dealsourcr

3 Bed Terraced House, Refurb/BRRR, Leeds, LS27 7GB, £210,000

21 Renaissance Drive, Leeds, West Yorkshire, LS27 7GB - 1 views - 10 months ago

Sold STC
Refurb/BRRR
ROI: 3%
~93 m²
+10 photos

ValuationFair Value

Sold Prices£33.5K - £382.7K
Sold Prices/m²£342/m² - £3.4K/m²

 

 

Square Metres

~93 m²
Price/m²£2.3K/m²

Value Estimate

£210,000

 

 

End Value (After Refurb)

£200,359

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£52,500

Stamp Duty & Legal Fees

£7,500

Refurb Costs

£37,090

Bridging Loan Interest

£5,513

Total Cash In

£104,352

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£200,359

Mortgage (After Refinance)

£150,270

Mortgage LTV

75%

Cash Left In

£104,352

Equity

£50,090

Rent Range

£825 - £1,525

Rent Estimate

£1,139

Running Costs/mo

£874

Cashflow/mo

£265

Cashflow/yr

£3,181

ROI

3%

Gross Yield

7%

Local Sold Prices

50 sold prices from £33.5K to £382.7K, average is £185K. £342/m² to £3.4K/m², average is £2.2K/m².

PriceDateDistanceAddressBeds 
£212K04/210 mi37, Renaissance Drive, Churwell, Leeds, West Yorkshire LS27 7GB3
£228K11/210 mi25, Renaissance Drive, Churwell, Leeds, West Yorkshire LS27 7GB3
£382.7K08/230.05 mi45, Old Road, Churwell, Leeds, West Yorkshire LS27 7RS3
£245K03/230.05 mi6, Vienna Court, Churwell, Leeds, West Yorkshire LS27 7GN3
£145K08/230.09 mi41, Manor Road, Churwell, Leeds, West Yorkshire LS27 7RU3
£195K08/210.1 mi12, Whyment Close, Churwell, Leeds, West Yorkshire LS27 7GG3
£185K07/230.1 mi46, Old Road, Churwell, Leeds, West Yorkshire LS27 7RT3
£217.5K08/230.1 mi12, Mozart Way, Churwell, Leeds, West Yorkshire LS27 7GQ3
£222K02/210.1 mi18, Mozart Way, Churwell, Leeds, West Yorkshire LS27 7GQ3
£33.5K11/230.1 mi24, Mozart Way, Churwell, Leeds, West Yorkshire LS27 7GQ3
£182.5K02/240.13 mi3, School Street, Churwell, Leeds, West Yorkshire LS27 7SQ3
£245K07/230.13 mi26, Goffee Way, Morley, Leeds, West Yorkshire LS27 7LN3
£226.5K11/230.13 mi8, Goffee Way, Morley, Leeds, West Yorkshire LS27 7LN3
£230K05/230.13 mi21, New Village Way, Churwell, Leeds, West Yorkshire LS27 7GD3
£206.5K03/210.13 mi29, New Village Way, Churwell, Leeds, West Yorkshire LS27 7GD3
£162K11/210.16 mi9, Granny Avenue, Churwell, Leeds, West Yorkshire LS27 7SN3
£165K07/230.16 mi19, Granny Avenue, Churwell, Leeds, West Yorkshire LS27 7SN3
£160K06/230.16 mi56, Granny Avenue, Churwell, Leeds, West Yorkshire LS27 7SN3
£162.5K09/230.16 mi28, Granny Avenue, Churwell, Leeds, West Yorkshire LS27 7SN3
£165K10/230.16 mi50, Granny Avenue, Churwell, Leeds, West Yorkshire LS27 7SN3
£160K03/210.17 mi15, Elland Road, Churwell, Leeds, West Yorkshire LS27 7SY3
£160K01/230.18 mi30, Elland Road, Churwell, Leeds, West Yorkshire LS27 7SS3
£240K08/230.19 mi3, Oakroyd Fold, Churwell, Leeds, West Yorkshire LS27 7YH3
£195K07/230.19 mi36, William Street, Churwell, Leeds, West Yorkshire LS27 7RE3
£199.9K04/210.19 mi6, William Street, Churwell, Leeds, West Yorkshire LS27 7RE3
£193K11/200.19 mi28, William Street, Churwell, Leeds, West Yorkshire LS27 7RE3
£180K03/210.2 mi4, Digpal Road, Churwell, Leeds, West Yorkshire LS27 7GE3
£259K12/200.2 mi25, Digpal Road, Churwell, Leeds, West Yorkshire LS27 7GE3
£200K11/200.2 mi53, Digpal Road, Churwell, Leeds, West Yorkshire LS27 7GE3
£295K10/230.21 mi1, Little Lane, Churwell, Leeds, West Yorkshire LS27 7TJ3
£150K08/240.22 mi64, Cottingley Approach, Leeds, West Yorkshire LS11 0HQ3
£160K10/230.22 mi86, Cottingley Approach, Leeds, West Yorkshire LS11 0HQ3
£146.5K12/200.24 mi14, Beechcroft View, Leeds, West Yorkshire LS11 0LN3
£134.5K09/210.24 mi18, Beechcroft View, Leeds, West Yorkshire LS11 0LN3
£145K03/240.24 mi52, Beechcroft View, Leeds, West Yorkshire LS11 0LN3
£185K12/200.24 mi6, Coteroyd Avenue, Churwell, Leeds, West Yorkshire LS27 7TU3
£238K05/210.24 mi7, Coteroyd Avenue, Churwell, Leeds, West Yorkshire LS27 7TU3
£170K11/200.24 mi28, Park Street, Churwell, Leeds, West Yorkshire LS27 7QX3
£220K11/210.25 mi23, New Village Way, Churwell, Leeds, West Yorkshire LS27 7GD3
£270K07/230.25 mi8, Back Green, Churwell, Leeds, West Yorkshire LS27 7TE3
£109K12/200.27 mi4, Dulverton Close, Leeds, West Yorkshire LS11 0LJ3
£145K04/230.28 mi27, Dulverton Grove, Leeds, West Yorkshire LS11 0LD3
£138K01/230.33 mi34, Cottingley Green, Leeds, West Yorkshire LS11 0JD3
£135K12/230.34 mi116, Cottingley Approach, Leeds, West Yorkshire LS11 0HH3
£127K10/200.37 mi26, Cottingley Crescent, Leeds, West Yorkshire LS11 0JA3
£220K11/210.38 mi87, Elland Road, Churwell, Leeds, West Yorkshire LS27 7QG3
£150K12/230.45 mi17, Cottingley Fold, Leeds, West Yorkshire LS11 0JZ3
£125K03/240.45 mi8, Cottingley Fold, Leeds, West Yorkshire LS11 0JZ3
£199.9K04/210.45 mi14, Harwill Road, Churwell, Leeds, West Yorkshire LS27 7QJ3
£208K10/210.45 mi35, Harwill Road, Churwell, Leeds, West Yorkshire LS27 7QJ3

Local Rents

24 rents from £825/mo to £1.5K/mo, average is £1.2K/mo.

RentDateDistanceAddressBeds 
£1,19505/240.04 miRenaissance Court, Churwell, Morley, Leeds, LS273
£1,30007/240.06 mi-3
£1,30005/240.06 miVienna Court, Morley, Leeds, LS273
£85005/240.12 miHardy Avenue, Leeds, LS273
£1,25009/240.12 mi-3
£1,35012/240.15 mi-3
£1,35005/240.15 miMay Court, Leeds, LS273
£1,02501/250.16 mi-3
£82501/240.16 mi-3
£1,05005/240.19 miWilliam Street Churwell Morley Leeds3
£1,35005/240.19 mi-3
£1,52501/240.22 mi-3
£1,20009/240.24 mi-3
£1,20009/240.25 mi-3
£1,20009/240.26 mi-3
£95005/240.28 miDulverton Close, Leeds, West Yorkshire, LS113
£1,40003/250.3 mi-3
£1,05005/240.33 miDulverton Place, LEEDS3
£87510/230.38 mi-3
£85002/240.42 miOak Street, Leeds, West Yorkshire, LS273
£1,35012/240.43 mi-3
£1,20005/240.45 miCottingley Drive, LS113
£99512/230.5 mi-3
£1,29512/240.61 mi-3

Links

Local Area Statistics

Population in LS27

35,679

Population in Leeds

635,166

Town centre distance

2.83 miles away

Nearest school

0.30 miles away

Nearest train station

0.21 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+21%

Sales demand

Seller's market

Capital growth (5yrs)

+29%

Property History

Listed for £210,000

May 25, 2024

Sold for £153,000

2004

Description

  • Set Over Three Floors +
  • Three Bedroom Through Terrace +
  • Needs Modernisation +
  • Attic Bedroom With En Suite +
  • Close To Local Amenities +
  • Transport Links +
  • Council Tax Band C +

Welcome to the market this three bedroom, mid, through terrace, set over three floors and in need of some modernisation. The property briefly comprises of a lounge and kitchen to the ground floor, two double bedrooms and a bathroom to the first floor and then a further double bedroom to the top floor. Externally there is a low maintenance garden to the rear. The property is situated in a very popular location, close to local amenities with easy access into the city centre, call to view!`

Agent Details

Whitegates, South Leeds

0113 519 3422

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.

Auction

2 Bed Bungalow, Refurb/BRRR, Leeds, LS27 7RN

£140,000

3 views • 24 days ago • 68 m²

3 Bed House, Refurb/BRRR, Leeds, LS27 7QN

£224,995

2 views • 2 months ago • 93 m²

dealsourcr
Deals
Deal SearchSaved SearchesSaved DealsAddress Lookup
Tools
Deal AnalyserRightmove LookupRefurb CalculatorNew Build CalculatorStamp Duty Calculator
Refer a friend. Get £140!My Account