12-unit residential new-build, Camden
Conventional mid-market scheme. Strong area, conservative pricing, fast sales velocity. Exit finance beat the extended senior tail by £78k over the 9-month actual hold.
Facility
£4.2m
GDV
£6.5m
LTV
65%
Monthly rate
0.65%
Term (agreed)
12m
Actual hold
9m
Est. all-in cost
£308,700
Cost vs facility
7.3%
Outcome
Closed on plan.
Conventional mid-market scheme. Strong area, conservative pricing, fast sales velocity. Exit finance beat the extended senior tail by £78k over the 9-month actual hold.
Lesson
When you've got comparables and a strong location, get indicative dev exit terms 90 days before PC. Mainstream specialists competed hard.
What the numbers show
Over an actual hold of 9 months at 0.65% per month, monthly interest on a £4.2m facility runs to about £27,300 each month. Add a 1.5% arrangement fee of £63,000, and the estimated all-in cost is roughly £308,700 — about 7.3% of facility. That excludes valuation, legals, and any extension or step-up costs where applicable.
Related case studies
- 9-unit heavy refurb conversion, Brighton — Slower sales market than modelled. Extended facility twice. Pricing stepped up from 0.82% pm to 0.92% pm for the final 3 months.
- 24-unit BTR scheme, Leeds — Sold the entire block to a single institutional buyer after 5 months. Repaid early with no ERC. Would have been cheaper to stay on senior + block sale direct, but certainty of execution was worth the premium.
- 5-unit office-to-resi conversion, Bristol — Smaller ticket, specialist non-bank lender. Higher rate (0.85% pm) but completed in 14 days from term sheet. Time-to-close made up for the rate.