Richmond House King Street, Llandysul, SA44 4DF
Marketed by:
Auction House Wales
6 Station Rd, Radyr, Cardiff CF15 8AA, UK
02920 475 184
Detached House – Llandysul
Richmond House King Street, Llandysul, SA44 4DF
For Sale
£199,000+
Key Features
- See Legal Pack
- EPC: F
- Planning
- Grade ii
- Apartments
Description
Stop slideshow Previous 1 of 12 Next Enlarge Stop slideshow Previous 2 of 12 Next Enlarge Stop slideshow Previous 3 of 12 Next Enlarge Stop slideshow Previous 4 of 12 Next Enlarge Stop slideshow Previous 5 of 12 Next Enlarge Stop slideshow Previous 6 of 12 Next Enlarge Stop slideshow Previous 7 of 12 Next Enlarge Stop slideshow Previous 8 of 12 Next Enlarge Stop slideshow Previous 9 of 12 Next Enlarge Stop slideshow Previous 10 of 12 Next Enlarge Stop slideshow Previous 11 of 12 Next Enlarge Stop slideshow Previous 12 of 12 Next Enlarge Close Previous Next and closes Wednesday 7th October 2026 at Midday. Description and closes Wednesday 7th October 2026 at Midday. Development Opportunity – Substantial Detached Property Offered for sale is this elevated substantial detached Grade II listed property comprising of 26 rooms in total, we understand that the property was formerly two large Victorian Villas. The property is currently set out as one large house, but has the potential to sub divide into apartments or back to two individual houses subject to planning etc. The building has retained many original features and offers a sense of grandeur but needs general modernisation and updating. Versatile and flexible accommodation is offered, and therefore other uses could provide the perfect family home, Airbnb, guest House etc, again subject to all usual consents. Positioned within the centre of the town and on the doorstep to everyday amenities, close to the new Ysgol Bro Teifi Primary and Secondary School. Good access is also offered to the county town of Carmarthen and the Card
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 Richmond House King Street, Llandysul, SA44 4DF. Local access, services and immediate surroundings should be confirmed during viewing and due diligence.
Tenure
See Legal Pack | EPC: F
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.
Development / Planning
The source identifies a development/planning angle. Planning status, drawings, conditions, CIL/S106 exposure, access, services and buildability must be independently verified before bidding.
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 | £199,000+ / For Sale |
| Low / Base / High Works | £8,000 / £15,000 / £25,000 |
| Purchase + Base Works | £214,000 |
| Auction / Buyer Fee Allowance | £3,582 |
| Legal / Searches Allowance | £1,800 |
| Finance Allowance | £10,945 |
| Holding Cost Allowance | £4,500 |
| Works Contingency | £1,500 |
| Estimated Base Project Cost | £236,327 excluding buyer-specific SDLT |
| Low / Base / High GDV | £229,000 / £269,000 / £308,000 |
| Low / Base / High Rent | £675 / £800 / £925 pcm |
| Base Annual Rent | £9,600 |
| Gross Yield – Guide | 4.8% |
| Gross Yield – Total Project Cost | 4.1% |
| 70% / 75% Refinance on Base GDV | £188,300 / £201,750 |
| Cash Left In at 75% | £34,577 |
| Base Flip Surplus | £32,673 |
| Suggested Strategy | Buy-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–£3,750 |
| Core refurbishment / building works | £3,600–£11,250 |
| Services / compliance / finishes | £2,000–£6,250 |
| Contingency / external works | £1,200–£3,750 |
HB works allowance: Low £8,000, Base £15,000, High £25,000. The Base Works figure is used consistently below; a measured survey and contractor pricing are required before commitment.
Rental Value
HB working rental range: £675–£925 pcm, with £800 pcm (£9,600 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 Scenario | GDV £229,000; works £25,000; rent £675 pcm |
| Base Scenario | GDV £269,000; works £15,000; rent £800 pcm |
| High Scenario | GDV £308,000; works £8,000; rent £925 pcm |
BTL Analysis
| Monthly / Annual Rent | £800 pcm / £9,600 pa |
| Gross Yield on Guide | 4.8% |
| Gross Yield on Total Project Cost | 4.1% |
Gross yields exclude management, maintenance, voids, insurance, service charge where applicable, tax and mortgage costs.
BRRR Analysis
| Base Project Cost | £236,327 excluding SDLT |
| Base GDV | £269,000 |
| 70% Refinance | £188,300 |
| 75% Refinance | £201,750 |
| Cash Left In at 75% | £34,577 |
Refinance is illustrative and depends on lender criteria, valuation, rent stress testing and property condition.
Flip Analysis
| Base Project Cost | £236,327 excluding SDLT |
| Base GDV | £269,000 |
| Estimated Base Surplus | £32,673 |
| Surplus on Cost | 13.8% |
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 | £269,000 |
| Less Base Works | £15,000 |
| Less Auction / Legal / Finance / Holding / Contingency | £22,327 |
| Required Return Allowance | 15% of Base GDV |
| HB Desktop Screening Ceiling | £191,323 |
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.
- Lease/service-charge and lender risk.
- 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 :
022
Property Location:
Richmond House King Street, Llandysul, SA44 4DF
View our Property Calculators:
-
BRRR Calculator - Estimate your potential returns after refurbishment and refinancing.
-
Buy to Let Calculator - Calculate rental yield, cash flow and potential return.
-
Property Development Calculator - Assess development costs, GDV and potential profit.
-
Build Cost Calculator - Estimate refurbishment, extension and construction costs.
-
Bridging Finance Calculator - Estimate borrowing costs and potential finance requirements.
Building Suppliers in your area
Tradespersons in your area
Professionals in your area
More Auction Properties from:
Auction House Wales
Image | Property Title | Price | Postcode | Location | Auction Date | Status |
|---|---|---|---|---|---|---|
2 Bed Apartment - 24 Caldey Island House Ferry Court, Cardif | £125,000+ | CF11 | 09/09/2026 | Sold | ||
3 Bed Semi-Detached House - 6 Peris Road Penlan, Swansea | £75,000+ | SA5 | 09/09/2026 | Sold | ||
3 Bed Detached House - Brynsiriol Pantlasau, Swansea | £185,000+ | SA6 | 09/09/2026 | Sold | ||
3 Bed Property For Sale - 39 Pwllglas Road Cefn Fforest, Bla | £69,000+ | NP12 | 09/09/2026 | Sold | ||
3 Bed Terraced House - 6 Llandafen Road, Llanelli, Carmarthe | £39,000+ | SA14 | 09/09/2026 | Sold | ||
3 Bed Detached House - Pen-Y-Groes Fach Michaelston-Y-Fedw, | £325,000+ | CF3 | 09/09/2026 | Sold | ||
2 Bed Semi-Detached House - 138 Graig Road Godrergraig, Swan | £99,000+ | SA9 | 09/09/2026 | Sold | ||
Commercial Development | £18,000 | SA31 | Carmarthenshire | 12/03/2025 | Sold Prior | |
3 Bed Detached House | £299,000 | SA48 | Ceredigion | 12/03/2025 | Sold Prior | |
2 Bed Semi-Detached House | £181,500 | SA6 | Swansea | 12/03/2025 | Sold Prior | |
Residential Development | £170,000 | LL55 | Gwynedd | 12/03/2025 | Sold Prior | |
3 Bed Terraced House | £65,000 | CF42 | Rhondda Cynon Taf | 21/05/2025 | Sold Prior |
.png)






