2 Bed Terraced House, Refurb/BRRR, Oxford, OX4 1ER, £500,000

3 Henley Street, Oxfordshire, OX4 1ER - 3 views - 7 months ago

Sold STC
Refurb/BRRR
85 m²
+7 photos

ValuationUndervalued

Sold Prices£336.5K - £580K
Sold Prices/m²£4K/m² - £8.2K/m²

 

 

Square Metres

85 m²
Price/m²£5.9K/m²

Value Estimate

£515,000
BMV3%

 

 

End Value (After Refurb)

£546,492

Uplift in Value

+9%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£125,000

Stamp Duty & Legal Fees

£28,700

Refurb Costs

£38,141

Bridging Loan Interest

£13,125

Total Cash In

£206,716

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£546,492

Mortgage (After Refinance)

£409,869

Mortgage LTV

75%

Cash Released

£34,869

Cash Left In

£171,847

Equity

£136,623

Rent Range

£750 - £4,800

Rent Estimate

£1,831

Running Costs/mo

£2,094

Cashflow/mo

£-263

Cashflow/yr

£-3,156

Gross Yield

4%

Local Sold Prices

50 sold prices from £336.5K to £580K, average is £436.3K. £4K/m² to £8.2K/m², average is £6.4K/m².

PriceDateDistanceAddressBeds 
£560K10/210.12 mi15, Hurst Street, Oxford, Oxfordshire OX4 1EZ2
£405K03/210.13 mi150, Hurst Street, Oxford, Oxfordshire OX4 1HG2
£350K02/210.16 mi53, Randolph Street, Oxford, Oxfordshire OX4 1YA2
£580K12/220.18 mi30, James Street, Oxford, Oxfordshire OX4 1ET2
£488.3K06/210.21 mi10, Leopold Street, Oxford, Oxfordshire OX4 1PS2
£352K01/210.25 mi4, Harold Hicks Place, Oxford, Oxfordshire OX4 3DS2
£420.5K12/200.26 mi74, Percy Street, Oxford, Oxfordshire OX4 3AD2
£450K05/230.28 mi10, East Avenue, Oxford, Oxfordshire OX4 1XW2
£415K08/210.28 mi9, Percy Street, Oxford, Oxfordshire OX4 3AA2
£470K10/230.29 mi54, Percy Street, Oxford, Oxfordshire OX4 3AF2
£437.5K09/210.29 mi51, Percy Street, Oxford, Oxfordshire OX4 3AF2
£350K11/200.31 mi39, Catherine Street, Oxford, Oxfordshire OX4 3AH2
£495K01/240.31 mi36, Catherine Street, Oxford, Oxfordshire OX4 3AH2
£520K09/230.31 mi52, Hertford Street, Oxford, Oxfordshire OX4 3AL2
£448K05/210.31 mi66, Essex Street, Oxford, Oxfordshire OX4 3AW2
£563.5K12/220.31 mi58, Essex Street, Oxford, Oxfordshire OX4 3AW2
£435K05/210.32 mi56, Hertford Street, Oxford, Oxfordshire OX4 3AL2
£385K02/210.32 mi10, Union Street, Oxford, Oxfordshire OX4 1JP2
£336.5K03/210.32 mi6, Union Street, Oxford, Oxfordshire OX4 1JP2
£495K06/230.32 mi1, Union Street, Oxford, Oxfordshire OX4 1JP2
£520K07/230.32 mi43, Princes Street, Oxford, Oxfordshire OX4 1DD2
£470K06/210.32 mi44, Princes Street, Oxford, Oxfordshire OX4 1DD2
£470K08/230.33 mi32, East Avenue, Oxford, Oxfordshire OX4 1XP2
£430.1K12/200.33 mi28, East Avenue, Oxford, Oxfordshire OX4 1XP2
£346K06/210.33 mi82, Charles Street, Oxford, Oxfordshire OX4 3AS2
£525K11/230.35 mi116, Charles Street, Oxford, Oxfordshire OX4 3AT2
£498K07/230.35 mi96, Charles Street, Oxford, Oxfordshire OX4 3AT2
£365K06/210.36 mi18, Golden Road, Oxford, Oxfordshire OX4 3AR2
£475K12/200.37 mi79, Howard Street, Oxford, Oxfordshire OX4 3AY2
£370K11/230.38 mi25, Cosin Close, Oxford, Oxfordshire OX4 1GD2
£390K02/230.38 mi2, Ablett Close, Oxford, Oxfordshire OX4 1XH2
£360K02/240.38 mi32, Ablett Close, Oxford, Oxfordshire OX4 1XH2
£515K03/240.39 mi23, Cross Street, Oxford, Oxfordshire OX4 1BZ2
£500K08/230.39 mi10, Cross Street, Oxford, Oxfordshire OX4 1BZ2
£392.5K04/210.39 mi14, Cricket Road, Oxford, Oxfordshire OX4 3DG2
£395K11/200.39 mi32, Cricket Road, Oxford, Oxfordshire OX4 3DG2
£500K12/220.4 mi13, Alma Place, Oxford, Oxfordshire OX4 1JW2
£446K03/210.41 mi81, East Avenue, Oxford, Oxfordshire OX4 1XR2
£400K02/210.41 mi159, Howard Street, Oxford, Oxfordshire OX4 3BA2
£403K05/240.5 mi20a, Cave Street, Oxford, Oxfordshire OX4 1BA2
£545K01/210.51 mi38, Boulter Street, Oxford, Oxfordshire OX4 1AX2
£422K03/210.52 mi64, Ridgefield Road, Oxford, Oxfordshire OX4 3DA2
£460K09/230.52 mi62, Ridgefield Road, Oxford, Oxfordshire OX4 3DA2
£464K07/230.52 mi59, Cricket Road, Oxford, Oxfordshire OX4 3DH2
£385K01/230.54 mi13, Arnold Road, Oxford, Oxfordshire OX4 4BH2
£365K04/210.61 mi18, Cumberland Road, Oxford, Oxfordshire OX4 2DA2
£387K02/210.61 mi8, Cumberland Road, Oxford, Oxfordshire OX4 2DA2
£380K07/230.63 mi5, Don Stuart Place, Oxford, Oxfordshire OX4 2DH2
£367.5K03/230.64 mi4, Don Stuart Place, Oxford, Oxfordshire OX4 2DH2
£472.5K06/210.71 mi209, Campbell Road, Florence Park, Oxford, Oxfordshire OX4 3NS2

Local Rents

50 rents from £750/mo to £4.8K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£1,99508/240.01 miHenley Street, Oxford2
£1,85007/240.01 miHenley Street, East Oxford, OX42
£1,65007/240.06 miAston Street2
£2,40008/240.08 miIffley Road, East Oxford, OX42
£1,50006/240.08 miHurst Street, Oxford2
£1,82503/240.09 miIffley Road,Cowley,Oxford,OX42
£2,50006/240.1 miHenley Street, East Oxford, OX42
£1,70007/240.11 miIffley Road, Oxford, OX42
£1,65006/240.12 mi25 Hurst Street, Oxford2
£1,69006/240.12 mi25 Hurst Street, Oxford2
£1,27508/240.12 miStanley Road, Oxford2
£1,70008/240.13 miLeopold Street, East Oxford2
£1,65006/240.14 mi-2
£1,65008/240.16 miSt Mary's Road, Oxford, OX42
£1,75006/240.16 miSt Marys Road Oxford2
£2,00008/240.17 miIffley Road, Oxford. OX42
£3,00006/240.18 miStockmore Street, East Oxford, OX42
£1,40006/240.18 miMagdalen Road Oxfordshire2
£1,45003/250.2 mi-2
£1,80008/240.21 miRandolph Street, Oxford, Oxford, OX42
£1,80008/240.21 miRandolph Street, Oxford, Oxford, OX42
£1,80003/250.22 mi-2
£1,65008/240.22 miHawridge Mews 6-8 Stockmore Street, Oxford, Oxfordshire, OX42
£1,95006/240.22 miIffley Road, Oxford2
£1,60006/240.23 miSidney Street, East Oxford, OX42
£1,50006/240.23 miPenhurst Court, Sidney Street, OX4 3AB2
£1,80007/240.24 miEyot Place, Oxford, Ox42
£1,75007/240.25 miCatherine Street, Oxford, OX42
£75007/240.25 mi-2
£1,60006/240.26 miPrinces Street, East Oxford, OX42
£1,50011/240.26 mi-2
£1,60006/240.31 mi-2
£1,75007/240.32 miEssex Street, East Oxford, OX42
£1,45009/240.32 miCowley Road, Oxford, OX42
£1,60007/240.33 miHarold Hicks Place, East Oxford, OX42
£1,60006/240.33 miEast Avenue, Cowley, Oxford2
£1,60006/240.33 miEast Avenue, Cowley, Oxford2
£1,90008/240.33 miBarnet Street, East Oxford, OX42
£1,60006/240.33 miCharles Street, Oxford2
£1,67507/240.33 miCircus Street, Oxford2
£1,35006/240.34 mi-2
£1,35003/250.34 mi-2
£1,35006/240.34 miCircus Street, Oxford, OX42
£1,60006/240.34 miEast Avenue Cowley2
£1,75008/240.34 miEssex Street, Oxford, Oxfordshire, OX42
£2,00008/240.35 miCharles Street, East Oxford, OX42
£4,80006/240.35 mi-2
£4,80002/250.35 mi-2
£1,60002/240.35 mi-2
£1,60007/240.36 miGolden Road, East Oxford2

Local Area Statistics

Population in OX4

61,985

Population in Oxford

160,498

Town centre distance

1.12 miles away

Nearest school

0.30 miles away

Nearest train station

1.52 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+4%

Sales demand

Balanced market

Capital growth (5yrs)

+13%

Property History

Listed for £500,000

September 12, 2024

Sold for £348,750

2013

Floor Plans

Description

  • Two/Three Bedrooms +
  • Bathroom & WC +
  • Modern Kitchen/Dining Room +
  • 74ft Rear Garden +
  • 1.1 Miles to City Centre +
  • No Onward Chain +

Stylish renovation of a Victorian cottage with deceptively spacious accommodation located on a popular side road little more than a mile from the city centre.

Spacious and flexible two/three bedroom accommodation arranged over two floors including a sitting room with woodburning stove that could be used as an occasional bedroom if required. The well fitted kitchen/dining room is flooded with natural light and opens onto a garden room with cloakroom. On the first floor are two bedrooms and a smart shower room.

To the rear is a delightful mature garden which extends to 74ft and includes a paved terrace with mature trees and shrubs to either side. A small front garden provides space for bins and bike storage.

Henley Street is situated in East Oxford, a highly popular, convenient and fashionable part of Oxford, well known for its eclectic mix of bars, restaurants and shops along the Cowley Road. There is excellent access to the Oxford colleges and to Oxford Brookes University, Oxford hospitals, and a range of schools for all ages. The house is in the catchment area and within walking distance of St Mary and John school Primary School, and Magdalen School for boys. There are good travel links to London via the Oxford Tube, departing frequently from St Clements.

Agent Details

Scottfraser, East Oxford

01865 638740

Next Steps?

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