3 Bed Terraced House, Refurb/BRRR, Liverpool, L36 3RR, £130,000

38 Pine Close, Huyton, Liverpool, L36 3RR - 10 months ago

Sold STC
Refurb/BRRR
ROI: 5%
77 m²
+12 photos

ValuationOvervalued

Sold Prices£68K - £320K
Sold Prices/m²£852/m² - £2.8K/m²

 

 

Square Metres

77 m²
Price/m²£1.7K/m²

Value Estimate

£124,285

 

 

End Value (After Refurb)

£128,700

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£32,500

Stamp Duty & Legal Fees

£7,800

Refurb Costs

£32,559

Bridging Loan Interest

£3,413

Total Cash In

£78,021

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£128,700

Mortgage (After Refinance)

£96,525

Mortgage LTV

75%

Cash Left In

£78,021

Equity

£32,175

Rent Range

£725 - £1,500

Rent Estimate

£943

Running Costs/mo

£611

Cashflow/mo

£332

Cashflow/yr

£3,987

ROI

5%

Gross Yield

9%

Local Sold Prices

50 sold prices from £68K to £320K, average is £133.7K. £852/m² to £2.8K/m², average is £1.6K/m².

PriceDateDistanceAddressBeds 
£162K12/220.03 mi51, Kingsway, Huyton, Liverpool, Merseyside L36 2PJ3
£145K05/230.03 mi7, Pine Close, Huyton, Liverpool, Merseyside L36 3RR3
£130K04/210.04 mi69, Kingsway, Huyton, Liverpool, Merseyside L36 2PJ3
£138.5K12/220.06 mi21, Pine Close, Huyton, Liverpool, Merseyside L36 3RR3
£130K02/210.09 mi16, Kingsway, Huyton, Liverpool, Merseyside L36 2PP3
£175K02/230.12 mi10, Kingswood, Liverpool, Merseyside L36 2JY3
£151K09/210.12 mi11, Kingswood, Liverpool, Merseyside L36 2JY3
£160K05/230.13 mi137, Kingsway, Huyton, Liverpool, Merseyside L36 2PL3
£125K04/210.13 mi128, Gentwood Road, Liverpool, Merseyside L36 2QW3
£115K07/230.13 mi122, Gentwood Road, Liverpool, Merseyside L36 2QW3
£68K06/230.15 mi56, Gentwood Road, Liverpool, Merseyside L36 2QN3
£137K02/230.15 mi121, Salerno Drive, Liverpool, Merseyside L36 7TT3
£80K02/210.15 mi100, Salerno Drive, Liverpool, Merseyside L36 7UA3
£165K02/230.2 mi241, Liverpool Road, Huyton, Liverpool, Merseyside L36 3UB3
£150K01/230.2 mi88, Salerno Drive, Liverpool, Merseyside L36 7TZ3
£90K03/230.21 mi2, Alt Bridge Road, Liverpool, Merseyside L36 3UU3
£106K06/210.23 mi16, Slim Road, Liverpool, Merseyside L36 7TL3
£179K11/210.24 mi2, Arnhem Road, Liverpool, Merseyside L36 7UQ3
£134.9K04/230.24 mi166, Gentwood Road, Liverpool, Merseyside L36 2QP3
£115K04/210.25 mi51, Coral Avenue, Liverpool, Merseyside L36 2PY3
£125K03/210.25 mi59, Coral Avenue, Liverpool, Merseyside L36 2PY3
£146.5K03/230.26 mi37, Crosswood Crescent, Liverpool, Merseyside L36 2QE3
£320K01/210.26 mi85, Twig Lane, Liverpool, Merseyside L36 2LG3
£100K02/210.27 mi92, Cartmel Road, Liverpool, Merseyside L36 3RZ3
£95K02/210.28 mi292, Liverpool Road, Huyton, Liverpool, Merseyside L36 3RL3
£95K03/230.28 mi42, Fairclough Road, Liverpool, Merseyside L36 3US3
£132.5K08/210.29 mi27, Normandy Road, Liverpool, Merseyside L36 7UU3
£110K05/230.29 mi4, Cotsford Road, Liverpool, Merseyside L36 2LB3
£129.9K03/210.3 mi24, Ardennes Road, Liverpool, Merseyside L36 7UF3
£135K12/210.3 mi32, Ardennes Road, Liverpool, Merseyside L36 7UF3
£205K05/230.3 mi63, Blue Bell Lane, Liverpool, Merseyside L36 7XX3
£145K05/230.31 mi34, Brookwood Road, Liverpool, Merseyside L36 7SG3
£103K03/210.31 mi159, Liverpool Road, Huyton, Liverpool, Merseyside L36 3RD3
£148K02/230.31 mi126, Crosswood Crescent, Liverpool, Merseyside L36 2QQ3
£160K04/230.32 mi112, Brookwood Road, Liverpool, Merseyside L36 7SQ3
£140K04/230.32 mi104, Brookwood Road, Liverpool, Merseyside L36 7SQ3
£127K11/220.32 mi32, Pennard Avenue, Liverpool, Merseyside L36 3SJ3
£125K05/210.33 mi14, Whitelodge Avenue, Liverpool, Merseyside L36 2PU3
£75K12/200.35 mi8, Nyland Road, Liverpool, Merseyside L36 3TG3
£145K09/210.35 mi25, Brookwood Road, Liverpool, Merseyside L36 7SE3
£104K02/210.35 mi124, Lincombe Road, Liverpool, Merseyside L36 2LS3
£157.5K01/230.36 mi86, Rupert Road, Liverpool, Merseyside L36 9TG3
£165K01/230.36 mi53, Church Road, Roby, Liverpool, Merseyside L36 9TN3
£89K01/210.38 mi115, Lincombe Road, Liverpool, Merseyside L36 2LW3
£300K11/220.38 mi94, Rupert Road, Liverpool, Merseyside L36 9TG3
£201.5K03/230.39 mi108, Blue Bell Lane, Liverpool, Merseyside L36 7TN3
£115K02/210.4 mi27, Bower Road, Huyton, Liverpool, Merseyside L36 7SP3
£118K04/210.4 mi6, Bower Road, Huyton, Liverpool, Merseyside L36 7SP3
£117K09/210.4 mi38, Butleigh Road, Liverpool, Merseyside L36 3SP3
£155K05/230.4 mi86, Butleigh Road, Liverpool, Merseyside L36 3SP3

Local Rents

36 rents from £725/mo to £1.5K/mo, average is £900/mo.

RentDateDistanceAddressBeds 
£90003/250.01 mi-3
£90012/240.06 mi-3
£90005/240.06 miCrownway, Liverpool, L363
£90004/240.11 mi-3
£85005/240.13 mi-3
£90006/240.15 mi-3
£90004/240.22 miAlexander Green, Huyton, Liverpool, L363
£99505/240.28 miArdennes Road, Liverpool3
£1,10003/250.29 mi-3
£95004/240.33 miKingsway, Huyton, Liverpool3
£1,39505/240.34 miBlue Bell Lane, Liverpool, L363
£90004/240.4 mi-3
£1,10004/240.44 miWoolfall Heath Avenue, Liverpool, Merseyside, L363
£90002/240.45 mi-3
£82005/230.45 mi-3
£85005/240.46 miWastlebridge Road, Huyton, Huyton, L363
£85006/240.46 miWastlebridge Road, Huyton, Huyton, L363
£95002/240.47 mi-3
£95010/240.49 mi-3
£80003/250.49 mi-3
£80004/250.49 mi-3
£76504/240.51 miStanhope Drive, Liverpool, L36 3
£87504/240.51 miRotherham Close, Liverpool, Merseyside, L363
£72505/240.52 miPennard Avenue, Huyton , Liverpool, L363
£77505/240.52 miLiverpool Road, Huyton, Liverpool154 Liverpool, Merseyside, L363
£85012/240.53 miWoolfall Crescent, Huyton3
£85005/240.53 miBarkbeth Road, Huyton, Liverpool, L363
£80004/240.54 miLayford Road, Liverpool, L363
£80005/240.54 mi-3
£1,30008/240.56 mi-3
£1,30005/240.56 miRosebank Road, Liverpool, L163
£1,50004/250.58 mi-3
£1,50004/250.58 mi-3
£85005/240.59 miAylton Road, Huyton, Liverpool3
£90005/240.61 miBelton Road, Liverpool, Merseyside, L363
£1,10005/240.62 miJeffereys Crescent, Liverpool, Merseyside, L363

Local Area Statistics

Population in L36

39,896

Population in Liverpool

675,519

Town centre distance

5.95 miles away

Nearest school

0.20 miles away

Nearest train station

0.63 miles away

 

 

Rental growth (12m)

+15%

Sales demand

Seller's market

Capital growth (5yrs)

+37%

Property History

Listed for £130,000

June 21, 2024

Description

  • End Townhouse +
  • Refurbishment Opportunity +
  • Three Bedrooms +
  • Two Reception Rooms +
  • Large Garden +
  • Early Viewing Recommended +

Alpha-move are delighted to offer this super three bed end town refurbishment opportunity in Pine Close L36, close to schools, local amenities and major road and rail transport links. The layout consists of a hallway, front living room, rear dining room and extended kitchen on the ground floor, with two double bedrooms, shower room and smaller bathroom on the first floor. Externally there is a large garden to the side and rear providing scope for further extending. This property is in need of modernisation and would be ideal for first time buyers, young families and Landlord investors. Early viewing is recommended.

Entrance Hall - 2.08 x 1.02 (6'9" x 3'4") - Radiator, upvc door to front aspect.

Reception Room One - 4.43 x 3.56 (14'6" x 11'8") - Radiator, upvc bay window to front aspect.

Reception Room Two - 4.63 x 3.10 (15'2" x 10'2") - Radiator, upvc window to rear aspect.

Kitchen - 4.04 x 2.78 (13'3" x 9'1") - Kitchen comprises of various wall and base units, radiator, upvc window to rear aspect

Bedroom One - 3.67 x 2.58 (12'0" x 8'5") - Radiator, upvc window to front aspect.

Bedroom Two - 3.17 x 2.78 (10'4" x 9'1") - Radiator, upvc window to rear aspect.

Bedroom Three - 2.47 x 1.97 (8'1" x 6'5") - Radiator, upvc window to front aspect.

Bathroom - 1.78 x 1.73 (5'10" x 5'8") - Shower cubical, low level wc, wash hand basin, radiator, upvc window to rear aspect.

Agent Details

Alpha-Move Ltd, Liverpool

0151 482 6060

Next Steps?

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