Recent sale
4 SLADE VILLAS
£187k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Skip to property detailsMonthly -6 live signals 25% deposit · IO BTL · Interest Only
4 matches ![Comparable: 4 SLADE VILLAS]()
![Comparable: ARFRYN ST DAVIDS ROAD]()
![Comparable: MELDINE ST DAVIDS ROAD]()
![Comparable: 4 SLADE VILLAS]()
3 signals 0 levers
Loo Choo, St Davids Road, Haverfordwest, SA61 2UR
UPRN:200001761315Detached House4 bedsBuilt 1900-1929
FreeholdCouncil Tax: -EPC: E (48)AI-Powered Intelligence
Data freshness:Listing· freshListing: fresh, refreshed 3d ago (2026-09-17T04:00:02.382776+00:00)Price Paid· 2mo agoPrice Paid: ageing, refreshed 2mo ago (2026-08-01T00:05:07.844309+00:00)Planning· 2mo agoPlanning: ageing, refreshed 2mo ago (2026-07-10T09:52:17.169517+00:00)EPC· 4mo agoEPC: stale, refreshed 4mo ago (2026-05-20T10:58:39.129138+00:00)Risk· 3mo agoRisk: ageing, refreshed 3mo ago (2026-07-04T06:46:22.443816+00:00)Crime· 2mo agoCrime: ageing, refreshed 2mo ago (2026-08-02T05:17:47.239173+00:00)Connectivity· 3mo agoConnectivity: ageing, refreshed 3mo ago (2026-07-04T20:23:28.637306+00:00)Schools· 3mo agoSchools: ageing, refreshed 3mo ago (2026-07-07T02:37:19.861486+00:00)Amenities· 3mo agoAmenities: ageing, refreshed 3mo ago (2026-07-05T01:45:22.974277+00:00)Area· Census 2021Area: static reference data (Census 2021); authoritative and does not refresh
AI ValuationFairly ValuedUpdated yesterday
£283,000
Estimated value
Range: £226k - £339k|Last sold: £175k (2017-04-03)
Estimate of £283k for detached houses in Haverfordwest. 156 transactions in the last 12 months; median £186k.
AI Confidence
-
Low confidence
Value History
No value-history data available for this property.
Rental Market
Estimated rent (pcm)
£950
/ month
Gross yield
-
Net yield
3.12%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£186k
4-bed Detached House
12m Price Growth
-
vs UK avg
Days on Market
-
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£283,000
- SDLT standard£4,150
- SDLT BTL surcharge (5%)£14,150
- Legal + Survey£15,000
- Refurb (light)£19,810
- Total All-In Cost£336,110
Funding
- Deposit (25%)£70,750
- Mortgage (75% LTV)£212,250
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£123,860
Monthly Returns
- Monthly Rent (est)£950
- Mortgage Payment (IO)-£929
- Management (10%)-£95
- Insurance-£103
- Maintenance-£118
- Monthly Cashflow-£295
Capital Returns
- 5yr Property Value£308,796
- 5yr Capital Gain (1.76% pa)+£25,796
- 5yr Cumulative Rent (net)+£38,040
- Less mortgage interest-£55,740
- 5yr Total Return+£8,096
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £287,981 | £75,731 | -£3,540 | +£1,441 | 1.2% |
| Year 2 | £293,049 | £80,799 | -£7,080 | +£2,969 | 2.4% |
| Year 3 | £298,207 | £85,957 | -£10,620 | +£4,587 | 3.7% |
| Year 4 | £303,455 | £91,205 | -£14,160 | +£6,295 | 5.1% |
| Year 5 | £308,796 | £96,546 | -£17,700 | +£8,096 | 6.5% |
Assumes 1.76% pa capital growth (API forecast), 3.0% rental growth, 5.25% IO mortgage held for 5 years, light refurb completed year 0. ROI is on total cash invested (£123,860).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
ARFRYN ST DAVIDS ROAD
£350k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
MELDINE ST DAVIDS ROAD
£235k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
4 SLADE VILLAS
£175k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£26,535
Median Income
Signal
1,104
Population
Signal
4.0 / 100
Deprivation