Fully Funded

Phase 2 of 4 & 5 Station Cottages, London Road, Six Mile Bottom, Cambridge, CB8 0UJ - Phase 2

Please note, for this project, pledges will be limited to a maximum of £0 until 10.05am. After 10.05am, you can create pledges larger than £0 or increase the size of your pre-existing pledge. This is subject to the project amount remaining which needs to be raised.

loan amount

£362,000

interest paid*

8%

funds pledged

£362,000

number of investors

124

% of target pledged

Fully Funded

project type

Other

loan term

up to 14 months

security

1st charge

project phasing

2 of 2

total loan facility

-

floor area

5866 sq.ft.

rics valuation

£685,000

cost of work

£488,000

est. sales value (gdv)**

£1,655,000

initial loan to value

66.56%

loan to gdv

58.79%

owed at exit to gdv***

66.00%

strategy & vision

Construction work has now commenced on site and a second phase raise is now being offered to provide funds for this stage of the project.

The project is located in Six Mile Bottom, which has a population of 84 (2006 stats) and is located midway between Cambridge and Newmarket.
To the northeast of the village is Newmarket racecourse and the 100-year-old Thoroughbred National Stud. Cambridge has a population of approximately 123,867. Famous for its historical University the city boasts a number of diverse industries including R & D, Engineering, Software and Pharmaceutical.

The development comprises a terrace and end of terrace former railway cottages together with large rear and side gardens. Planning was granted by South Cambridge District Council – ref. S/0640/18/FL for the renovation and re-organisation of numbers 4 & 5 Station Cottages together with the construction of a new attached house and a further separate house in the gardens. The properties will benefit from a mix of private and communal car parking to the rear of each property. The 2 existing properties are both 3 bed 2 storey properties of 97m2 (1044 sq.ft) and 115m2 (1238 sq.ft) each.

The new builds will comprise:

A new two storey, two bedroom house on the side of No. 5 so that No. 5 becomes a mid terraced property and the new property becomes end of terrace (No. 6) will total 87m2 (936 sq.ft).
A new five bedroom detached chalet bungalow to the rear gardens of no.4 & 5 Station Cottages. The chalet bungalow will be looking out onto open farm land. The property will have a floor area of 246m2 (2648 sq.ft).

On a RICS valuation of £918,000 CrowdProperty lent £611,000 secured by 1st charge security. This represented an initial loan to value of 66.56%. The loan commenced on 26th September 2018 for a maximum term of 15 months.

Since completion of the loan, the borrower has cleared the site and stripped out the internal of No. 5. He has issued the demolition notice to Building Control at the South Cambridgeshire Council for their approval and has subsequently ordered a 5 tonne digger for the demolition works and excavation of foundations and other groundworks.

The RICS valuation of the existing property with the benefit of planning is £918,000.

The RICS estimate of GDV is £1,655,000, broken down as follows:-

No. 4 - £300,000 - renovated 3 bed mid terrace property
No. 5 - £345,000 - renovated 3 bed mid terraced property
No. 6 - £295,000 - New build 2 bed end of terrace property
No. 7 - £715,000 - New build detached 5 bed property

The estimated cost of works for this project is £488,000. Together with the purchase price, professional fees, cost of works, cost of finance and contingencies, total costs are estimated at £1,323,000 giving an estimated out turn profit of £332,000 or 25% profit on cost.

CrowdProperty has agreed to lend the borrower a further £362,000 taking the total loan to £973,000. This 2nd phase will be used to undertake the construction and monies will only released when the borrower has reached certain milestones and our Independent Monitoring Surveyor has verified this.
The documented loan end date will be co terminus with the end date of the first raise- namely 25th December 2019, although this is the latest date and monies could be returned by the borrower earlier.

In terms of exit strategy the borrower intends to sell Nos. 4 & 5 as soon as he has completed the conversion works and will re finance Nos. 6 & 7 and hold for investment purposes. On completion the loan including rolled up interest will represent 66% LTV.

We are targeting this phase of the loan to commence on or around 26th October. The loan is secured by means of a Land Registry registered 1st charge on the property.

exit strategy

Upon completion of the project Fred will look to sell the renovated properties and refinance and hold the newly built residential units

indicated return for your pledge
interest
total
min. loan (6 months)
£200
£5,200
14 month loan
£600
£5,600

CrowdProperty Comments


The borrower completed the purchase of the development in September 2018. He is now looking to obtain further monies to undertake the refurbishment and new build works. The phase 2 loan will top up the existing agreed facility and be released on our Independent Monitoring Surveyors intermittent inspections.
The unique design of a chalet bungalow set in large gardens looking over open fields is a USP to this project. Furthermore, Six Mile Bottom is seen to be an excellent location for investment with Cambridge, accompanied by London being the only two cities in the UK seeing capital growth of over 50% since 2007; namely 53% and 58% respectively. (Hometrack UK All City House Price Index 65 cities snapshot - June 2018)

The

CrowdProperty

Shield

Rigorous due diligence
1st Charge Security
Unparalleled expertise
more
*Please see full risk warning
**Estimated Sales Value is more formally referred to as GDV - Gross Development Value
***Owed at exit to GDV is calculated as the total capital + any planned loan interest against the RICS GDV for the project. These figures do include subsequences on projects funding development costs during the course of the project.

share this project

Your capital is at risk. No FSCS protection. Past performance is not an indicator of future results. Tax treatment depends on individual circumstances and may change. full risk warning.

ask a question
TrustPilot
Property Awards
Property Awards
AltFi
Growth Finance
Birmingham Post
Money Net Awards
spacer
P2P Finance News
Bridging and Commercial
UKBAA
Money Age
Money Age
spacer
peer2peer Finance Association
Brismo Verified
ECN Gold Member
UK CrowdFunding
spacer
UKPropTech Association
Trusted Land
Qandor
spacer
As featured in...
financial times
the times
City AM
Daily Mail
FT Weekend
The Sunday Times
Which?
Investors Cronicle
The is money
Business Life
Die welt
Forbes
Property Week
EG
Development Finane Today
Property Investors News
YPN
Property TV
Peer2Peer Finance News
altfi
PlaceTech
UKTN
Angel News
University of Cambridge - Judge Business School