3 Bed Terraced House, Refurb/BRRR, Bristol, BS13 0AL, £250,000

Blackthorn Road, Bristol, BS13 0AL - 1 views - 7 months ago

Sold STC
Refurb/BRRR
ROI: 7%
~76 m²
+7 photos

ValuationOvervalued

Sold Prices£141K - £310.9K
Sold Prices/m²£1.9K/m² - £3.7K/m²

 

 

Square Metres

~75.53 m²
Price/m²£3.3K/m²

Value Estimate

£187,000

 

 

End Value (After Refurb)

£220,500

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£62,500

Stamp Duty & Legal Fees

£13,700

Refurb Costs

£30,862

Bridging Loan Interest

£6,563

Total Cash In

£115,374

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£220,500

Mortgage (After Refinance)

£165,375

Mortgage LTV

75%

Cash Left In

£115,374

Equity

£55,125

Rent Range

£1,300 - £2,350

Rent Estimate

£1,709

Running Costs/mo

£1,051

Cashflow/mo

£658

Cashflow/yr

£7,898

ROI

7%

Gross Yield

8%

Local Sold Prices

50 sold prices from £141K to £310.9K, average is £222.3K. £1.9K/m² to £3.7K/m², average is £2.6K/m².

PriceDateDistanceAddressBeds 
£310K11/220.01 mi8, Blackthorn Road, Bristol, City Of Bristol BS13 0AL3
£141K09/210.04 mi17, Milliman Close, Bristol, City Of Bristol BS13 0AY3
£208K10/200.1 mi77, Briscoes Avenue, Bristol, City Of Bristol BS13 0LF3
£255K08/210.1 mi12, Maynard Road, Bristol, City Of Bristol BS13 0AP3
£305K11/220.1 mi18, Maynard Road, Bristol, City Of Bristol BS13 0AP3
£290K02/230.1 mi10, Maynard Road, Bristol, City Of Bristol BS13 0AP3
£240K01/210.14 mi14, Maynard Close, Bristol, City Of Bristol BS13 0AR3
£267K11/220.14 mi8, Maynard Close, Bristol, City Of Bristol BS13 0AR3
£213K06/230.15 mi17, Greenditch Avenue, Bristol, City Of Bristol BS13 0AU3
£269K07/230.15 mi27, Greenditch Avenue, Bristol, City Of Bristol BS13 0AU3
£203K03/210.2 mi5, Pavey Road, Bristol, City Of Bristol BS13 0LA3
£243K08/210.31 mi112, Gatcombe Road, Bristol, City Of Bristol BS13 9RG3
£221K02/210.31 mi80, Gatcombe Road, Bristol, City Of Bristol BS13 9RG3
£222K09/200.31 mi78, Gatcombe Road, Bristol, City Of Bristol BS13 9RG3
£230K05/210.34 mi13, Horesham Grove, Bristol, City Of Bristol BS13 9RF3
£220.5K10/210.36 mi8, Randolph Close, Bristol, City Of Bristol BS13 9PQ3
£210K01/210.37 mi18, Oxleaze, Bristol, City Of Bristol BS13 0EP3
£210K05/210.38 mi34, Hollisters Drive, Bristol, City Of Bristol BS13 0ER3
£247K04/210.39 mi15, Randolph Avenue, Bristol, City Of Bristol BS13 9PG3
£230K01/210.41 mi9, Lyveden Gardens, Bristol, City Of Bristol BS13 9QR3
£275K12/200.42 mi1, Gullimores Gardens, Bristol, City Of Bristol BS13 9PJ3
£310K01/230.43 mi60, Kilmersdon Road, Bristol, City Of Bristol BS13 9NA3
£150K03/230.43 mi18, Moxham Drive, Bristol, City Of Bristol BS13 0HP3
£270K10/210.43 mi13, Kilmersdon Road, Bristol, City Of Bristol BS13 9NE3
£211K02/210.43 mi25, Kilmersdon Road, Bristol, City Of Bristol BS13 9NE3
£220K05/210.45 mi7, Gander Close, Bristol, City Of Bristol BS13 9PN3
£275K07/210.45 mi6, Gander Close, Bristol, City Of Bristol BS13 9PN3
£235K09/230.45 mi42, Kilmersdon Road, Bristol, City Of Bristol BS13 9NA3
£195K03/210.46 mi27, Collinson Road, Bristol, City Of Bristol BS13 9PS3
£195K03/210.47 mi21, Branche Grove, Bristol, City Of Bristol BS13 0HB3
£215K05/210.47 mi4, Tallis Grove, Bristol, City Of Bristol BS4 1XB3
£246K11/200.47 mi6, Harnhill Close, Bristol, City Of Bristol BS13 9NH3
£245K12/200.47 mi1, Harnhill Close, Bristol, Avon BS13 9NH3
£210K12/210.47 mi9, Dowling Road, Bristol, City Of Bristol BS13 0HA3
£230K03/210.48 mi3, Hogues Walk, Bristol, City Of Bristol BS13 9LZ3
£220K06/210.48 mi7, Farmwell Close, Bristol, City Of Bristol BS13 9PR3
£203K11/200.5 mi106, Hareclive Road, Bristol, City Of Bristol BS13 9JR3
£270K10/220.51 mi322, Bishport Avenue, Bristol, City Of Bristol BS13 0HD3
£205K06/210.52 mi8, Travers Close, Bristol, City Of Bristol BS4 1XW3
£222.5K03/210.52 mi325, Bishport Avenue, Bristol, City Of Bristol BS13 0PH3
£245K11/220.52 mi75, Hareclive Road, Bristol, City Of Bristol BS13 9JP3
£172.5K01/210.52 mi77, Hareclive Road, Bristol, City Of Bristol BS13 9JP3
£218K07/230.52 mi77, Hareclive Road, Bristol, City Of Bristol BS13 9JP3
£214K11/200.52 mi353, Bishport Avenue, Bristol, City Of Bristol BS13 0BN3
£310.9K06/210.53 mi71, Durville Road, Bristol, City Of Bristol BS13 7PT3
£224K08/210.53 mi14, Hellier Walk, Bristol, City Of Bristol BS13 0DU3
£217K10/210.53 mi24, Coleshill Drive, Hartcliffe, Bristol, City Of Bristol BS13 9QU3
£217.5K02/210.53 mi2, Coleshill Drive, Hartcliffe, Bristol, City Of Bristol BS13 9QU3
£210K06/210.55 mi62, Whitland Road, Bristol, City Of Bristol BS13 9QG3
£245.5K07/210.55 mi80, Hareclive Road, Bristol, City Of Bristol BS13 9JW3

Local Rents

36 rents from £1.3K/mo to £2.4K/mo, average is £1.8K/mo.

RentDateDistanceAddressBeds 
£1,47508/230.2 mi-3
£1,40003/240.25 miKenney Street, Bristol, BS133
£1,85004/240.32 miWildflower Avenue, BS133
£1,80004/240.32 miJessop Park, BS133
£1,85004/240.32 miWildflower Avenue, BS133
£1,85004/240.32 miWildflower Avenue, BS133
£1,85004/240.32 miWildflower Avenue, BS133
£1,80005/240.32 miWildflower Avenue, BS133
£1,80005/240.32 miWildflower Avenue, BS133
£1,80005/240.32 miWildflower Avenue, BS133
£1,80005/240.32 miWildflower Avenue, BS133
£1,80005/240.32 miJessop Park, BS133
£1,80005/240.32 miWildflower Avenue, BS133
£1,80005/240.32 miWildflower, Jessop Park3
£1,80005/240.32 miWildflower Avenue, BS133
£1,80005/240.32 miWildflower Avenue, BS133
£1,80005/240.32 miWildflower Avenue, BS133
£1,75003/240.32 miWildflower Avenue, BS133
£1,60010/240.32 mi-3
£1,50003/240.38 miAzelin avenue, BS133
£1,50005/240.38 miAzelin Avenue, Hartcliffe, 3
£1,60010/240.41 mi-3
£1,35004/240.42 miThe Groves, Bristol, BS133
£2,35002/250.44 mi-3
£1,50004/240.44 miFulford Walk, Hartcliffe, Bristol, BS133
£1,55003/240.49 miBinmead Gardens, BS133
£1,55004/240.49 miBinmead Gardens, BS13N/A
£2,00008/240.49 mi-3
£1,65006/240.55 mi-3
£1,50004/240.55 miDurville Road, Bristol, BS133
£1,75003/240.56 miLanghill Avenue, Bristol, United Kingdom, BS43
£1,60011/240.57 mi-3
£1,95001/250.59 mi-3
£1,60004/240.59 miLampton Avenue, BS133
£2,00001/250.6 mi-3
£1,30003/240.6 miBrookdale, Bristol, BS133

Local Area Statistics

Population in BS13

29,574

Population in Bristol

795,432

Town centre distance

4.13 miles away

Nearest school

0.40 miles away

Nearest train station

1.61 miles away

 

 

Rental growth (12m)

+25%

Sales demand

Balanced market

Capital growth (5yrs)

+39%

Property History

Price changed to £250,000

September 11, 2024

Listed for £265,000

August 29, 2024

Floor Plans

Description

  • NO CHAIN +
  • Three Bedrooms +
  • Off-Street Parking +
  • Requires Modernisation +
  • Enclosed Rear Garden +
  • End Of Terrace +
  • Close To Local Amenities +
  • Good Transport Links Nearby +

Introducing this charming three-bedroom terraced home in South Bristol.

The ground floor features a welcoming entrance hall, a well-appointed kitchen, a utility area, and a spacious lounge filled with natural light. Upstairs, you'll find three generously sized bedrooms and a modern family bathroom.

Outside, enjoy an enclosed rear garden with off-road parking accessible from the back, and a walled front garden that enhances curb appeal.

Don't miss out—contact us today to schedule a viewing!

Agent Details

Hunters, Bishopsworth

0117 463 1984

Next Steps?

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