UK • UKRapideal marketplace (legacy)BRRR
5-Bed Semi-Detached Investment Dossier
•Semi-Detached•Freehold•1,615 sq ft
0/100
RISKY D
Rapideal Deal ScoreTarget Gross Uplift+£-200000
Refurb Scope: Light CosmeticTarget GDV: £00% Below Comps
Deal Summary
Legal pack: review needed·LPA approval rate: 0%
Financial Breakdown
Static model · drag sliders below to modelPurchase
£200k
Refurb
£30k
SDLT + Surcharge
£20k
Buying Legals
£2k
Holding Cost
£9k
Total Capital
£261k
Post-Refurb GDV
£0
Street Ceiling
£0
Refinance (75% LTV)
£188k
Cash Left in Deal
£73k
Net ROCE
21.7%
Monthly Rent Est.
£2k
Interactive
BRRR / HMO Calculator
Drag the sliders above. Numbers update live — purchase, refurb, LTV%, bridge rate, rent all feed into Net ROCE and cash-left-in-deal in real time.
£200k
£120kWhat you'd offer£280k
£30k
£0Light Cosmetic£60k
75%
50%BTL after refi85%
0.90%
0.50%During refurb2.00%
9mo
3moTime to refi18mo
£2k
£0BTLet est.£15k
Total Capital
£261k
Cash Left in Deal
£73k
Net ROCE
21.7%
Monthly Cashflow
£1k
Deal Score
22/100
Grade
RISKY D
Gross Yield
14.9%
Net Yield
8.0%
Land Registry Comparable
Recent sale within 200m
£0
Highest on street
Full comparable history (last 24 months) unlocked for Pro subscribers
Refurb Scope
Estimated duration: 0 days
Seller Motivation
70/100
Unknown
Pro Pass — £59/mo
- Full postcode + exact street address
- Auction legal pack PDF + direct portal links
- Agent phone & email (instant access)
- Daily 07:00 UTC morning intelligence briefing
- Interactive BRRR calculator (this one)
- .ics calendar reminders for auction hammers
- Unlimited saved watchlist
Cancel anytime · Stripe · Tax included
Listing Agent
••••••••••
Pro tier unlocks name + agency