5 Bed HMO, Bristol, BS16 5DQ, £427,500

65 Cassell Road, Bristol, City Of Bristol, BS16 5DQ - 8 views - 7 months ago

Sold STC
HMO
Planning
ROI: 5%
93 m²
+21 photos

ValuationOvervalued

Sold Prices£168.7K - £876K
Sold Prices/m²£1.6K/m² - £6.7K/m²

 

 

Square Metres

93 m²
Price/m²£4.6K/m²

Value Estimate

£301,869

 

 

End Value (After Refurb)

£425,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£106,875

Stamp Duty & Legal Fees

£22,700

Refurb Costs

£37,686

Bridging Loan Interest

£11,222

Total Cash In

£180,232

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£425,000

Mortgage (After Refinance)

£318,750

Mortgage LTV

75%

Cash Left In

£180,232

Equity

£106,250

Room Rate

£667

Gross Rent

£3,335

Running Costs/mo

£2,640

Cashflow/mo

£695

Cashflow/yr

£8,344

ROI

5%

Gross Yield

9%

Local Sold Prices

49 sold prices from £168.7K to £876K, average is £520K. £1.6K/m² to £6.7K/m², average is £3.2K/m².

PriceDateDistanceAddressBeds 
£390K11/200.08 mi19, Cassell Road, Bristol, South Gloucestershire BS16 5DF5
£600K11/210.19 mi48, Overnhill Road, Bristol, City Of Bristol BS16 5DP5
£570K11/200.24 mi5, Pendennis Avenue, Bristol, South Gloucestershire BS16 5JA5
£485K01/230.42 mi5, Vicars Close, Bristol, City Of Bristol BS16 3TH5
£535K04/230.5 mi30, Sidelands Road, Bristol, City Of Bristol BS16 2TS5
£497.5K01/230.73 mi1, Teewell Hill, Bristol, South Gloucestershire BS16 5PA5
£450K06/210.76 mi7, Chatsworth Road, Fishponds, Bristol, City Of Bristol BS16 3QP5
£515K06/210.81 mi2, Hazelwood Close, Staple Hill, Bristol, South Gloucestershire BS16 5FE5
£395K12/200.89 mi88, Church Road, Soundwell, Bristol, City Of Bristol BS16 4RG5
£745K04/230.91 mi71, Heathfields, Downend, Bristol, South Gloucestershire BS16 6HT5
£520K02/210.91 mi11, Oakdale Road, Downend, Bristol, South Gloucestershire BS16 6DP5
£633K06/231.14 mi138, Bromley Heath Road, Bristol, South Gloucestershire BS16 6JJ5
£500K06/231.19 mi2, Stockwell Close, Bristol, South Gloucestershire BS16 6XB5
£550K02/231.19 mi15, Kents Green, Bristol, South Gloucestershire BS15 1XU5
£470K12/201.22 mi507, Fishponds Road, Fishponds, Bristol, City Of Bristol BS16 3AL5
£605K07/231.24 mi3, Fouracre Road, Bristol, South Gloucestershire BS16 6PE5
£191K05/231.25 mi71, Alcove Road, Bristol, City Of Bristol BS16 3DS5
£815K04/211.25 miBadminton, Bristol Road, Frenchay, Bristol, South Gloucestershire BS16 1LQ5
£480K06/211.26 mi121, Charlton Road, Kingswood, Bristol, City Of Bristol BS15 1HG5
£520K06/231.26 mi23, Queensholm Drive, Downend, Bristol, South Gloucestershire BS16 6LB5
£168.7K06/211.27 miHorn Beam Cottage, 11a, Talbot Avenue, Bristol, City Of Bristol BS15 1HE5
£580K09/211.4 mi13, Fenbrook Close, Hambrook, Bristol, South Gloucestershire BS16 1QJ5
£331.5K02/211.41 mi5, Timber Dene, Bristol, City Of Bristol BS16 1TL5
£876K10/211.42 mi2, Rodway Hill, Mangotsfield, Bristol, South Gloucestershire BS16 9LQ5
£230K01/211.44 mi21, Station Road, Kingswood, Bristol, South Gloucestershire BS15 4PG5
£440K12/201.46 mi34, Redhill Drive, Bristol, City Of Bristol BS16 2AQ5
£555K11/221.5 mi17, Merritt Way, Mangotsfield, Bristol, South Gloucestershire BS16 9QR5
£710K02/231.53 mi22, Ford Lane, Emersons Green, Bristol, South Gloucestershire BS16 7DD5
£512.3K07/211.6 mi12, Shaw Close, Mangotsfield, Bristol, South Gloucestershire BS16 9LD5
£710K08/211.6 mi29, Harrison Close, Emersons Green, Bristol, South Gloucestershire BS16 7HB5
£565K05/211.61 mi11, Britannia Close, Downend, Bristol, South Gloucestershire BS36 1AR5
£335K10/211.62 mi48, Holly Hill Road, Bristol, South Gloucestershire BS15 4DH5
£637K01/211.62 mi302, Badminton Road, Downend, Bristol, South Gloucestershire BS36 1AQ5
£540K11/201.64 mi68, Wadham Grove, Emersons Green, Bristol, South Gloucestershire BS16 7DW5
£440K12/201.65 mi14, Wheelers Patch, Emersons Green, Bristol, South Gloucestershire BS16 7JL5
£582.5K06/211.7 mi6, Chantry Lane, Downend, Bristol, South Gloucestershire BS16 6RP5
£585K03/211.71 mi17, Baileys Mead Road, Stapleton, Bristol, City Of Bristol BS16 1AE5
£337K01/211.72 mi22, Holmes Hill Road, Bristol, City Of Bristol BS5 7HJ5
£569.5K12/201.77 mi1, East Fields Road, Stoke Gifford, Bristol, South Gloucestershire BS16 1FQ5
£457K12/221.78 mi65a, Honey Hill Road, Bristol, South Gloucestershire BS15 4HN5
£800K03/231.78 miFirs Paddock, Hambrook Lane, Hambrook, Bristol, South Gloucestershire BS16 1RT5
£396K03/211.79 mi20, Whitehall Avenue, Bristol, City Of Bristol BS5 7DF5
£425K04/211.81 mi20, Embassy Walk, Bristol, City Of Bristol BS5 7EA5
£347K08/211.83 mi32, Park View, Bristol, South Gloucestershire BS15 9TJ5
£590K06/211.84 mi3, Thomas Avenue, Emersons Green, Bristol, South Gloucestershire BS16 7TB5
£750K10/221.88 mi27, Courtney Road, Kingswood, Bristol, South Gloucestershire BS15 9RQ5
£727.5K04/211.92 mi37b, Courtney Road, Bristol, South Gloucestershire BS15 9RQ5
£335K05/211.93 mi20, The Wynstones, Bristol, South Gloucestershire BS15 8EU5
£580K05/231.97 mi4, Claypool Road, Bristol, South Gloucestershire BS15 9QH5

Local Area Statistics

Population in BS16

75,691

Population in Bristol

795,432

Town centre distance

3.30 miles away

Nearest school

0.20 miles away

Nearest train station

2.38 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+7%

Sales demand

Seller's market

Capital growth (5yrs)

+28%

Property History

Price changed to £427,500

January 11, 2025

Listed for £425,000

September 27, 2024

Sold for £35,000

1998

Floor Plans

Description

  • HMO Property +
  • Investment Property +
  • Portfolio Sale +
  • Potential to be converted to large family home +
  • Close proximity to Bristol Centre +
  • Large Rear Garden +
  • Off-site parking to rear +
  • Potential small development plot to rear (subject to permissions) +

Excellent 5 Bed HMO for Sale in Fishponds, Bristol

Cassell Road:
Cassell Road, is number 2 of 4 HMO's currently for sale by the vendor. The property is currently in use as a 5 bedroom HMO being let to a working professionals. The property is fully let and benefits from strong rental demand. Whilst a preference to sell all 4 properties within the portfolio / SPV, the vendor is will consider selling each property individually.

Alternative Use:
Given the location and nature of the property, following reconversion, it would be an excellent family home, with its good locality, access to shops, recreation space, schools and proximity to Bristol centre. To note, any purchaser would be responsible for arranging for the decanting of tenants post completion of a sale.

Summary of Accommodation
Licenced 5 bed HMO in Fishponds, Bristol. The Property boasts 2 bathrooms. The property is well finished and benefits and benefits from all the facilities required for use as a HMO.

Location:
Fishponds, 3 miles northeast of Bristol's centre, balances urban convenience with suburban appeal. It holds strong rental demand and is a popular location among students and young professionals, due to excellent transport links and proximity to UWE campuses.

Rental Income:
Currently fully let @ £40,020 pa, with potential for reversionary rental income of £43,140 pa.
The property is full let and currently managed by an external agent at 11.5% +VAT management and lettings fee. The agent has advised on potential rent increases which can be implemented on an iterative basis as and when tenants vacate.

Asking Price:
£425,000

Yield:
9.5%, with a reversionary yield of 10.02%

Monthly Bills:
c.£436 pcm or £87 per room pcm

Planning - Licencing
A HMO Licence is in place and available on request.

Other Material Information:
Tenure: Freehold
Local Authority: Bristol City Council
HMO Licence: Yes - 5 persons
Article 4 Area: No
EPC: C - Potential to improve to B
Council Tax Band: B
Services: We understand all services to be connected
Heating: Gas Central Heating
Internet: High Speed Broadband / Wifi
Mobile Phone: Coverage for EE, 02, Vodaphone and Three

Portfolio Sale:
Cassell Road is number 2 of 4 HMO's being marketed as part of a portfolio sale for a total of £1.75m
- HMO 1: Whiteway Close, St George, Bristol - 6 bed, 5 bath HMO
- HMO 2: Cassell Road, Fishponds, Bristol - 5 bed, 2 bath HMO
- HMO 3: Charles Road, Filton, Bristol - 4 bed, 2 bath HMO
- HMO 4: Park Road, Filton, Bristol - 5 bed, 2 bath HMO

Portfolio Details:
- Ready Made HMO Portfolio
- 4 x Properties consisting of 20 rooms
- Fully let and income producing
- Current income £166,500 pa
- Reversionary income £175,925 pa
- All properties are held within a SPV
- Located in strong rental areas throughout Bristol
- Scope to increase rents
- Scope to increase lettable space

Offers invited at £1,750,000 at a Gross Yield (ARY) of 9.5% (Reversionary Yield at 10.02%)

Portfolio Particulars:
Full particulars can for the portfolio be downloaded or available upon request.

Viewings:
As an Investment Property/Portfolio, viewings will only be granted to proceedable and qualified investor/purchasers. Therefore, any person wishing to view the property/ies will be required to provide I.D. and Proof of Funds in line with AML regulations prior to viewings.

Legal Costs:
Each side to be responsible for own legal costs

Buyers Fees:
As a broker and investors agent, buying / sourcing fees apply to the purchase of the property and are to be paid on completion. Please discuss with the agent.
Council tax band: B

Agent Details

Keller Williams Oxygen, Maidenhead

020 3835 2573

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.