WPI Glasgow Portfolio
Summary
- Glasgow, G42
- 70 Luxury Apartments
- Brochure Price £10,849,100
- RICS Vals (Dec 09) £9,340,000
- Investor price: £6,071,000
- Equity £3,269,000
- Expected Yield 8.68% (Currently vacant)
- Finders Fee 1%
If you would like to receive more BMV portfolio’s like the one above, please sign up to the Portfolio Service we offer.
We have direct access to this Glasgow Portfolio and can supply contrats and all other documentation needed very quickly. The discount of 35% has been given against the recent RICS valuation (which has already reduced the asking price by just under 15%). The properties are currently vacant therefore the rental figures are estimated.
I have included the spreadsheet on this portfolio, however it doesn’t always show that clearly. If you think you would be interested in this please contact Tyler on 0800 988 4338
All properties comply to the full CML handbook and therefore mortgages could be obtained down the line.
This has to be sold as one bulk purchase, however if you can buy a large number (over 10 units) then we may be able to accomodate.
| Unit | No. Bedroom | Size (SQ FT) | Original Brochure Price | Valuations | WPI Investor Price | 35% Discount | ||
| 1 | 1 | 522 | £120,500.00 | £120,000 | £78,000 | £42,000 | ||
| 2 | 1 | 522 | £122,000.00 | £120,000 | £78,000 | £42,000 | ||
| 3 | 1 | 522 | £123,500.00 | £120,000 | £78,000 | £42,000 | ||
| 4 | 1 | 522 | £125,000.00 | £120,000 | £78,000 | £42,000 | ||
| 5 | 1 | 497 | £127,000.00 | £120,000 | £78,000 | £42,000 | ||
| 6 | 1 | 556 | £125,000.00 | £120,000 | £78,000 | £42,000 | ||
| 7 | 1 | 483 | £120,000.00 | £120,000 | £78,000 | £42,000 | ||
| 8 | 1 | 535 | £120,500.00 | £120,000 | £78,000 | £42,000 | ||
| 9 | 1 | 535 | £122,000.00 | £120,000 | £78,000 | £42,000 | ||
| 10 | 1 | 535 | £123,500.00 | £120,000 | £78,000 | £42,000 | ||
| 11 | 1 | 535 | £125,000.00 | £120,000 | £78,000 | £42,000 | ||
| 12 | 1 | 509 | £127,000.00 | £120,000 | £78,000 | £42,000 | ||
| 13 | 1 | 509 | £130,000.00 | £120,000 | £78,000 | £42,000 | ||
| 14 | 2 | 694 | £152,500.00 | £140,000 | £91,000 | £49,000 | ||
| 15 | 2 | 735 | £155,000.00 | £140,000 | £91,000 | £49,000 | ||
| 16 | 2 | 890 | £156,500.00 | £140,000 | £91,000 | £49,000 | ||
| 17 | 2 | 790 | £156,500.00 | £140,000 | £91,000 | £49,000 | ||
| 18 | 2 | 811 | £157,500.00 | £140,000 | £91,000 | £49,000 | ||
| 19 | 2 | 735 | £157,500.00 | £140,000 | £91,000 | £49,000 | ||
| 20 | 2 | 890 | £158,500.00 | £140,000 | £91,000 | £49,000 | ||
| 21 | 2 | 790 | £158,500.00 | £140,000 | £91,000 | £49,000 | ||
| 22 | 2 | 811 | £160,000.00 | £140,000 | £91,000 | £49,000 | ||
| 23 | 2 | 832 | £165,000.00 | £140,000 | £91,000 | £49,000 | ||
| 24 | 2 | 890 | £162,500.00 | £140,000 | £91,000 | £49,000 | ||
| 25 | 2 | 790 | £162,500.00 | £140,000 | £91,000 | £49,000 | ||
| 26 | 2 | 811 | £162,000.00 | £140,000 | £91,000 | £49,000 | ||
| 27 | 2 | 832 | £166,500.00 | £140,000 | £91,000 | £49,000 | ||
| 28 | 2 | 735 | £162,100.00 | £140,000 | £91,000 | £49,000 | ||
| 29 | 2 | 890 | £164,000.00 | £140,000 | £91,000 | £49,000 | ||
| 30 | 2 | 790 | £164,000.00 | £140,000 | £91,000 | £49,000 | ||
| 31 | 2 | 795 | £168,500.00 | £140,000 | £91,000 | £49,000 | ||
| 32 | 2 | 792 | £170,000.00 | £140,000 | £91,000 | £49,000 | ||
| 33 | 2 | 683 | £169,000.00 | £140,000 | £91,000 | £49,000 | ||
| 34 | 2 | 890 | £169,500.00 | £140,000 | £91,000 | £49,000 | ||
| 35 | 2 | 790 | £169,500.00 | £140,000 | £91,000 | £49,000 | ||
| 36 | 2 | 795 | £170,000.00 | £140,000 | £91,000 | £49,000 | ||
| 37 | 2 | 795 | £178,500.00 | £140,000 | £91,000 | £49,000 | ||
| 38 | 2 | 683 | £170,500.00 | £140,000 | £91,000 | £49,000 | ||
| 39 | 2 | 890 | £171,500.00 | £140,000 | £91,000 | £49,000 | ||
| 40 | 2 | 884 | £208,000.00 | £140,000 | £91,000 | £49,000 | ||
| 41 | 2 | 683 | £202,000.00 | £140,000 | £91,000 | £49,000 | ||
| 42 | 2 | 765 | £155,000.00 | £140,000 | £91,000 | £49,000 | ||
| 43 | 2 | 748 | £155,000.00 | £140,000 | £91,000 | £49,000 | ||
| 44 | 2 | 765 | £157,500.00 | £140,000 | £91,000 | £49,000 | ||
| 45 | 2 | 748 | £157,500.00 | £140,000 | £91,000 | £49,000 | ||
| 46 | 2 | 765 | £160,000.00 | £140,000 | £91,000 | £49,000 | ||
| 47 | 2 | 748 | £160,000.00 | £140,000 | £91,000 | £49,000 | ||
| 48 | 2 | 765 | £162,000.00 | £140,000 | £91,000 | £49,000 | ||
| 49 | 2 | 748 | £162,000.00 | £140,000 | £91,000 | £49,000 | ||
| 50 | 2 | 748 | £168,500.00 | £140,000 | £91,000 | £49,000 | ||
| 51 | 2 | 731 | £168,500.00 | £140,000 | £91,000 | £49,000 | ||
| 52 | 2 | 748 | £170,000.00 | £140,000 | £91,000 | £49,000 | ||
| 53 | 2 | 731 | £170,000.00 | £140,000 | £91,000 | £49,000 | ||
| 54 | 2 | 791 | £155,000.00 | £140,000 | £91,000 | £49,000 | ||
| 55 | 2 | 745 | £155,000.00 | £140,000 | £91,000 | £49,000 | ||
| 56 | 2 | 791 | £157,500.00 | £140,000 | £91,000 | £49,000 | ||
| 57 | 2 | 745 | £157,500.00 | £140,000 | £91,000 | £49,000 | ||
| 58 | 2 | 791 | £160,000.00 | £140,000 | £91,000 | £49,000 | ||
| 59 | 2 | 745 | £160,000.00 | £140,000 | £91,000 | £49,000 | ||
| 60 | 2 | 791 | £162,000.00 | £140,000 | £91,000 | £49,000 | ||
| 61 | 2 | 745 | £162,000.00 | £140,000 | £91,000 | £49,000 | ||
| 62 | 2 | 773 | £168,500.00 | £140,000 | £91,000 | £49,000 | ||
| 63 | 2 | 728 | £168,500.00 | £140,000 | £91,000 | £49,000 | ||
| 64 | 2 | 773 | £170,000.00 | £140,000 | £91,000 | £49,000 | ||
| 65 | 2 | 728 | £170,000.00 | £140,000 | £91,000 | £49,000 | ||
| 66 | 2 | 1021 | £210,000.00 | £140,000 | £91,000 | £49,000 | ||
| 67 | Studio | 409 | £115,000.00 | £90,000 | £58,500 | £31,500 | ||
| 68 | Studio | 409 | £118,000.00 | £90,000 | £58,500 | £31,500 | ||
| 69 | Studio | 409 | £120,000.00 | £90,000 | £58,500 | £31,500 | ||
| 70 | Studio | 416 | £115,000.00 | £90,000 | £58,500 | £31,500 | ||
| Totals | £10,849,100 | £9,340,000 | £6,071,000 | £3,269,000 | ||||
| Type | No of units | Rent PM | Rent (Monthly) | Rent (Annual) | ||||
| 2 beds | 53 | £650 | £34,450 | £413,400 | ||||
| 1 beds | 13 | £575 | £7,475 | £89,700 | ||||
| Studios | 4 | £500 | £2,000 | £24,000 | ||||
| Totals | 70 | £43,925 | £527,100 | 8.68% | Rental Yield, assuming all plots are tenanted as indicated |
