7 Bed Terraced House, Refurb/BRRR, Bristol, BS40 7UX, £1,600,000





ValuationOvervalued
Sold Prices | £365K - £1.1M |
Sold Prices/m² | £2.9K/m² - £7.4K/m² |
| |
Square Metres | ~217 m² |
Price/m² | £7.4K/m² |
Value Estimate | £799,496£799,496 |
| |
End Value (After Refurb) | £930,000£930,000 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging LoanBridging Loan |
Deposit (25%) | £400,000£400,000 |
Stamp Duty & Legal Fees | £152,450£152,450 |
Refurb Costs | £87,859£87,859 |
Bridging Loan Interest | £42,000£42,000 |
Total Cash In | £684,059£684,059 |
| |
Cash Out | |
Monetisation | FlipRefinance & RentRefinance & Rent |
Revaluation | £930,000£930,000 |
Mortgage (After Refinance) | £697,500£697,500 |
Mortgage LTV | 75%75% |
Cash Left In | £684,059£684,059 |
Equity | £232,500£232,500 |
Rent Range | £667 - £2,600£667 - £2,600 |
Rent Estimate | £1,633 |
Running Costs/mo | £3,253£3,253 |
Cashflow/mo | £-1,620£-1,620 |
Cashflow/yr | £-19,438£-19,438 |
Gross Yield | 1%1% |
Local Sold Prices
50 sold prices from £365K to £1.1M, average is £618.6K. £2.9K/m² to £7.4K/m², average is £3.7K/m².
Price | Date | Distance | Address | Price/m² | m² | Beds | Type | |
£640K | 12/20 | 1.53 mi | Highwood House, Winters Lane, Redhill, Bristol, North Somerset BS40 5SH | £3,616 | 177 | 4 | Detached House | |
£767.5K | 12/20 | 1.54 mi | Combe House, Winters Lane, Redhill, Bristol, North Somerset BS40 5SH | £4,858 | 158 | 4 | Detached House | |
£795K | 12/21 | 1.57 mi | 4, Hailstone Cottages, Redhill, Bristol, North Somerset BS40 5TL | - | - | 4 | Semi-Detached House | |
£800K | 11/20 | 1.78 mi | Filers Green, Station Road, Blagdon, Bristol, North Somerset BS40 7TB | £4,819 | 166 | 4 | Detached House | |
£655K | 06/21 | 1.8 mi | Penllyn, Garston Lane, Blagdon, Bristol, North Somerset BS40 7TF | £3,164 | 207 | 4 | Detached House | |
£545K | 06/21 | 1.86 mi | Tulane, Garston Lane, Blagdon, Bristol, North Somerset BS40 7TG | - | - | 4 | Detached House | |
£482K | 11/20 | 1.86 mi | Kerkyra, Garston Lane, Blagdon, Bristol, North Somerset BS40 7TG | £4,342 | 111 | 4 | Detached House | |
£885K | 12/22 | 1.86 mi | Orchard Close, Garston Lane, Blagdon, Bristol, North Somerset BS40 7TG | - | - | 4 | Detached House | |
£830K | 09/23 | 1.94 mi | Apple Tree Cottage, Breach Hill Common, Chew Stoke, Bristol, Bath And North East Somerset BS40 8YG | £3,971 | 209 | 4 | Detached House | |
£500K | 03/21 | 1.94 mi | Over Morton, Breach Hill Common, Chew Stoke, Bristol, Bath And North East Somerset BS40 8YG | - | - | 4 | Detached House | |
£475K | 01/23 | 2.14 mi | Greenslade, Felton Common, Felton, Bristol, North Somerset BS40 9YN | - | - | 4 | Detached House | |
£690K | 05/23 | 2.17 mi | 16, Fallowfield, Blagdon, Bristol, North Somerset BS40 7TN | - | - | 4 | Detached House | |
£385K | 12/20 | 2.19 mi | 2, Parsonage Close, Winford, Bristol, North Somerset BS40 8DQ | £3,105 | 124 | 4 | Semi-Detached House | |
£390K | 12/20 | 2.19 mi | 3, Parsonage Close, Winford, Bristol, North Somerset BS40 8DQ | £2,910 | 134 | 4 | Semi-Detached House | |
£394K | 01/21 | 2.19 mi | 6, Parsonage Close, Winford, Bristol, North Somerset BS40 8DQ | £3,203 | 123 | 4 | Semi-Detached House | |
£370K | 08/21 | 2.21 mi | 9, The Score, Blagdon, Bristol, North Somerset BS40 7SH | £3,599 | 103 | 4 | Semi-Detached House | |
£505K | 08/21 | 2.25 mi | Glenfields, Sladacre Lane, Blagdon, Bristol, North Somerset BS40 7RP | - | - | 4 | Detached House | |
£400K | 06/21 | 2.29 mi | Corner Cottage, Frog Lane, Ubley, Bristol, Bath And North East Somerset BS40 6PW | £3,636 | 110 | 4 | Detached House | |
£485K | 02/21 | 2.35 mi | 11, Lye Mead, Winford, Bristol, North Somerset BS40 8AU | £4,850 | 100 | 4 | Detached House | |
£440K | 03/21 | 2.35 mi | 19, Lye Mead, Winford, Bristol, North Somerset BS40 8AU | £3,548 | 124 | 4 | Detached House | |
£625K | 03/21 | 2.38 mi | 9, Regil Lane, Winford, Bristol, North Somerset BS40 8AX | - | - | 4 | Detached House | |
£650K | 07/23 | 2.38 mi | 11, Frog Lane, Felton, Bristol, North Somerset BS40 9UN | £3,457 | 188 | 4 | Detached House | |
£445K | 11/20 | 2.38 mi | 6, Frog Lane, Felton, Bristol, North Somerset BS40 9UN | £3,090 | 144 | 4 | Detached House | |
£590K | 11/22 | 2.38 mi | 1, Frog Lane, Felton, Bristol, North Somerset BS40 9UN | £3,907 | 151 | 4 | Detached House | |
£492.5K | 12/20 | 2.38 mi | Charnwood House, Frog Lane, Felton, Bristol, North Somerset BS40 9UN | £3,731 | 132 | 4 | Detached House | |
£365K | 06/21 | 2.39 mi | Benvenuto, Downside Road, Backwell, Bristol, North Somerset BS48 3DZ | £2,944 | 124 | 4 | Detached House | |
£552K | 06/21 | 2.39 mi | Christmas Cottage, The Street, Ubley, Bristol, Bath And North East Somerset BS40 6PJ | £4,759 | 116 | 4 | Semi-Detached House | |
£650K | 02/23 | 2.41 mi | 6, Orchard Close, Felton, Bristol, North Somerset BS40 9YS | - | - | 4 | Detached House | |
£600K | 11/22 | 2.46 mi | 21, Stanshalls Lane, Felton, Bristol, North Somerset BS40 9UQ | - | - | 4 | Detached House | |
£612.3K | 03/21 | 2.48 mi | 1, Home Orchard, Chew Stoke, Bristol, Avon BS40 8UZ | £4,312 | 142 | 4 | Detached House | |
£525K | 09/21 | 2.53 mi | 28, Market Place, Winford, Bristol, North Somerset BS40 8AT | £4,817 | 109 | 4 | Terraced House | |
£665K | 09/23 | 2.59 mi | 6, Currells Lane, Felton, Bristol, North Somerset BS40 9XG | - | - | 4 | Detached House | |
£735K | 05/21 | 2.61 mi | Stonedge House, Scot Lane, Chew Stoke, Bristol, Bath And North East Somerset BS40 8UW | - | - | 4 | Detached House | |
£532.5K | 01/21 | 2.64 mi | Greycott, Ham Link, Burrington, Bristol, North Somerset BS40 7AW | - | - | 4 | Detached House | |
£687.5K | 06/21 | 2.65 mi | 7, Moorlay Crescent, Winford, Bristol, North Somerset BS40 8DB | £3,638 | 189 | 4 | Detached House | |
£685K | 05/23 | 2.65 mi | 12, Moorlay Crescent, Winford, Bristol, North Somerset BS40 8DB | - | - | 4 | Detached House | |
£520K | 03/21 | 2.65 mi | 25, Walton Crescent, Winford, Bristol, North Somerset BS40 8DD | £3,907 | 133 | 4 | Semi-Detached House | |
£1.1M | 05/23 | 2.66 mi | Beaumont, Pilgrims Way, Chew Stoke, Bristol, Bath And North East Somerset BS40 8XB | £7,395 | 149 | 4 | Detached House | |
£875K | 06/21 | 2.66 mi | Willow Lodge, Breach Hill Lane, Chew Stoke, Bristol, Bath And North East Somerset BS40 8YA | - | - | 4 | Detached House | |
£850K | 06/21 | 2.66 mi | Arundel, Breach Hill Lane, Chew Stoke, Bristol, Bath And North East Somerset BS40 8YA | - | - | 4 | Detached House | |
£645K | 12/20 | 2.69 mi | 20, Kingston Lane, Winford, Bristol, North Somerset BS40 8DA | £3,209 | 201 | 4 | Detached House | |
£720K | 11/22 | 2.69 mi | 27, Kingston Lane, Winford, Bristol, North Somerset BS40 8DA | - | - | 4 | Detached House | |
£525K | 04/21 | 2.69 mi | 3, Kingston Lane, Winford, Bristol, North Somerset BS40 8DA | £3,221 | 163 | 4 | Semi-Detached House | |
£658K | 04/21 | 2.69 mi | 28, Kingston Lane, Winford, Bristol, North Somerset BS40 8DA | £6,150 | 107 | 4 | Detached House | |
£725K | 02/23 | 2.7 mi | Greenstones, Downside Road, Backwell, Bristol, North Somerset BS48 3DD | - | - | 4 | Detached House | |
£420K | 04/23 | 2.7 mi | 2, South Meadows, Wrington, Bristol, North Somerset BS40 5PF | £6,087 | 69 | 4 | Semi-Detached House | |
£516K | 04/21 | 2.71 mi | Hillcrest, Downside Road, Backwell, Bristol, North Somerset BS48 3DD | £2,983 | 173 | 4 | Detached House | |
£650K | 05/23 | 2.72 mi | 5, Quarry Hay, Chew Stoke, Bristol, Bath And North East Somerset BS40 8XT | - | - | 4 | Detached House | |
£1.0M | 05/23 | 2.76 mi | Tresowes, Blind Lane, Chew Stoke, Bristol, Bath And North East Somerset BS40 8UA | - | - | 4 | Detached House | |
£842.5K | 05/21 | 2.78 mi | Lake View, Stoke Hill, Chew Stoke, Bristol, Bath And North East Somerset BS40 8XJ | £4,842 | 174 | 4 | Detached House |
Local Rents
14 rents from £667/mo to £2.6K/mo, average is £1.7K/mo.
Rent | Date | Distance | Address | Beds | Type | |
£825 | 04/25 | 0.57 mi | - | 2 | Flat | |
£900 | 12/24 | 0.57 mi | - | 2 | Flat | |
£900 | 04/24 | 0.66 mi | Nempnett Thrubwell, Blagdon | 2 | Flat | |
£1,700 | 06/24 | 0.92 mi | - | 3 | Semi-Detached House | |
£1,850 | 06/24 | 1.05 mi | - | 3 | Semi-Detached House | |
£1,350 | 07/24 | 1.43 mi | - | 3 | Semi-Detached House | |
£1,750 | 04/24 | 1.89 mi | Menlea Villa, BS40 | 3 | Detached House | |
£1,600 | 03/24 | 1.94 mi | 2 Clanders Batch Cottage, BS40 | 3 | Detached House | |
£1,900 | 12/24 | 2.13 mi | Bath Road, Blagdon | 3 | Detached House | |
£2,600 | 04/24 | 2.25 mi | Sladacre Lane, Blagdon, Bristol, BS40 | 2 | Flat | |
£667 | 04/24 | 2.29 mi | Long Lane, Wrington, North Somerset, BS40 | 1 | Flat | |
£2,000 | 04/24 | 2.34 mi | Azalea House, Rhodyate, Blagdon, Bristol | 5 | Detached House | |
£1,800 | 04/24 | 2.36 mi | Parsonage Lane, Winford, Bristol | 4 | Detached House | |
£2,000 | 03/24 | 2.37 mi | Blagdon, Bristol | 4 | Detached House |
Local Area Statistics
Population in BS40 | 12,54812,548 |
Population in Bristol | 795,432795,432 |
Town centre distance | 9.28 miles away9.28 miles away |
Nearest school | 2.10 miles away2.10 miles away |
Nearest train station | 5.09 miles away5.09 miles away |
| |
Rental growth (12m) | -38%-38% |
Sales demand | Buyer's marketBuyer's market |
Capital growth (5yrs) | +20%+20% |
Property History
Listed for £1,600,000
August 29, 2024
Floor Plans

Description
- A wealth of period character and charm +
- Tucked away at the head of a very long driveway +
- Stone built barn offering refurbishment potential (STP) +
- Idyllic country location adjoining fields +
- 5.88 Acres of paddocks, garden and orchard +
- Three ground floor reception rooms +
- 21’kitchen and separate utility +
- Seven bedrooms and three bathrooms +
- Open hay barn, 4 loose boxes, ancillary stores and double car port +
- EPC Rating = E +
A most attractive Chew Valley farmhouse in a glorious, peaceful setting with a swimming pool, tennis court, 5.8 acres and stables.
Description
This wonderful home is set in a truly idyllic rural location, surrounded by beautiful rolling countryside in the heart of the Chew Valley. The house has a most attractive, well balanced façade and is approached via a long driveway that passes beyond the front paddock, tennis court and well screened swimming pool, to a generous parking area beside the property with a double car port. Whilst the house would benefit from a degree of modernisation, it is a very special and well loved family home that offers comfortable family accommodation of circa 3209 sq ft with potential to create yet further habitable space (subject to planning approval) in the stone built barn to the front.
A pathway from the drive leads beside the elegant box hedge parterre to the central porch with an inner hallway and two almost symmetrical reception rooms to either side. Exposed ceiling beams and working fireplaces add character to the home and the Aga kitchen is a relaxed area for informal daily dining with a separate utility and cloakroom beside the rear doorway. A second sitting room/snug is currently used as a home office, ideal for those that work from home, with up to seven bedrooms over the first and second floors, one of which could be used as a second study if required.
The grounds that surround Pit Farm are a significant part of the charm of the house and will appeal to equestrian buyers or simply to those families seeking to enjoy country living without sacrificing the close proximity of Bristol, good schooling or the nearby airport. Beyond the sunny front terrace lies a large area of level lawn, safely separated from the heated outdoor swimming pool which is sheltered by a tall neatly clipped hedge with the tennis court to the far side.
The far paddock and the one that rises to the west of the house are delightful areas, commanding far reaching views to the distant hillsides and a there is a generous kitchen garden to the rear of the house with a large brick and timber greenhouse. A gently running stream to the far side of the driveway attracts a good deal of wildlife and a further parcel of land extends to the far side.
Although we are informed that it is very rarely used, it should be noted that a public footpath leads from the driveway and through the stable yard which features 4 loose boxes, a workshop, woodstore and a sizeable open barn.
Without any doubt, an exceptionally rare opportunity to purchase a home in a such a picturesque and beautiful country setting.
Location
Located just 3.2 miles from the A38 with access to Bristol and the Airport, Pit Farm is set in the heart of the beautiful Chew Valley, located at the foot hills of the Mendips and highly regarded due to its number of amenities. Butcombe itself is a small village situated 11 miles from the City and the village of Blagdon is about two miles distant and has a Post Office/General Store, butcher, Church, Village Hall, Primary School and public houses.
There are secondary schools in Chew Magna, Backwell and Churchill. Nearby independents include Wells Cathedral, Sidcot, Milfield, Bristol and the Downs prep school in Wraxall.
For sailing and fishing nearby Chew Valley and Blagdon Lake are ideal and there are footpaths and bridle paths over the Mendip Hills. For golfers there are courses at Bristol and Clifton Golf Club in Failand, Burnham and Berrow at Burnham-on-Sea and Mendip Springs Golf Clubs at Congresbury.
Square Footage: 3,209 sq ft
Acreage: 5.88 Acres
Additional Info
Mains water
Mains electricity
Mains drainage
Oil central heating
A public footpath leads from the driveway and through the stable yard which features 4 loose boxes, a workshop, woodstore and a sizeable open barn.