980 £39,671 £45,760 £52,275 £59,247 £66,7

8/3/2019 3 Bed House - KA18

http://slidepdf.com/reader/full/3-bed-house-ka18 4/11

Accommodation

A 1900's sandstone, 3 bedroomed, end terrace house in a beautiful part of 

Auchinlech.

Property exterior - sandstone

Gardens - no gardens to the front all been paved same as rear so low

maintenance

Windows and doors - mixed upvc and wooden double glazing.

Hallway - laminated floors with white papered walls and staircase up to upper part

of the property.

Living room - laminate wooden flooring with white papered walls and feature

fireplace with brick surround.

Kitchen - fully fitted white kitchen with laminate tiled look a like flooring with

speckled worktops, with oven and hob in stainless steel.

Bedroom 1 - laminate flooring with 2 tone papered walls white upper and purple

lower with a large bay window.

Bedroom 2 - blue carpets with white artexed walls and storage area with back

boiler in it.

Bathroom - wooden style lino flooring with green bathroom suite with a mixture of 

wood and tiled surround, fitted with a power shower.

Fully double glazed and gas central heating

8/3/2019 3 Bed House - KA18

http://slidepdf.com/reader/full/3-bed-house-ka18 5/11

More Photos

8/3/2019 3 Bed House - KA18

http://slidepdf.com/reader/full/3-bed-house-ka18 6/11

More Photos

8/3/2019 3 Bed House - KA18

http://slidepdf.com/reader/full/3-bed-house-ka18 7/11

More Photos

8/3/2019 3 Bed House - KA18

http://slidepdf.com/reader/full/3-bed-house-ka18 8/11

Sales Comparable

8/3/2019 3 Bed House - KA18

http://slidepdf.com/reader/full/3-bed-house-ka18 9/11

Rental Comparable

8/3/2019 3 Bed House - KA18

http://slidepdf.com/reader/full/3-bed-house-ka18 10/11

Neighbourhood ProfileOften, many of the people who live in this sort of postcode will be older people living in rented

terraces. These are known as type 43 in the ACORN classification and 1.89% of the UK's population

live in this type.

Neighbourhoods fitting this profile are found predominantly in northern English towns such as

Oldham, Salford, Liverpool, Huddersfield and Gateshead, as well as in Belfast and some towns in the

south including Basildon.

This type of postcode has a high proportion of older people, particularly those over 75, living in

rented terraced housing. There are fewer families with young children in these neighbourhoods,

although there are some single parents. Single person households are most common and many are

pensioners. Most residents live in small terraced houses, with only two or three bedrooms. Some live

in flats, mostly low rise purpose built. There is a higher proportion of residents renting compared to

the UK as a whole. Many rent from private landlords but local authority and housing association

property is also important. There is a high level of re-mortgaging among those who are buying their

properties. Those in work tend to be shopworkers or are employed in manual and factory jobs.

However, unemployment is 40% above the national average and long term illness 60% higher than

the UK as a whole. Car ownership is low and public transport, cycling and walking tend to be the main

modes of travel. Incomes are low and there is little scope for savings and investments. Take up of credit cards is low, but some find it hard to manage and levels of debt are above average relative to

income. Leisure interests include angling, racing, bingo, watching cable TV, listening to music and

going to the pub. Popular newspapers are the Daily Mirror, Daily Star, Daily Sport and The Sun.

8/3/2019 3 Bed House - KA18

http://slidepdf.com/reader/full/3-bed-house-ka18 11/11

Property – Training  – Wealth Creation 

3 Bedroom Terraced HousePackaged Property Deals, “Leaving you time for more important things.” 

£276 Cashflow - £22,500 Instant Equity – 25% Discount 

Profit Warning - £201,903 (gross)