In the print dialog choose “Save as PDF” as the destination.
Deal WizardHMO · Property Analysis
Property analysis
Address: The Railway Junction, Ystrad Mynach, CF82Price: £290,0004 Bedroom(s)3 Bathroom(s)Analysis Date: Jul 11, 2026
ROCE: 18.5 %Tenure Type: FREEHOLDProperty Type: Semi DetachedSize: 0 sq ft / 0 m²Risk: LowProject Time: 6 weeks

HMO Investment Analysis: The Railway Junction, CF82

This property offers strong potential for conversion into a 5-bedroom high-spec HMO, capitalizing on proximity to transport links and local demand in the South Wales Valleys corridor.

Executive Summary

The subject property, a 3-storey semi-detached house, is an excellent candidate for a 5-bedroom HMO project. With the conversion of the ground floor reception room into a bedroom and the utilisation of existing en-suite facilities, we can achieve a high-yielding professional HMO. The property's layout naturally supports 5 occupants without extensive structural remodelling, though fire safety and amenity compliance are non-negotiable prerequisites. Rental demand in the CF82 area is supported by strong transport links to Cardiff and the hospital networks.

Acquisition Overview

Purchase Price
£290,000
Est. Refurb
£28,000
Total Investment
£318,000
Strategy
5-Bed HMO
Licence Required
Yes
Risk Level
28/100

Projected Rental Income (Post-Refurb)

Est. Monthly Rent
£2,650
Gross Annual Rent
£31,800
Avg Room Rate
£530

Projected Cashflow & Returns

ROCE
18.5%
Gross Yield
10.96
Net Yield
6.85
Monthly Cashflow
£980
The project delivers strong cashflow, assuming a 75% LTV commercial mortgage. The key to ROCE improvement is the speed of the refurbishment and keeping overheads (bills) managed through energy-efficient measures.

Licensing & Compliance

Budget £800-£1,200 for initial licence application and mandatory fire safety compliance works (interlinked alarms, FD30 doors).

Property & Layout Analysis

Ground Floor Reception
Convert to Bedroom 1
Pass
Bedroom 2 (1st Fl)
Existing Double + Ensuite
Pass
Bedroom 3 (1st Fl)
Standard Single
Pass
Bedroom 4 (1st Fl)
Standard Single
Pass
Master Suite (2nd Fl)
Ensuite
Pass

Max Compliant Occupant Count: 5. Recommended Layout: 5-bed HMO with shared kitchen/communal space.

Refurbishment Plan

Refurb Breakdown:

Fire Safety (Doors/Alarms/Emergency Lighting)£6,500
Kitchen Upgrade & White Goods£6,000
Bedroom Furniture Sets x 5£4,000
Decor & Flooring£4,500
En-suite/WC Maintenance£3,000
Gardening/Exterior tidy£1,500
Contingency£2,500
Total Estimated Cost£28,000

Shopping List (Top Picks):

Timeline:

Weeks: 6 || Months: 1.5

Phase 1: Fire Safety & Compliance || 2 weeks
Phase 2: Kitchen & Bathroom Refresh || 2 weeks
Phase 3: Decor, Furnishing & Snagging || 2 weeks

Negotiation Points

Property Condition & Safety

The need to install a full fire system (doors/alarms) is a significant capital outlay.

Probability: 85/99

Market Comps

3-bed houses in the immediate vicinity are selling for significantly less than the £290k asking price.

Probability: 70/99

Investment Case Summary

Short Recommendation

This is a solid HMO project. The property layout is naturally suited for 5 rooms. Negotiate firmly on the asking price, citing the need for fire safety compliance works to reach mortgageable HMO standards.

Detailed Recommendation

The "Railway Junction" property is a prime HMO conversion target. The 3-storey configuration allows for a clean separation of bedroom and living spaces. The 5-bedroom layout is optimal for the local rental market, particularly given the strong professional/student demand in the area. Focus the refurbishment budget on fire safety and high-speed internet infrastructure—these are the "must-haves" for professional tenants in the valleys. Avoid over-complicating the kitchen layout; keep it functional for 5 people. The projected return on capital employed (ROCE) is healthy, provided acquisition costs are controlled. I recommend proceeding with an offer at £265k to build in a buffer for the refurbishment works.