| Buy Price | Total Cost | ROCE | Gross Yield | Net Yield | Money In | Payback | Equity | DSCR |
|---|---|---|---|---|---|---|---|---|
| £169,876 30.0% below market ⭐ BEST | £214,360 | 21.1% | 6.2% | 1.0% | +£22,346 | 10.9yrs | £41,659 | 1.55 |
| £182,010 25.0% below market | £228,072 | 13.1% | 5.9% | 0.9% | +£36,058 | 17.6yrs | £27,947 | 1.55 |
| £194,144 20.0% below market | £241,783 | 9.5% | 5.5% | 0.8% | +£49,769 | 24.3yrs | £14,236 | 1.55 |
| £206,278 15.0% below market | £255,494 | 7.4% | 5.2% | 0.8% | +£63,480 | 31.0yrs | £525 | 1.55 |
| £218,412 10.0% below market | £269,206 | 6.1% | 5.0% | 0.8% | +£77,192 | 37.7yrs | £-13,187 | 1.55 |
| £230,546 5.0% below market | £282,917 | 5.2% | 4.7% | 0.7% | +£90,903 | 44.5yrs | £-26,898 | 1.55 |
| £240,000 1.1% below market | £293,600 | 4.6% | 4.5% | 0.7% | +£101,586 | 49.7yrs | £-37,581 | 1.55 |
| Buy Price | Total Cost | Cash-on-Cash | Gross Yield | Net Yield | Net Cashflow/yr | Payback | 5yr ROI | DSCR |
|---|---|---|---|---|---|---|---|---|
| £169,876 30.0% below market | £53,760 | 8.0% | 7.4% | 2.4% | +£4,281 | 12.6yrs | 69.1% | 2.33 |
| £182,010 25.0% below market | £57,643 | 6.7% | 6.9% | 2.0% | +£3,873 | 14.9yrs | 62.8% | 2.17 |
| £194,144 20.0% below market | £61,526 | 5.6% | 6.4% | 1.7% | +£3,465 | 17.8yrs | 57.3% | 2.04 |
| £206,278 15.0% below market | £65,409 | 4.7% | 6.1% | 1.4% | +£3,057 | 21.4yrs | 52.4% | 1.92 |
| £218,412 10.0% below market | £69,292 | 3.8% | 5.7% | 1.1% | +£2,649 | 26.2yrs | 48.1% | 1.81 |
| £230,546 5.0% below market | £73,174 | 3.1% | 5.4% | 0.9% | +£2,241 | 32.7yrs | 44.3% | 1.72 |
| £240,000 1.1% below market | £76,200 | 2.5% | 5.2% | 0.7% | +£1,917 | 39.7yrs | 41.5% | 1.65 |
| Buy Price | Total Cost | ROI | Gross Yield | Net Yield | Money In | Payback | Gross Profit | DSCR |
|---|---|---|---|---|---|---|---|---|
| £121,340 50.0% below market | £156,912 | 70.9% | 70.9% | 70.9% | +£156,912 | 0.2yrs | £111,299 | - |
| £133,474 45.0% below market | £169,822 | 57.9% | 57.9% | 57.9% | +£169,822 | 0.2yrs | £98,389 | - |
| £145,608 40.0% below market | £182,806 | 46.7% | 46.7% | 46.7% | +£182,806 | 0.2yrs | £85,405 | - |
| £157,742 35.0% below market | £195,789 | 37.0% | 37.0% | 37.0% | +£195,789 | 0.2yrs | £72,422 | - |
| £169,876 30.0% below market | £208,772 | 28.5% | 28.5% | 28.5% | +£208,772 | 0.2yrs | £59,439 | - |
| £182,010 25.0% below market ⭐ BEST | £221,756 | 20.9% | 20.9% | 20.9% | +£221,756 | 0.2yrs | £46,455 | - |
| £194,144 20.0% below market | £234,739 | 14.3% | 14.3% | 14.3% | +£234,739 | 0.2yrs | £33,472 | - |
| £206,278 15.0% below market | £247,722 | 8.3% | 8.3% | 8.3% | +£247,722 | 0.2yrs | £20,489 | - |
| £218,412 10.0% below market | £260,706 | 2.9% | 2.9% | 2.9% | +£260,706 | 0.2yrs | £7,505 | - |
| Buy Price | Total Cost | Gross Yield | Gross Yield | Net/mo | 5yr ROI | DSCR |
|---|---|---|---|---|---|---|
| £169,876 0% below market | £8,494 | -% | -% | +£86 | 282.7% | - |
| £182,010 0% below market | £9,100 | -% | -% | +£86 | 278.4% | - |
| £194,144 0% below market | £9,707 | -% | -% | +£86 | 274.7% | - |
| £206,278 0% below market | £10,314 | -% | -% | +£86 | 271.4% | - |
| £218,412 0% below market | £10,921 | -% | -% | +£86 | 268.4% | - |
| £230,546 0% below market ⭐ BEST | £11,527 | -% | -% | +£86 | 265.8% | - |
| Price | Discount | Best Strategy | Gross Yield | Net Yield | Cash-on-Cash | BRRR ROCE | Flip Margin | Payback |
|---|---|---|---|---|---|---|---|---|
| £240,000 | £0 (0.0%) | — Not viable | 5.2% | 0.7% | 2.5% | 5.6% | -1.8% | 39.7yrs |
| £235,000 | £5,000 (2.1%) | — Not viable | 5.3% | 0.8% | 2.8% | 6.2% | 0.1% | 35.8yrs |
| £230,000 | £10,000 (4.2%) | — Not viable | 5.4% | 0.9% | 3.1% | 6.8% | 2.1% | 32.4yrs |
| £225,000 | £15,000 (6.2%) | — Not viable | 5.6% | 1.0% | 3.4% | 7.5% | 4.1% | 29.5yrs |
| £220,000 | £20,000 (8.3%) | — Not viable | 5.7% | 1.1% | 3.7% | 8.4% | 6.2% | 27.0yrs |
| £215,000 | £25,000 (10.4%) | — Not viable | 5.8% | 1.2% | 4.0% | 9.4% | 8.5% | 24.7yrs |
| £210,000 | £30,000 (12.5%) | — Not viable | 6.0% | 1.3% | 4.4% | 10.5% | 10.8% | 22.8yrs |
| £200,000 | £40,000 (16.7%) | — Not viable | 6.3% | 1.5% | 5.2% | 13.7% | 15.7% | 19.4yrs |
| £190,000 | £50,000 (20.8%) | Flip 21.0% margin | 6.6% | 1.8% | 6.0% | 18.8% | 21.0% | 16.7yrs |
| Date | Price | Type | Address |
|---|---|---|---|
| 2026-04-28 | £282,500 | Semi-Detached | 12 ALDERSHAW ROAD |
| 2026-04-24 | £230,000 | Semi-Detached | 100 COCKSHUT HILL |
| 2026-04-17 | £177,500 | Semi-Detached | 150 BRAYS ROAD |
| 2026-04-16 | £355,000 | Detached | 283 BARROWS LANE |
| 2026-04-16 | £415,000 | Semi-Detached | 2471 COVENTRY ROAD |
| Date | Price | Type | m² | Address |
|---|---|---|---|---|
| 2026-04-16 | £415,000 | Semi-Det | 63 | ⭐ 2471 COVENTRY ROAD |
| 2026-03-30 | £465,000 | Semi-Det | 46 | ⭐ 128 COVENTRY ROAD |
| 2026-02-26 | £238,000 | Semi-Det | 63 | ⭐ 1871 COVENTRY ROAD |
| 2026-01-26 | £275,000 | Semi-Det | 46 | ⭐ 77 COVENTRY ROAD |
| 2026-01-16 | £205,000 | Semi-Det | 105 | ⭐ 152 COVENTRY ROAD |
| 2026-01-09 | £226,000 | Semi-Det | 63 | ⭐ 1889 COVENTRY ROAD |
| 2025-12-19 | £255,000 | Semi-Det | 63 | ⭐ 1865 COVENTRY ROAD |
| 2025-12-15 | £410,000 | Semi-Det | 63 | ⭐ 1723 COVENTRY ROAD |