3 Bed Semi-Detached House, Refurb/BRRR, Bristol, BS4 1SE, £250,000

4 Wardour Road, Knowle, Bristol, BS4 1SE - 1 views - 7 months ago

Sold STC
Refurb/BRRR
ROI: 4%
81 m²
+12 photos

ValuationFair Value

Sold Prices£170K - £333K
Sold Prices/m²£2K/m² - £4K/m²

 

 

Square Metres

81 m²
Price/m²£3.1K/m²

Value Estimate

£249,704

 

 

End Value (After Refurb)

£258,524

Uplift in Value

+3%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£62,500

Stamp Duty & Legal Fees

£8,700

Refurb Costs

£33,104

Bridging Loan Interest

£6,563

Total Cash In

£112,617

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£258,524

Mortgage (After Refinance)

£193,893

Mortgage LTV

75%

Cash Released

£6,393

Cash Left In

£106,224

Equity

£64,631

Rent Range

£1,350 - £3,600

Rent Estimate

£1,558

Running Costs/mo

£1,139

Cashflow/mo

£419

Cashflow/yr

£5,022

ROI

4%

Gross Yield

7%

Local Sold Prices

50 sold prices from £170K to £333K, average is £252.5K. £2K/m² to £4K/m², average is £3.2K/m².

PriceDateDistanceAddressBeds 
£255K09/210.03 mi6, Carisbrooke Road, Bristol, City Of Bristol BS4 1SA3
£240K05/230.04 mi4, Wardour Road, Bristol, City Of Bristol BS4 1SE3
£257.8K09/210.04 mi10, Wardour Road, Bristol, City Of Bristol BS4 1SE3
£277K07/230.04 mi7, Wardour Road, Bristol, City Of Bristol BS4 1SE3
£230K07/210.08 mi27, Morpeth Road, Bristol, City Of Bristol BS4 1SS3
£212K10/200.09 mi8, Appleby Walk, Bristol, City Of Bristol BS4 1SQ3
£170K04/210.09 mi5, Appleby Walk, Bristol, Avon BS4 1SQ3
£200K02/210.1 mi8, St Whytes Road, Bristol, City Of Bristol BS4 1RY3
£215K04/210.1 mi97, Leinster Avenue, Bristol, South Gloucestershire BS4 1NN3
£225K09/210.14 mi93, Wallingford Road, Bristol, City Of Bristol BS4 1SW3
£245K02/230.14 mi55, Wallingford Road, Bristol, City Of Bristol BS4 1SW3
£285K09/230.15 mi43, Wallingford Road, Bristol, City Of Bristol BS4 1SN3
£262K01/230.18 mi22, Hurston Road, Bristol, City Of Bristol BS4 1SU3
£280K07/230.18 mi56, Broadbury Road, Bristol, City Of Bristol BS4 1JT3
£225K02/210.2 mi122, Novers Park Road, Bristol, City Of Bristol BS4 1RN3
£270K02/230.21 mi29, Camberley Road, Bristol, City Of Bristol BS4 1SY3
£210K12/220.21 mi135, Novers Lane, Bristol, City Of Bristol BS4 1QP3
£270K12/210.21 mi129, Novers Lane, Bristol, City Of Bristol BS4 1QP3
£275K07/230.22 mi22, Bantry Road, Bristol, City Of Bristol BS4 1JU3
£236.2K09/230.25 mi54, Bantry Road, Bristol, City Of Bristol BS4 1JX3
£240K06/230.26 mi22, Novers Park Road, Bristol, City Of Bristol BS4 1RE3
£265K07/230.26 mi11, Chelston Road, Bristol, City Of Bristol BS4 1TJ3
£266.5K03/210.27 mi43, Novers Park Road, Bristol, City Of Bristol BS4 1RL3
£213K05/210.27 mi120, Novers Lane, Bristol, City Of Bristol BS4 1QR3
£333K02/230.28 mi13, Langhill Avenue, Bristol, City Of Bristol BS4 1TL3
£267K05/210.3 mi26, Gerrard Close, Bristol, City Of Bristol BS4 1UH3
£300K10/220.31 mi7a, Novers Park Drive, Bristol, City Of Bristol BS4 1RF3
£325K09/230.32 mi143, Kenmare Road, Bristol, City Of Bristol BS4 1PH3
£235K02/210.33 mi28, Novers Park Drive, Bristol, City Of Bristol BS4 1RG3
£242K11/210.34 mi47, Langhill Avenue, Bristol, City Of Bristol BS4 1TN3
£280K01/230.34 mi57, Novers Hill, Knowle, Bristol, City Of Bristol BS4 1QX3
£275K11/200.35 mi26, Connaught Road, Bristol, City Of Bristol BS4 1LF3
£205K06/210.36 mi8, Travers Close, Bristol, City Of Bristol BS4 1XW3
£295K03/230.37 mi68, Lisburn Road, Bristol, City Of Bristol BS4 1NG3
£230K11/210.37 mi31, Kildare Road, Bristol, City Of Bristol BS4 1PS3
£250K05/230.37 mi23, Kildare Road, Bristol, City Of Bristol BS4 1PS3
£287.5K01/230.37 mi32, Kildare Road, Bristol, City Of Bristol BS4 1PS3
£215K05/210.39 mi4, Tallis Grove, Bristol, City Of Bristol BS4 1XB3
£246K01/230.41 mi4, Hurst Walk, Bristol, City Of Bristol BS4 1HG3
£260K07/230.42 mi29, Donegal Road, Bristol, City Of Bristol BS4 1PJ3
£253K12/220.42 mi64, Lisburn Road, Bristol, City Of Bristol BS4 1NG3
£257.5K06/210.42 mi6, Donegal Road, Bristol, City Of Bristol BS4 1PL3
£213K02/210.45 mi1, Galway Road, Bristol, City Of Bristol BS4 1NA3
£276K07/230.48 mi16, Kerry Road, Bristol, City Of Bristol BS4 1PA3
£252K10/230.48 mi32, Ilminster Avenue, Knowle, Bristol, City Of Bristol BS4 1LT3
£290K02/230.49 mi67, Kenmare Road, Bristol, City Of Bristol BS4 1PF3
£220K09/210.49 mi107, Throgmorton Road, Bristol, City Of Bristol BS4 1HL3
£220K03/210.49 mi35, Lisburn Road, Bristol, City Of Bristol BS4 1NF3
£287K08/230.49 mi35, Lisburn Road, Bristol, City Of Bristol BS4 1NF3
£248K12/200.5 mi53, Kenmare Road, Bristol, City Of Bristol BS4 1PF3

Local Rents

19 rents from £1.4K/mo to £3.6K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£1,40003/240.08 miMorpeth Road, Knowle3
£1,60006/240.09 mi-3
£1,60004/240.09 miLeinster Avenue, Bristol, BS43
£1,35004/240.13 miLeinster Avenue, Knowle, Bristol3
£1,50004/240.2 miHurston Road, Knowle Bristol3
£1,50004/240.2 miHurston Road, Knowle Bristol3
£3,60012/240.2 mi-3
£1,70007/240.31 mi-3
£1,60011/240.32 mi-3
£1,67503/240.33 miBridge Views, Bristol, BS43
£1,75003/240.34 miLanghill Avenue, Bristol, United Kingdom, BS43
£1,65003/240.34 miNovers Hill, BS43
£1,45006/230.45 mi-3
£1,60005/240.45 mi-3
£1,60005/240.45 miGalway Road, Bristol, BS43
£1,70003/240.53 miHeadley Lane, BS133
£1,50003/240.54 miLisburn Road, Bristol3
£1,50003/240.55 miAlard Road, BS43
£1,50003/240.56 miIlminster Avenue, Knowle, BS43

Local Area Statistics

Population in BS4

47,993

Population in Bristol

795,432

Town centre distance

3.29 miles away

Nearest school

0.20 miles away

Nearest train station

0.97 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

-50%

Sales demand

Seller's market

Capital growth (5yrs)

+34%

Property History

Listed for £250,000

September 19, 2024

Sold for £240,000

2023

Floor Plans

Description

  • Semi Detached +
  • Three Bedrooms +
  • Garage +
  • Parking +
  • Rear Garden +

Matthews Estates are pleased to offer to the open market this Three Bedroom semi detached home in need of general modernisation, comprising of entrance porch, hallway, Lounge / diner and a kitchen breakfast room to the ground floor together with three bedrooms and a bathroom to the first floor. Outside is a good size rear garden, to the front you will find off street parking and a single garage.
This property will prove popular with various types of buyers no onward chain call today to book a viewing.

Porch Area -

Hallway -

Lounge / Diner - 6.74 x 3.40 (22'1" x 11'1") -

Kitchen / Breakfast Room - 3.25 x 2.97 (10'7" x 9'8") -

First Floor Landing -

Bedroom One - 3.83 x 3.32 (12'6" x 10'10") -

Bedroom Two - 3.27 x 3.15 (10'8" x 10'4") -

Bedroom Three - 3.32 x 2.22 (10'10" x 7'3") -

Bathroom - 2.25 x 2.22 (7'4" x 7'3") -

Front Garden -

Off Street Parking -

Single Detached Garage -

Enclosed Rear Garden - 90ft (295'3"ft) -

Agent Details

Matthewsandco.uk, Knowle

0117 463 0185

Next Steps?

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