Rhosgawen, 3 Cae Cali, Brynteg, LL78 8JJ

UPRN:100100963563Semi-Detached House3 bedsBuilt 1967-1975

FreeholdCouncil Tax: Band DEPC: E (46)

Data freshness:Ownership· 1mo agoEPC· 3mo agoRisk· 2y agoConnectivity· 1mo agoSchools· 1mo agoAmenities· 2mo agoArea· Census 2021

Rhosgawen, 3 Cae Cali, Brynteg, LL78 8JJ

HP Score

/ 100

Strong

Verdict

8 days ago

Verdict: INVESTIGATE, on a scale of Buy, Investigate, Avoid.
Strong fundamentals; flood risk not assessed

Evidence

15 of 21 sources

Sale Estimate

£244,000

£232k - £256kHigh

Estimate

£244k

Range

£232k – £256k

Rent Estimate (pcm)

£650

£600 - £750

Monthly

£650

Yield

3.32%

Verdict

Derived from HomePortfolio scores

Rhosgawen earns an INVESTIGATE rating with HP Score 76/100. Investment score 73/100 reflects strong fundamentals. Crime intensity is very low. Flood risk is not assessed: check the Environment Agency long-term flood map before offering. Tenure is freehold. Every figure here comes from the live HomePortfolio API; anything it does not publish is left out.

Key SourcesEPC RegisterPortal listingsOfcom Connected NationsOfcom mobile coverageMarket estimates (third-party AVM)HM Land Registry sales matched to addressONS Census 2021Police.ukHM Land Registry Price PaidPlanIt / council planning portalsOverture Maps PlacesOfsted / DfE GIAS

HP Score

76/ 100

Strong

Investment Score

73/ 100

High

Crime Score

13/ 100

Low

Walkability

No data

Transit & Bike

No data

Opportunity

Why this could be an opportunity

Low confidence1 independent sourceListing checked 2 Nov 2026

This rests largely on a single source. Treat the score as a prompt to investigate, not a conclusion.

Valuation edge2.5/15
claims [AVM +3.7% (HIGH), sold-comps +12.3%, £/sqft +12.4%] → measured edge +0.50pp of the ask; on later-registered sales an AVM discount carried no edge and a sold-evidence gap at most +0.5pp
Market estimate used (HIGH confidence) · snapshot 12 Oct 2026
- valuation_snapshotsestimate for 100100963563· as of 12 Oct 2026
- property_comparablessold-evidence family (implied value + £/sqft): 7 comps, dispersion 21.2%· as of 27 Oct 2026
Rental economics0/40
gross yield 3.3%; range width penalty ×0.74
- valuation_snapshotsrent estimate 650/mo (range 600-750)· as of 12 Oct 2026· verify before relying on this
Stress margin0/30
stressed cash flow -644/mo, -99% of rent (6.75% on a 75% loan; no service charge or ground rent disclosed); fails the stress - earns nothing
- underwriting_assumptionscosts not disclosed by the advert· as of 2 Nov 2026
Seller motivationNot scored
context, not scored: 1 price cut(s), 160 days on market; homes with a cut sold 0.2-0.3pp further below the cut ask, which is not an edge
- portal_listingsprice_changes + first_published_date· as of 2 Nov 2026
Risk & liquidity8.9/15
9 sales/12mo in area; valuation range width 10%
- property_intelligencetransactions_12mo

4 of 4 components scored. Ranks on gross yield, the stress margin, risk and disclosed facts. A pricing claim earns only its measured edge: today 0 for the market estimate and at most +0.5pp for sold evidence. The score itself is not yet checked against the outcomes of homes it scored.

Economics

What happens to your money

Price sensitivity

£176,000£270,000

The same scorer re-run at hypothetical asking prices, holding rent, comps and listing history constant. Not a prediction of what the seller would accept.

Your assumptions

Purchase price£235,000

At the asking price

Monthly rent£650/mo

Evidenced range £600-£750

Interest rate5.4%

Loan to value75%

Cash required: £74,000
Net cash flow: -£343/mo
Cash on cash: -5.6%
Score at this price: 11

After a 8% void allowance, 15% management and 10% maintenance. Lender coverage (rent ÷ interest): 0.82 - below the usual 1.25 test. These are your assumptions, not evidence: only the pre-filled rent and price come from the record.

Evidence

Where every number comes from

valuation_snapshotsestimate for 100100963563Valuation edge · as of 12 Oct 2026
property_comparablessold-evidence family (implied value + £/sqft): 7 comps, dispersion 21.2%Valuation edge · as of 27 Oct 2026
valuation_snapshotsrent estimate 650/mo (range 600-750)Rental economics · as of 12 Oct 2026 · verify before relying on this
underwriting_assumptionscosts not disclosed by the advertStress margin · as of 2 Nov 2026
portal_listingsprice_changes + first_published_dateSeller motivation · as of 2 Nov 2026

Risks

What could kill this deal

Score confidence is low
largely a single source - treat the number as a prompt, not a conclusion
Rental economics needs verification before you rely on it
rent estimate 650/mo (range 600-750)
Seller motivation could not be scored
context, not scored: 1 price cut(s), 160 days on market; homes with a cut sold 0.2-0.3pp further below the cut ask, which is not an edge

Property risk deep-dive →

Plan

Before you offer

1. Get two written rental appraisals from local lettings agents.
The rent estimate rests on area-level evidence, not lettings on this street.
2. Ask the agent why the price was reduced and whether a previous sale fell through.
1 price cut(s) recorded on the listing history.
3. Treat the gap to the estimate as unproven - compare recent sold prices on the street yourself before pricing an offer around it.
On later completions, homes listed below their estimate sold at the same share of the asking price as the rest.
4. Commission a full structural survey, not a basic condition report.
The score prices market evidence, not the fabric of the building.

Valuation & Market

Sale Estimate£244,000

Rent Estimate (pcm)£650

Gross Yield3.32%

1y Growth-

3y Growth+0.6%

5y Growth-0.3%

10y Growth+1.5%

Last Sold Price£146,000 (2019-06-21)

View Market Details

Risk Overview

Flood RiskUnknown
SubsidenceLow
RadonModerate
MiningLow
LandslideLow
Air QualityLow
NoiseWithheld

View Full Risk Report

Planning Activity

Recent Apps

-LL78 8JJ

Approval Rate

-12mo

Development

LUE/2026/10
Cais am Dystysgrif Datblygiad Cyfreithlon ar gyfer y defnydd presennol o'r tir ar gyfer lleoli 15 o garafanau teithiol tymhorol a lleiniau a llwybrau llawr caled cysylltiedig yn / Application for a Lawful Development Certificate for the existing use of the land for the siting of 15 seasonal touring caravans and associated hardstanding pitches and tracks at
Approved
FPL/2026/65
Cais llawn ar gyfer newid defnydd 14 uned gwyliau (Dosbarth Defnydd C5 a C6) i anheddau preswyl parhaol (Dosbarth Defnydd C3) yn / Full application for the change of use of 14 holiday units (Use Class C5 and C6) to permanent residential dwellings (Use Class C3) at
Pending
LUE/2025/37
Cais am dystysgrif defnydd presenol o’r datblygiad mewn perthynas i gwaith wedi ei gychwyn ar ganiatad amlinellol 30C257 a cais materion a gadwyd yn ôl 30C257A/DA sydd wedi diogelu’r caniatâd yn / Application for a certificate of existing use of development in relation to a material start having been made on outline permission 30C257 and reserved matters application 30C257A/DA thus safeguarding the consent at
Pending

View Planning Timeline