2 Bed Flat, Single Let, Bristol, BS32 9AY, £220,000

Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire, BS32 9AY - a year ago

Leasehold
BTL
ROI: 4%
~68 m²
+3 photos

ValuationUndervalued

Sold Prices£163K - £275K
Sold Prices/m²£2.5K/m² - £5.2K/m²

 

 

Square Metres

~68.11 m²
Price/m²£3.2K/m²

Value Estimate

£242,886
BMV10%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£55,000

Stamp Duty & Legal Fees

£12,200

Total Cash In

£67,200

 

 

Cash Out

 

Rent Range

£1,050 - £1,600

Rent Estimate

£1,150

Running Costs/mo

£938

Cashflow/mo

£213

Cashflow/yr

£2,550

ROI

4%

Gross Yield

6%

Local Sold Prices

36 sold prices from £163K to £275K, average is £202.9K. £2.5K/m² to £5.2K/m², average is £3.6K/m².

PriceDateDistanceAddressBeds 
£218.7K04/230.01 mi98, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£175K03/210.01 mi58, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£180K04/210.01 mi118, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£210K03/230.01 mi110, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£205K07/230.01 mi18, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£200.8K04/230.02 mi11, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AZ2
£215K10/220.02 mi31, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AZ2
£182K03/210.02 mi65, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AZ2
£232K12/210.06 mi1, The Hedgerows, Bradley Stoke, Bristol, South Gloucestershire BS32 9DW2
£182.5K10/200.06 mi91, The Hedgerows, Bradley Stoke, Bristol, South Gloucestershire BS32 9DW2
£220K12/220.12 mi115, Hornbeam Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8FE2
£275K11/220.14 mi24, Hornbeam Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8FD2
£210K05/220.15 mi107, Hornbeam Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8FE2
£172.5K02/210.15 mi61, Hornbeam Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8FE2
£191K05/210.15 mi41, Hornbeam Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8FE2
£210K12/220.3 mi27, Snowberry Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8GB2
£197K11/210.31 mi101, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BL2
£200K05/210.31 mi57, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BL2
£225K11/220.31 mi115, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BL2
£190K01/210.43 mi323, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BZ2
£243.5K11/220.43 mi307, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BZ2
£252K10/220.43 mi331, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BZ2
£245K01/230.44 mi359, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BZ2
£187.5K05/210.45 mi51, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BL2
£235K12/220.47 mi335, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BZ2
£185K03/210.53 mi37a, Oak Close, Little Stoke, Bristol, South Gloucestershire BS34 6RB2
£227.5K11/220.56 mi32a, Oak Close, Little Stoke, Bristol, South Gloucestershire BS34 6RB2
£252K11/220.62 mi47, Orchard Gate, Bradley Stoke, Bristol, South Gloucestershire BS32 0HN2
£176K09/220.75 mi79, Little Stoke Lane, Little Stoke, Bristol, South Gloucestershire BS34 6HJ2
£189K03/230.75 miFlat 2, Woodlands Court, Woodlands Lane, Bradley Stoke, Bristol, South Gloucestershire BS32 4JU2
£215K01/230.81 mi17, Foxcroft Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8BJ2
£195K10/220.81 mi35, Foxcroft Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8BJ2
£163K09/210.89 mi118, Great Meadow Road, Bradley Stoke, Bristol, South Gloucestershire BS32 8DA2
£182K04/210.89 mi100, Great Meadow Road, Bradley Stoke, Bristol, South Gloucestershire BS32 8DA2
£183K04/210.96 mi184, Great Meadow Road, Bradley Stoke, Bristol, South Gloucestershire BS32 8DB2
£208K01/230.96 mi151, Great Meadow Road, Bradley Stoke, Bristol, South Gloucestershire BS32 8DF2

Local Rents

52 rents from £1.1K/mo to £1.6K/mo, average is £1.2K/mo.

RentDateDistanceAddressBeds 
£1,20004/240 miShepherds Walk - Bradley Stoke2
£1,20004/240 miShepherds Walk, Bradley Stoke, Bristol, BS322
£1,20003/250 mi-2
£1,15003/240 miShepherds Walk, Bristol2
£1,15004/240 miShepherds Walk, Bristol2
£1,35003/240.04 miThe Hedgerows, Bradley Stoke2
£1,25001/250.04 mi-2
£1,20005/240.06 miThe Hedgerows, Bradley Stoke, Bristol, South Gloucestershire, BS322
£1,25003/250.06 mi-2
£1,20003/240.07 miThe Hedgerows, Bradley Stoke, Bristol2
£1,60004/240.07 miThe Hedgerows, Bradley Stoke, Bristol, BS322
£1,60004/240.07 mi-2
£1,60003/250.07 mi-2
£1,20004/240.11 miDewfalls Drive, Bradley Stoke, Bristol, BS322
£1,05004/240.12 miHornbeam Close, Bradley Stoke, South Gloucestershire2
£1,17510/230.15 miHornbeam Close, Bristol2
£1,20004/240.15 miHornbeam Close, Bristol2
£1,25002/250.15 mi-2
£1,20003/240.17 miDewfalls Drive, Bristol2
£1,20005/240.17 miDewfalls Drive, Bristol2
£1,15004/240.19 miWheatfield Drive, Bradley Stoke, Bristol, BS322
£1,25004/240.19 miWheatfield Drive, Bradley Stoke, Bristol, South Gloucestershire, BS322
£1,25004/240.21 miThe Willows, Bradley Stoke, Bristol, BS322
£1,25005/240.21 miThe Willows, Bradley Stoke, Bristol, BS322
£1,20004/240.21 miWinsbury Way, Bristol2
£1,20003/240.21 miThe Culvert, Bradley Stoke, Bristol, BS322
£1,25004/240.23 miWheatfield Drive, Bristol2
£1,19503/240.24 miHarvest Close, Bradley Stoke, South Gloucestershire2
£1,25005/240.25 mi-2
£1,25004/240.25 miCourtlands, Bradley Stoke, Bristol, BS322
£1,20003/240.25 miWinsbury Way, Bristol2
£1,25004/240.25 miWinsbury Way, Bradley Stoke, Bristol, BS32 9BE2
£1,25003/240.26 miStevens Walk, Bristol2
£1,20003/240.28 miFern Grove, Bradley Stoke, Bristol2
£1,20004/240.29 mi-2
£1,15003/240.3 miSnowberry Close, Bristol2
£1,35003/240.3 mi-2
£1,35003/240.3 miThe Beeches, Bristol, BS322
£1,25010/230.3 miThe Beeches, Bristol2
£1,40003/250.3 mi-2
£1,20004/240.31 miCornfield Close, Bristol2
£1,20004/240.31 miCornfield Close, Bristol2
£1,25005/240.31 miCornfield Close, Bradley Stoke, Bristol, BS32 9DN2
£1,25005/240.31 miChamps Sur Marne, Bradley Stoke2
£1,50005/240.31 miChamps Sur Marne, Bradley Stoke, BS322
£1,25004/240.32 mi-2
£1,19503/240.32 miFern Grove, Bradley Stoke , South Gloucestershire2
£1,17504/240.33 mi-2
£1,17504/240.33 mi-2
£1,40003/240.33 mi-2
£1,29510/230.35 miElicks Close - Bradley Stoke2
£1,25005/240.36 miEllicks Close, Bradley Stoke, Bristol, BS322

Local Area Statistics

Population in BS32

24,543

Population in Bristol

795,432

Town centre distance

4.78 miles away

Nearest school

0.30 miles away

Nearest train station

0.82 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+21%

Sales demand

Seller's market

Capital growth (5yrs)

+24%

Property History

Listed for £220,000

February 8, 2024

Floor Plans

Description

  • No Onward Chain! +
  • Tenure: Leasehold +
  • Term: 250 years from 1 January 2005 +
  • Management Charge: £1,021 half yearly +
  • Ground Rent: £50 half yearly +
  • EPC Rating: C +
  • Council Tax: Band B +

A ground floor apartment located in central ‘Bradley Stoke’ within walking distance to the shops and restaurants of the Willowbrook Centre and the facilities at the Leisure Centre. Internally the accommodation comprises a spacious communal hallway with private access to the apartment itself that has a hallway with storage cupboard, two double bedrooms (with fitted wardrobes to the main bedroom), a spacious open plan lounge/kitchen/diner and a bathroom. There is also allocated parking for one car. Access to The Three Brooks Nature Reserve can also be found close by that is perfect for long strolls and a site of 'Nature Conservation Interest'. The property also offers easy access to several major transport networks such as the M4/M5 interchange and nearby public transport including Parkway Train Station and the Metro Bus service. Local employers are within close proximity such as Aztec West Business Park, Airbus, the MoD, and the University of the West of England.

Agent Details

CJ Hole, Bradley Stoke

01454 804754

Next Steps?

This deal was sourced from Rightmove. Contact the landlord/agent for a viewing now 💪