In the print dialog choose “Save as PDF” as the destination.
Deal WizardFLIP · Property Analysis
4 bedroom detached house for sale in Nethergray Entry, Dykes of Gray, Dundee, DD2 5JY, DD2
Address: Nethergray Entry, Dykes of Gray, Dundee, DD2 5JYPrice: £327,0004 Bedroom(s)3 Bathroom(s)Analysis Date: Oct 26, 2025
ROI: 10 %Tenure Type: FREEHOLDProperty Type: DetachedSize: 1224 sq ft / 113 m²Risk: Moderate to HighProject Time: 7 weeks

Property Investment Analysis Report

This report provides a comprehensive analysis of the 4-bedroom detached property at Nethergray Entry, Dykes of Gray, Dundee, DD2 5JY, focusing on its flip potential. It evaluates market value, refurbishment needs, financial viability, and associated risks.

Executive Summary

Purchase Price
£327,000
Estimated Refurb
£21,000
ARV (Resale)
£418,000
Gross Profit
£38,022
ROI
10.0%

This property presents a viable flip opportunity, offering a projected 10.0% ROI after accounting for all acquisition, refurbishment, selling, and holding costs. The strategy involves a high-quality cosmetic refresh to enhance its appeal as a new build, targeting a swift resale. While the entry price is significant, the projected ARV and moderate refurbishment costs allow for a reasonable profit margin. However, success hinges on securing the property at the listed price, efficiently executing the cosmetic upgrades, and achieving the target resale value within the estimated timeframe.

Market Analysis & ARV

The property is a modern, 4-bedroom detached house within the Dykes of Gray development. As a new build, it offers contemporary living spaces and modern specifications. The proposed refurbishment focuses on enhancing the aesthetic appeal through cosmetic upgrades rather than structural changes, aiming to make it stand out in the market and justify a premium resale price. The location in Dykes of Gray, west of Dundee, benefits from the city's amenities and transport links.

Market Value Analysis After Refurbishment

The estimated resale value (ARV) of £418,000 is derived from an analysis of comparable 4-bedroom detached properties in the Dundee area, considering the property's new-build status and the planned cosmetic enhancements. The refurbishment scope is designed to elevate the property's presentation, focusing on high-impact areas like the kitchen and bathrooms, upgraded flooring, modern lighting, and improved curb appeal. These improvements are estimated to add £30,000 - £40,000 in value, transforming it from a standard new build into a highly desirable property. The strategy is to appeal to families seeking modern, move-in-ready homes by ensuring the property is presented at its absolute best, exceeding the typical finishes found in comparable resale properties. This approach aims to capture the upper end of the market for similar homes in the DD2 postcode.

Financials & ROI

Acquisition & Refurbishment Costs

Purchase Price£327,000
Land & Buildings Transaction Tax (LBTT)£12,950
Solicitors (Purchase)£1,500
Surveyor Report£500
Estimated Refurbishment Budget£21,000
Subtotal: Acquisition & Refurb£362,950

Holding, Selling & Exit Costs

Mortgage Interest (6 months)£7,358
Other Holding Costs (6 months)£900
Sales Agent Fees (1.5% of ARV)£6,270
Solicitors (Sale)£1,500
Subtotal: Holding & Selling£16,028

Investment Summary

Total Investment Cost£379,978
Estimated Resale Value (ARV)£418,000
Gross Profit£38,022
Total Investment Cost
£379,978
Gross Profit
£38,022
ROI
10.0%

Key Influencing Factors: Purchase price negotiation, accuracy of ARV estimation, cost control during refurbishment, time to sell, and prevailing market conditions significantly impact the ROI.

Market Trends & Price Appreciation

The property market in Dundee has shown steady growth over recent years, particularly for modern family homes in desirable developments. While short-term fluctuations are expected, the demand for 4-bedroom detached properties remains robust. We anticipate a modest price appreciation of approximately 3% over the next 6-12 months, which supports the projected ARV. However, the primary profit driver for this flip strategy will be the value added through targeted cosmetic improvements, rather than relying solely on market appreciation.

Seller Motivation & Opportunity

The property is listed by Springfield, a new home developer. As such, there are no typical 'distressed' seller motivations like urgent need for cash or property condition issues driving the sale. The opportunity lies in the developer's potential flexibility on price or incentives, especially if it's an end-of-phase sale or an unsold plot.

Risk Assessment

Risk Level: 70 / 100 – Moderate to High

Overall Risk Level

This property presents a moderate to high risk for a flip strategy. While the ROI is achievable, it relies heavily on precise execution and market timing. The primary risks stem from the relatively high entry price for a flip, the limited scope for value addition in a new-build property, and the reliance on achieving a specific resale value within a defined timeframe.

Risk Level Explanation

The significant purchase price, coupled with the fixed nature of new-build specifications, limits the potential for substantial profit margins typical of distressed property flips. Achieving the ARV requires careful market positioning and a high-quality cosmetic finish. Potential for cost overruns on refurbishment, longer than expected selling times, or a downturn in the local property market represent key risks.

Property Characteristics & Risks

Potential for Additional Bedroom

The property is a 4-bedroom detached home with a total floor area of approximately 1224 sqft. Based on the provided floor plans, there is no straightforward or cost-effective way to add a fifth bedroom without significant structural alterations, such as extensions or major reconfigurations that would compromise living space and flow.

Certainty of Fitting≈ 10% Estimated Cost of Addition£30,000 - £50,000+ Estimated Value Added£50,000 - £100,000 (theoretical) Riskiness95 / 100 (Extremely Risky)

Recommendation: It is not recommended to attempt adding a fifth bedroom for this flip project. The costs, complexity, and associated risks far outweigh the potential value added, and it falls outside the scope of a pragmatic, profit-focused cosmetic refurbishment.

Negotiation Strategy

Developer Incentives/Flexibility Probability: 85% - High Price down potential: Negotiate extras, price reduction, or contribution to legal fees.
Plot Specifics/Unsold Stock Probability: 60% - Medium Price down potential: If plot has been on market, leverage time with developer for discount.
Standard New Build Finish vs. Enhanced Probability: 70% - Medium Price down potential: Argue for a discount if current spec isn't premium, justifying your planned upgrades.
Market Comparison (Adjusted) Probability: 40% - Low Price down potential: Use older comparable sales (if available and relevant) to anchor offer, though less effective for new builds.

Damp Check: No signs of damp were observed in the provided images. The property appears to be in new or near-new condition, typical of a developer's listing.

Refurbishment Plan

The refurbishment will focus on a high-end cosmetic refresh to maximize appeal and perceived value. This includes upgrading key finishes and ensuring the property presents better than a standard new build offering.

Refurbishment Cost Estimate

Refurbishment Breakdown

Kitchen Refresh (Worktops, Handles, Appliances)(Importance: 8/10)£4,000
Bathroom Refresh (Vanities, Taps, Screens x3)(Importance: 8/10)£5,000
Flooring (LVT/Carpet Upgrade)(Importance: 7/10)£3,000
Decorating (Premium Paint & Labour)(Importance: 7/10)£3,000
Lighting Fixtures Upgrade(Importance: 6/10)£1,500
Curb Appeal (Landscaping, Exterior Paint)(Importance: 5/10)£1,500
General Repairs & Touch-ups(Importance: 5/10)£1,000
Contingency (10%)£1,900
Total Estimated Refurbishment Cost£21,000

Refurbishment Shopping List

Estimated Refurbishment Time

Phase 1: Planning, Procurement & Site Prep — 1 week
Phase 2: Decorating (Walls & Ceilings) — 2 weeks
Phase 3: Kitchen & Bathroom Upgrades — 2 weeks
Phase 4: Flooring Installation — 1 week
Phase 5: Exterior Works & Final Touches (incl. deep clean) — 1 week
Total Estimated Time: 7 weeks || 1.6 months

Size of the Property

Total Floor Area1224 sq ft (113 sqm)

Source: Developer specification for the 'Arden' 4-bedroom detached house type.

Conclusion & Recommendation

Short Recommendation

Recommended with caution. This property offers a projected 10.0% ROI following a cosmetic refresh. Success depends on securing the purchase price and efficiently executing the upgrade plan to achieve the target ARV.

Detailed Recommendation

The property at Nethergray Entry represents a calculated flip opportunity. The purchase price of £327,000, combined with a £21,000 refurbishment budget and estimated £53,000 in acquisition, selling, and holding costs, results in a total investment of £379,978. The projected resale value of £418,000 yields a gross profit of £38,022, translating to a 10.0% ROI. This strategy leverages the appeal of a modern, well-appointed 4-bedroom home, enhanced by a targeted cosmetic refurbishment. Key to success are securing the property at the asking price, managing refurbishment costs diligently, and achieving the ARV through effective marketing and sales strategy. Given the new-build context, value creation is limited to presentation, making cost control paramount. While risks exist, particularly around market conditions and resale speed, the profit potential is present for a well-executed flip. It is advised to proceed with a thorough due diligence on local market comparables and developer negotiation possibilities.