Fferm Bodrual, Cibyn Industrial Estate, Rhosbodrual, Caernarfon, LL55 2BH

UPRN:10070275535Detached Property7 bedsBuilt -

FreeholdCouncil Tax: -EPC: E (51)

Data freshness:Listing· freshPlanning· 4mo agoOwnership· 1mo agoEPC· 4mo agoRisk· 2y agoConnectivity· 1mo agoSchools· 1mo agoAmenities· 2mo agoArea· Census 2021

Fferm Bodrual, Cibyn Industrial Estate, Rhosbodrual, Caernarfon, LL55 2BH

HP Score

/ 100

Mixed

Verdict

today

Verdict: INVESTIGATE, on a scale of Buy, Investigate, Avoid.
Mixed signals - investigate

Evidence

13 of 21 sources

Sale Estimate

£1,050,000

£840k - £1.26MLow

Estimate

£1.05M

Range

£840k – £1.26M

Rent Estimate (pcm)

£4,050

£4k - £5k

Monthly

£4,050

Yield

4.63%

Verdict

Derived from HomePortfolio scores

Fferm Bodrual earns an INVESTIGATE rating with HP Score 58/100. Investment score 57/100 reflects moderate fundamentals. Crime intensity is elevated. 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)ONS Census 2021Police.ukHM Land Registry Price PaidPlanIt / council planning portalsOverture Maps PlacesOfsted / DfE GIAS

HP Score

58/ 100

Mixed

Investment Score

57/ 100

Moderate

Crime Score

64/ 100

Elevated

Walkability

No data

Transit & Bike

No data

Opportunity

Not scored as an opportunity

We will not put a number on this one.

headline score requires valuation_edge (estimate confidence LOW below scoring floor)

What we could establish

Rental economics0/40
gross yield 4.6%; range width penalty ×0.76
- valuation_snapshotsrent estimate 4050/mo (range 3600-4500)· as of 13 Oct 2026· verify before relying on this
Stress margin0/30
stressed cash flow -1,579/mo, -39% 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 10 Nov 2026
Risk & liquidity9.3/15
189 sales/12mo in area; valuation range width 40%
- property_intelligencetransactions_12mo

Withholding a score is deliberate. A number built on missing or stale inputs would look more certain than the evidence allows.

Economics

What happens to your money

Your assumptions

Purchase price£1,049,000

At the asking price

Monthly rent£4,050/mo

Evidenced range £3,600-£4,500

Interest rate5.4%

Loan to value75%

Cash required: £364,650
Net cash flow: -£737/mo
Cash on cash: -2.4%
Score at this price: -

After a 8% void allowance, 15% management and 10% maintenance. Lender coverage (rent ÷ interest): 1.14 - 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_snapshotsrent estimate 4050/mo (range 3600-4500)Rental economics · as of 13 Oct 2026 · verify before relying on this
underwriting_assumptionscosts not disclosed by the advertStress margin · as of 10 Nov 2026
portal_listingsprice_changes + first_published_dateSeller motivation · as of 10 Nov 2026
property_intelligencetransactions_12moRisk & liquidity

Sold comparables in depth Valuation methodology

Risks

What could kill this deal

Score confidence is low
largely a single source - treat the number as a prompt, not a conclusion
Valuation edge could not be scored
estimate confidence LOW below scoring floor
Rental economics needs verification before you rely on it
rent estimate 4050/mo (range 3600-4500)

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. Fill the valuation edge gap before relying on the score.
estimate confidence LOW below scoring floor
3. Commission a full structural survey, not a basic condition report.
The score prices market evidence, not the fabric of the building.

Every step above was generated from a specific gap or flag in the evidence - no generic advice, no invented tasks.

Valuation & Market

Sale Estimate£1,050,000

Rent Estimate (pcm)£4,050

Gross Yield4.63%

1y Growth-

3y Growth+2.2%

5y Growth+3.9%

10y Growth+3.5%

Last Sold Price-

View Market Details

Risk Overview

Flood RiskUnknown
SubsidenceLow
RadonLow
MiningLow
LandslideModerate
Air QualityLow
NoiseWithheld

View Full Risk Report

Planning Activity

Recent Apps

0LL55 2BH

Approval Rate

-12mo

Development

low

C26/0330/26/DT
Codi adeilad allanol unllawr to un brig, yn cynnwys swyddfa, gym ac ystafell ymolchi sydd yn cynnwys toilet. Proposed erection of new single storey lean-to roof building incorporating a gym office + WC room.
Pending
C26/0293/14/LL
Mae’r cynnig yn ceisio ailddefnyddio adeilad presennol i ddarparu cyrtiau chwaraeon dan do a chyfleusterau ategol cysylltiedig. Bydd y datblygiad yn cynnwys: • 3 cwrt padel dan do • Derbynfa ac ardal gaffi / gymdeithasol (bar) (ategol) • Cyfleusterau newid a lles • 20 lle parcio ceir • 6 lle parcio beiciau The proposal seeks to reuse an existing building to provide indoor sports courts and associated ancillary facilities. The development will comprise: • 3 indoor padel courts • Reception and café / social area (Bar) (ancillary) • Changing and welfare facilities • 20 car parking spaces • 6 cycle parking spaces
Pending
C26/0183/14/RA
Rhyddhau amod 3 (lliw), 10 ( cynllun i naill ai gwarchod y cyflwr strwythurol neu wyro’r brif bibell ddŵr) ac 11 ( cynllun draenio dŵr budr) o ganiatad cynllunio C23/0936/14/LL. Release condition 3 (colour), 10 ( details of a scheme to either protect the structural condition or divert the water main ) and 11 (foul water drainage scheme) of planning permission C23/0936/14/LL.
Pending

View Planning Timeline