The opportunity · Draft — unverified

38 Cecil Street, Walkden

A vacant auction terrace with two possible exits: refurbish and sell, or refinance and hold. Both rely on an unverified £155,000 value, £49,500 of works and development-finance figures that are not yet reconciled.

Summary & addressWalkden M2838 Cecil Street, Walkden, Worsley
TenureLeaseholdVacant, per the listing
AuctionLot 33McHugh & Co · 21 October 2026
Auction guide£40,000+Not an agreed price

The property. A vacant leasehold terrace near Walkden station, McHugh & Co Lot 33, online auction 21 October 2026. The auctioneer lists three first-floor rooms; the bedroom layout is not yet confirmed. No floor plan was published. Intended use: refurbish, then sell, or refinance and let.

Key figures

The source model, at the £40,000 guide.

Works£49,500Includes £4,500 contingency
Potential GDV£155,000Modelled, not valued
Potential rent£1,100 pcmModelled, not achieved
Investor contribution£27,046Sale route, source model

Both investment scenarios remain unverified. These are modelled figures from the Sourced deal calculator (development-loan version, 15 October 2026), before tax. The development finance in that model is not yet reconciled.

What this means to you

One property. Two potential investment strategies.

Exit 1

Refurbish & sell

Purchase, refurbish and sell at a modelled £155,000.

£44,439potential profit
164%return on £27,046, before tax
£27,046investor contribution
6 monthsassumed

Development finance not yet reconciled, so these figures are not ready to support a bid.

Exit 2

Refinance & hold

Refurbish, refinance and retain as a rental property.

£380/monthpotential cash flow before tax
£4,562/year 
£116,250modelled refinance at 75% LTV
8.5%gross yield on the £155,000 assumed value

Cash recycled at refinance, and any capital left in, not yet verified.

Fees. The £4,000 sourcing fee and £1,500 auction buyer fee are included in the source model. Complete acquisition costs and tax still need checking.

Financial scenarios

If the sale price comes in lower.

Downside sensitivity (on sale) · Based on the same investor contribution and modelled costs.

Sale priceModelled profitReturn on cash
£155,000£44,439164%
£139,500£28,939107%
£130,000£19,43972%
£124,000£13,43950%

Return on cash is modelled profit divided by the £27,046 investor contribution, before tax. These are sensitivities, not forecasts, and assume every other model input stays the same.

What happens next

Before bidding

  1. 1

    Lease

    Confirm the lease, ground rent and title.

  2. 2

    Layout

    Verify bedroom layout (auctioneer lists three first-floor rooms) and the building's condition.

  3. 3

    Works

    Survey and get the works quoted.

  4. 4

    Values

    Check sold values and comparable rents.

  5. 5

    Finance

    Reconcile acquisition, development loan, refinance and sale costs.

  6. 6

    Your ceiling

    Agree any maximum bid only after this review.

Important things you need to know

What could change the numbers.

Investment status: further due diligence required

Evidence we have

What the figures rest on.

Auction listing Agent-stated

McHugh & Co, Lot 33, online auction 21 October 2026: guide £40,000+, leasehold, vacant, with photos. No floor plan was published. The photos are undated, so condition is checked at a viewing.

Same-street sold prices Recorded sales

No. 31 £160,000 (Jul 2025), No. 30 £162,000 (Apr 2025), No. 49 £150,000 (May 2026), No. 52 £120,000 (Mar 2026). These are not condition- or size-adjusted comparables.

Deal calculator Modelled

The Sourced deal calculator, development-loan version agreed on 15 October 2026. Its development finance is not yet reconciled. Ask for a copy below.

Photos from the auction listing (McHugh & Co).

What information is still outstanding

What we have, and what's still to come.

Still outstanding: the lease and ground rent; the auction legal pack; the bedroom layout; a survey; costed works; adjusted value evidence; rent evidence; development and refinance loan quotes, fees and cash recycling; and a maximum bid. Disa is collecting these. Items marked Coming soon will appear here, on this same link.

Ready Deal summaryOne page · PDF Ready PhotosFrom the auction listing
How to move forward

Talk through the two exits

Discuss the two possible exits with Chrissie, and ask for the legal and financial evidence before bidding. Your question comes straight to her.

Thank you, that's with Chrissie.

She'll come back to you by email, or by phone if you left a number. If it's urgent, call 0161 399 8877.