Paid Back in Full

Greenacres, 2A Cleveland Gardens, Trowbridge, BA14 7LX

Developer: Steve Bygrave

loan amount

£350,000

interest paid*

8%

funds pledged

£350,000

number of investors

39

% of target pledged

Fully Funded

project type

Conversion of existing residential property to multiple units

loan term

up to 12 months

security

1st charge

project phasing

1 of 1

floor area

-

purchase price/value

£270,000

cost of work

£301,831

loan to value

62.96%

est. sales value (gdv)**

£745,000

owed at exit to gdv***

51.68%

strategy & vision

Greenacres, 2A, Cleveland Gardens, Trowbridge, Wiltshire BA14 7LX comprises a former Care Home that closed in 2012. The Home had 11 bedrooms together with ancilliary facilities and communal space. The buildings on site are a mix of single storey and two storey construction.

The main parts date back to the 1960's with some 1980's extensions. It is believed the original building may have been a single dwelling that was later converted and extended into a Care Home. The 1st floor of the original house is already a self contained 2 bed flat previously used as the wardens accommodation.

The existing accommodation totals 4,424sf gross external. The site totals .23 acres.

Cleveland Gardens is a road with a mix of houses and bungalows developed in the 1960's and 70's. The property is close to Greenacre House, an 1870's Victorian detached former stately home now converted into apartments.

Trowbridge is the county town of Wiltshire with a population of approx 45,000. It lies around 12 miles south east of Bath and south of Chippenham where one can gain access to the motorway network via the M4. In the last few years the town has seen some major developments including: St Stephens PLace Leisure Park, a new £25m town centre multiplex cinema, restaurants and Premier Inn hotel; a £7m town centre development including M+S Simply Food, Toby Carvery and new car; two new residential developments providing some 1400 new homes.

A Planning consent was granted on 4th February 2016 by Wiltshire Council application ref. no. 15/12282/FUL. The consent permits the conversion of the Care Home into 7 residential units as follows:

Unit 1 = 446sf
Unit 2 = 420sf
Unit 3 = 770sf
unit 4 = 560sf
Unit 5 = 398sf
Unit 6 = 527sf
Unit 7 = 619sf TOTAL = 3,740sf (gross internal)

Steve Bygrave has exchanged contracts on the purchase of the property and will complete the purchase on 15th March 2016.

He is purchasing the property for £230,000 and this has been verified by a recent RICS valuation who believes the property in its current condition is worth £270,000. Steve will convert the property into the 7 units. Upon completion, the RICS valuation believes the 7 units will have an aggregate value of £745,000 or an annual rental of £41,500 - assuming each unit is let on a traditional AST.

With total costs (including purchase price, conversion costs, consultants, sale fees, CIL, contingencies and interest charge) amounting to £572,664, this scheme is expected to create a profit of £172,336 - 30.1% profit on costs.

CrowdProperty has agreed to lend Steve £350,000 for a minimum term of 6 months and a maximum of 12 months. This loan will be issued in 2 phases, £170,000 on completion of the purchase and £180,000 at certain milestones during the works and as verified by our Independent Monitoring Surveyor.

The initial drawdown will be of £170,000, while the current market value is £270,000, therefore the initial LTV will be 62.96%.

Steve's exit strategy is to let the flats and re finance with a Commercial lender so that The Crowd can be paid back.

exit strategy

the borrower
& project team

Steve Bygrave is a qualified project manager. He has been investing in property for nearly 20 years. His 1st project was the conversion of 5 bed semi into 2 houses. Since then he has undertaken other projects including:

Self build detached Property in the garden of a 3 bed semi
Conversion of Grade 1 listed house to 13 bed HMO
Conversion and extension of house to include turning attached garage into kitchen/diner.

Steve has been a landlord since 2000.
He works closely with his father who has been in the building trade for over 25 years. HIs brother is also a qualified groundworker and plasterer/builder with over 15 years experience.

This project will be undertaken by Steve with the help of his family. Specialist Tradesmen will be appointed on parts of the project - e.g. plumbers/electricians.

Steve is buying Greenacres in his Company vehicle - Pre Emptive Property Ltd reg. no. 8957057

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

CrowdProperty Comments


This is another great project where the developer is adding significant value through change of use and renovation works.

Due to the relatively low 47% LTV of GDV, we are confident that the developer's Plan A of re-financing the finished apartments, should easily cover the loan repayment and interest payment to the crowd.

If for any reason this is not possible, we like the fact that the finished units will be the cheapest property in an expensive area, which means that selling them should be a good plan B exit route to repay all of the lenders.

We are very happy to give this project the CrowdProperty stamp of approval.

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.

Your capital is at risk and you may lose all you lend. See our full risk warning for more information

ask a
question

Ask us a question and we'll get back
to you by email within 24 hours
or view our FAQS

ask a question

Thank you for your question, we'll get back
to you by email within 24 hours or view our FAQS

As featured in...
Peer2Peer Financing Association
UK crowdfunding
UK Proptech Association
Brismo