Newport · NP25 4SF · 4-bed
Croes Faen Bungalow, Penallt, NP25
© OpenStreetMap · click to open in maps
Asking price
£625,000
Verdict
Overpriced by £167,480 vs 4-bed homes nearby
What you could do with it
Estimated gross yields from current rental comps. Numbers are pre-cost — service, voids, mortgage, management still come off these.
Standard BTL
Best fit£1,850/mo
3.5% gross yield
Open-market tenant on a 12-month AST.
LHA / Section 8
£1,197/mo
2.3% gross yield
Council-paid tenant. Stable rent, longer tenancies, slight discount to market.
Council lease
£1,017/mo
1.9% gross yield
3–5 yr guaranteed-rent lease to a housing association. Hands-off.
Who is this for?
Quick read across the buyer personas. ✅ = good fit · ⚠ = workable with caveats · ❌ = look elsewhere.
Family home
4-bed but EPC unknown — factor retrofit cost or budget for it.
Standard BTL
3.5% gross — won't cover costs at current rates.
Buy + rent later
Rent would cover most mortgage costs but you'd top up if it sat empty for a few months.
The numbers
Wales (LTT) · 75% LTV mortgage at 5.5% over 25 years (capital repayment).
Stamp duty
First-time buyer
£27,375
Home mover
£27,375
2nd home / BTL
£52,375
Mortgage @ 75% LTV
- Loan
- £468,750
- Deposit
- £156,250
- Per month
- £2,879
Cash you'd need to walk in (deposit + investor SDLT, before legal/survey): £208,625
Should you pay this?
Asking price is roughly £167,480 above what 4-bed homes typically go for here.
You're paying £625,000. Comparable 4-bed homes in this area suggest a market price of around £457,520.
Contains HM Land Registry data © Crown copyright and database right.
What it'd rent for
£1,850/month3.55% gross yield
Based on 138 live rentals in Newport · 4-bed homes here average £2,190/mo.
Most landlords need 5%+ gross to break even after costs in this area, so this is tight as a fallback — worth running the numbers carefully.
Property features
- []
Loading nearby sold…
5-year price trend
Crime risk
Flood risk
Schools & Ofsted
Catchment area is the #1 driver of family-let demand and exit liquidity in the suburbs. Verify the local primary + secondary ratings before offering — an Outstanding catchment can add 5–10% to £/sqft; Inadequate is a permanent drag.
- All schools within 2 miles (DfE GIAS) — official register, last Ofsted, type
- Ofsted reports for NP25 4SF — full inspection reports + history
- Catchment visualiser (Locrating) — free-tier school-catchment map
Catchments aren't published nationally; many schools use distance-from-school as the deciding factor. The links above give you the official data; only the local authority can confirm a specific year's catchment boundary.
HMO licensing
No curated HMO data for this area. Most UK councils run mandatory licensing for 5+ sharers (statutory) plus area-specific additional / selective schemes. Verify with the local authority before completing a purchase.
Area pulse
- 5,290 new listings here in the last month — good comparable supply.
Share this analysis
Want unlimited saved searches, the full investor breakdown, and the what-if calculator? Try Pro free for 3 days.