top of page

47 Main Road Dyffryn Cellwen, Neath, SA10 9HR

Marketed by:

Auction House Wales

Auction House Wales

6 Station Rd, Radyr, Cardiff CF15 8AA, UK

02920 475 184

For Sale

Extended Semi-Detached House – Neath

47 Main Road Dyffryn Cellwen, Neath, SA10 9HR

For Sale

£135,000+

Key Features
  • 5 bedrooms
  • Freehold
  • EPC: Verify source/legal pack
  • Parking
Description

Stop slideshow Previous 1 of 23 Next Enlarge Stop slideshow Previous 2 of 23 Next Enlarge Stop slideshow Previous 3 of 23 Next Enlarge Stop slideshow Previous 4 of 23 Next Enlarge Stop slideshow Previous 5 of 23 Next Enlarge Stop slideshow Previous 6 of 23 Next Enlarge Stop slideshow Previous 7 of 23 Next Enlarge Stop slideshow Previous 8 of 23 Next Enlarge Stop slideshow Previous 9 of 23 Next Enlarge Stop slideshow Previous 10 of 23 Next Enlarge Stop slideshow Previous 11 of 23 Next Enlarge Stop slideshow Previous 12 of 23 Next Enlarge Stop slideshow Previous 13 of 23 Next Enlarge Stop slideshow Previous 14 of 23 Next Enlarge Stop slideshow Previous 15 of 23 Next Enlarge Stop slideshow Previous 16 of 23 Next Enlarge Stop slideshow Previous 17 of 23 Next Enlarge Stop slideshow Previous 18 of 23 Next Enlarge Stop slideshow Previous 19 of 23 Next Enlarge Stop slideshow Previous 20 of 23 Next Enlarge Stop slideshow Previous 21 of 23 Next Enlarge Stop slideshow Previous 22 of 23 Next Enlarge Stop slideshow Previous 23 of 23 Next Enlarge Close Previous Next and closes Wednesday 7th October 2026 at Midday. Description and closes Wednesday 7th October 2026 at Midday. Substantial Greatly Extended Semi-Detached Property An opportunity to purchase a large greatly extended semi-detached house, we understand that the property was formerly the local village Rugby Club, and as such it benefits from a very long versatile addition to the rear which can be utilised as an independent workshop, hobbies area or space for community meetings etc. There is also scope for the adaption of the area

Accommodation

The source particulars describe the accommodation above; room-by-room dimensions should be checked against the auction floorplan and legal pack where available.

Location

Property located at 47 Main Road Dyffryn Cellwen, Neath, SA10 9HR. Local access, services and immediate surroundings should be confirmed during viewing and due diligence.

Tenure

Freehold | EPC: Verify source/legal pack

Tenancy / Occupancy

No passing rent has been assumed unless explicitly stated in the source particulars. Confirm vacant possession, occupational interests and any tenancy documentation in the legal pack.

Investment Analysis

Auctioneer/source facts are set out above. The figures below are HB desktop screening estimates based on the supplied particulars and current property type/condition. They are not an auctioneer valuation or formal survey.

The Base Scenario is used consistently throughout. SDLT is buyer-specific and should be added separately before setting a final bidding ceiling.

Investment Snapshot
Guide Price / Status£135,000+ / For Sale
Low / Base / High Works£8,000 / £18,000 / £30,000
Purchase + Base Works£153,000
Auction / Buyer Fee Allowance£2,430
Legal / Searches Allowance£1,800
Finance Allowance£7,425
Holding Cost Allowance£4,500
Works Contingency£1,800
Estimated Base Project Cost£170,955 excluding buyer-specific SDLT
Low / Base / High GDV£162,000 / £189,000 / £223,000
Low / Base / High Rent£1,525 / £1,750 / £1,975 pcm
Base Annual Rent£21,000
Gross Yield – Guide15.6%
Gross Yield – Total Project Cost12.3%
70% / 75% Refinance on Base GDV£132,300 / £141,750
Cash Left In at 75%£29,205
Base Flip Surplus£18,045
Suggested StrategyBuy-to-Let / BRRR
Market Comparables

HB desktop market evidence should be read together with the exact property type, condition, tenure and local micro-location. The Low/Base/High GDV range above is a screening range and must be confirmed against recent Land Registry sold evidence before a binding bid is made.

Proposed Works
Initial strip-out / preparation£1,200–£4,500
Core refurbishment / building works£3,600–£13,500
Services / compliance / finishes£2,000–£7,500
Contingency / external works£1,200–£4,500

HB works allowance: Low £8,000, Base £18,000, High £30,000. The Base Works figure is used consistently below; a measured survey and contractor pricing are required before commitment.

Rental Value

HB working rental range: £1,525–£1,975 pcm, with £1,750 pcm (£21,000 pa) used as the Base case. This is a desktop estimate rather than passing rent and should be checked against live comparable lettings.

Low / Base / High Investment Scenario
Low ScenarioGDV £162,000; works £30,000; rent £1,525 pcm
Base ScenarioGDV £189,000; works £18,000; rent £1,750 pcm
High ScenarioGDV £223,000; works £8,000; rent £1,975 pcm
BTL Analysis
Monthly / Annual Rent£1,750 pcm / £21,000 pa
Gross Yield on Guide15.6%
Gross Yield on Total Project Cost12.3%

Gross yields exclude management, maintenance, voids, insurance, service charge where applicable, tax and mortgage costs.

BRRR Analysis
Base Project Cost£170,955 excluding SDLT
Base GDV£189,000
70% Refinance£132,300
75% Refinance£141,750
Cash Left In at 75%£29,205

Refinance is illustrative and depends on lender criteria, valuation, rent stress testing and property condition.

Flip Analysis
Base Project Cost£170,955 excluding SDLT
Base GDV£189,000
Estimated Base Surplus£18,045
Surplus on Cost10.6%

This is a desktop screening surplus, not net profit. SDLT, tax and any additional selling/professional costs must be included before a final decision.

Maximum Bid Indicator
Base GDV£189,000
Less Base Works£18,000
Less Auction / Legal / Finance / Holding / Contingency£17,955
Required Return Allowance15% of Base GDV
HB Desktop Screening Ceiling£124,695

The HB Desktop Screening Ceiling is an appraisal indicator only, not a formal valuation or instruction to bid. Add buyer-specific SDLT and amend finance/return requirements before use.

Strategy Recommendation

Buy-to-Let / BRRR. This is the most relevant desktop strategy based on the source property type and current assumptions. Proceed only after legal-pack, survey, funding and market-evidence checks.

Strategy Rating

BTL ★★★★☆   |   BRRR ★★★☆☆   |   Flip ★★★☆☆

Key Risks
  • Condition and refurbishment-cost overrun risk.
  • Legal title, special conditions and financeability must be checked.
  • Desktop GDV and rental assumptions require confirmation against current comparable evidence.
Analysis Confidence

Medium. The supplied individual-lot scrape provides useful source facts, photographs and location data. Confidence remains below High until the legal pack, physical survey and final sold/rental comparable evidence are fully checked.

Auction Details : 

Auction House Wales

Auction Date : 

07/10/26

Lot Number : 

027

Tradelend Limited
Tradelend Limited

Bridging Finance, Development Finance

0203 886 2530

Tiger Financial
Tiger Financial

Bridging Finance, Development Finance

020 7965 7261

Tuscan Capital
Tuscan Capital

Bridging Finance

020 7846 9030

UK Bridging Loans Ltd
UK Bridging Loans Ltd

Bridging Finance

0116 366 6338

Ultimate Finance
Ultimate Finance

Bridging Finance

0800 121 7757

Property Location:

47 Main Road Dyffryn Cellwen, Neath, SA10 9HR

  • BRRR Calculator - Estimate your potential returns after refurbishment and refinancing.

Building Suppliers in your area

Tradespersons in your area

Professionals in your area

More Auction Properties from:

Auction House Wales

Prop for sale
Image
Property Title
Price
Postcode
Location
Auction Date
Status
1 Bed Flat
£92,000
CF24
Cardiff
21/05/2025
Sold
Semi-Detached House
£77,000
CF47
Merthyr Tydfil
21/05/2025
Sold
4 Bed End of Terrace House
£110,000
SA11
Neath Port Talbot
21/05/2025
Sold
Studio
£27,000
SA2
Swansea
21/05/2025
Sold
2 Bed Terraced House
£55,000
LL54
Gwynedd
21/05/2025
Sold
2 Bed Detached Bungalow
£120,000
SY24
Ceredigion
21/05/2025
Sold
Block of Apartments
£159,000
SA61
Pembrokeshire
21/05/2025
Sold
3 Bed Terraced House
£85,000
LL60
Anglesey
21/05/2025
Sold
2 Bed Mixed Use
£103,000
NP19
Newport
21/05/2025
Sold
2 Bed Bungalow
£55,000
LL28
Conwy
21/05/2025
Sold
3 Bed End of Terrace House
£210,000
CH7
Flintshire
21/05/2025
Sold
Plot for Sale
£25,000
LL29
Conwy
21/05/2025
Sold
bottom of page