5 Bed Semi-Detached House, Refurb/BRRR, Bristol, BS48 4PD, £610,000





ValuationUndervalued
Sold Prices | £395K - £1.5M |
Sold Prices/m² | £2.9K/m² - £6.4K/m² |
| |
Square Metres | ~178.28 m² |
Price/m² | £3.4K/m² |
Value Estimate | £641,916 |
| |
End Value (After Refurb) | £763,820 |
Uplift in Value | +17% |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £152,500 |
Stamp Duty & Legal Fees | £41,100 |
Refurb Costs | £72,142 |
Bridging Loan Interest | £16,013 |
Total Cash In | £283,505 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £763,820 |
Mortgage (After Refinance) | £572,865 |
Mortgage LTV | 75% |
Cash Released | £115,365 |
Cash Left In | £168,140 |
Equity | £190,955 |
Rent Range | £1,200 - £2,050 |
Rent Estimate | £1,543 |
Running Costs/mo | £2,716 |
Cashflow/mo | £-1,173 |
Cashflow/yr | £-14,070 |
Gross Yield | 3% |
Local Sold Prices
29 sold prices from £395K to £1.5M, average is £690K. £2.9K/m² to £6.4K/m², average is £3.8K/m².
Local Rents
10 rents from £1.2K/mo to £2K/mo, average is £1.5K/mo.
Local Area Statistics
Population in BS48 | 23,191 |
Population in Bristol | 795,432 |
Town centre distance | 7.58 miles away |
Nearest school | 0.10 miles away |
Nearest train station | 0.53 miles away |
| |
Rental growth (12m) | -3% |
Sales demand | Balanced market |
Capital growth (5yrs) | +17% |
Property History
Price changed to £610,000
December 19, 2024
Listed for £655,000
September 9, 2024
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.
4 Bed House, Refurb/BRRR, Bristol, BS48 4PG
£730,000
3 views • 6 months ago • 129 m²
3 Bed House, Refurb/BRRR, Bristol, BS48 2TR
£275,000
3 views • 6 months ago • 78 m²
3 Bed House, Refurb/BRRR, Bristol, BS48 4LZ
£255,000
7 views • 22 days ago • 93 m²
3 Bed House, Refurb/BRRR, Bristol, BS48 2JZ
£269,995
4 views • 3 months ago • 88 m²