4 Bed Detached House, Refurb/BRRR, Bristol, BS36 2TR, £550,000

St. Saviours Rise, Frampton Cotterell, Bristol, BS36 2TR - 6 months ago

Sold STC
Refurb/BRRR
~129 m²
+20 photos

ValuationOvervalued

Sold Prices£313K - £964K
Sold Prices/m²£2.6K/m² - £7.6K/m²

 

 

Square Metres

~129.26 m²
Price/m²£4.3K/m²

Value Estimate

£458,845

 

 

End Value (After Refurb)

£548,750

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£137,500

Stamp Duty & Legal Fees

£32,700

Refurb Costs

£52,378

Bridging Loan Interest

£14,438

Total Cash In

£238,765

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£548,750

Mortgage (After Refinance)

£411,563

Mortgage LTV

75%

Cash Left In

£238,765

Equity

£137,188

Rent Range

£800 - £6,000

Rent Estimate

£1,496

Running Costs/mo

£2,034

Cashflow/mo

£-538

Cashflow/yr

£-6,457

Gross Yield

3%

Local Sold Prices

50 sold prices from £313K to £964K, average is £490.3K. £2.6K/m² to £7.6K/m², average is £3.7K/m².

PriceDateDistanceAddressBeds 
£505K06/210.02 mi65, St Saviours Rise, Frampton Cotterell, Bristol, South Gloucestershire BS36 2TR4
£470K01/210.03 mi22, St Saviours Rise, Frampton Cotterell, Bristol, South Gloucestershire BS36 2SW4
£550K02/210.03 mi48, St Saviours Rise, Frampton Cotterell, Bristol, South Gloucestershire BS36 2SW4
£515K11/200.12 mi8, Walter Road, Frampton Cotterell, Bristol, South Gloucestershire BS36 2FR4
£497.5K11/200.13 mi9, Blackberry Drive, Frampton Cotterell, Bristol, South Gloucestershire BS36 2SL4
£485.5K12/220.19 mi93, Park Lane, Frampton Cotterell, Bristol, South Gloucestershire BS36 2HA4
£405K06/210.2 mi101a, Park Lane, Frampton Cotterell, Bristol, South Gloucestershire BS36 2HA4
£780K02/210.23 mi126, Beesmoor Road, Frampton Cotterell, Bristol, South Gloucestershire BS36 2JP4
£475K06/210.23 mi165, Beesmoor Road, Frampton Cotterell, Bristol, South Gloucestershire BS36 2JW4
£545K10/200.31 mi188, Badminton Road, Coalpit Heath, Bristol, South Gloucestershire BS36 2SX4
£365.8K01/210.32 mi16, Bell Road, Coalpit Heath, Bristol, South Gloucestershire BS36 2SA4
£675K06/210.33 mi168, Park Lane, Frampton Cotterell, Bristol, South Gloucestershire BS36 2ER4
£450K09/210.33 mi1, Langthorn Close, Frampton Cotterell, Bristol, South Gloucestershire BS36 2JH4
£386K08/210.35 mi31, Lower Chapel Lane, Frampton Cotterell, Bristol, South Gloucestershire BS36 2RQ4
£425K05/210.37 mi23, Station Road, Coalpit Heath, Bristol, South Gloucestershire BS36 2TJ4
£515K08/220.37 miThe Plains, Walnut Close, Coalpit Heath, Bristol, South Gloucestershire BS36 2DL4
£365K12/200.38 mi6, Harris Barton, Frampton Cotterell, Bristol, South Gloucestershire BS36 2ET4
£412.5K02/210.41 mi163a, Badminton Road, Coalpit Heath, Bristol, South Gloucestershire BS36 2SS4
£600K03/210.42 mi20, Church Lane, Coalpit Heath, Bristol, South Gloucestershire BS36 2SP4
£565K01/210.44 mi53, South View Crescent, Coalpit Heath, Bristol, South Gloucestershire BS36 2LR4
£313K12/200.46 mi208b, Badminton Road, Coalpit Heath, Bristol, South Gloucestershire BS36 2ST4
£360K08/210.46 mi21, St Annes Drive, Coalpit Heath, Bristol, South Gloucestershire BS36 2TH4
£575K10/200.49 mi17, Ryecroft Road, Frampton Cotterell, Bristol, South Gloucestershire BS36 2HP4
£630K11/200.53 mi56, Ryecroft Road, Frampton Cotterell, Bristol, South Gloucestershire BS36 2HW4
£425K04/230.53 mi15, St Peters Crescent, Frampton Cotterell, Bristol, South Gloucestershire BS36 2EJ4
£530K08/210.53 mi27, Ridgeway, Coalpit Heath, Bristol, South Gloucestershire BS36 2PN4
£470K01/210.54 mi207, Park Lane, Frampton Cotterell, Bristol, South Gloucestershire BS36 2EW4
£476.5K08/220.54 mi223, Park Lane, Frampton Cotterell, Bristol, South Gloucestershire BS36 2EW4
£495K06/210.55 mi9, The Causeway, Coalpit Heath, Bristol, South Gloucestershire BS36 2PD4
£521K04/210.56 mi5, Upper Stone Close, Frampton Cotterell, Bristol, South Gloucestershire BS36 2LB4
£600K09/220.57 mi29, Ridgeway, Coalpit Heath, Bristol, South Gloucestershire BS36 2PN4
£365K02/210.57 mi17, Sunnyside, Frampton Cotterell, Bristol, South Gloucestershire BS36 2EG4
£365K12/200.61 mi21, Clyde Road, Frampton Cotterell, Bristol, South Gloucestershire BS36 2EF4
£339.9K11/220.62 mi6, Witney Mead, Frampton Cotterell, Bristol, South Gloucestershire BS36 2DS4
£964K10/220.63 mi233, Church Road, Frampton Cotterell, Bristol, South Gloucestershire BS36 2BJ4
£320K10/210.64 mi6, Witney Mead, Frampton Cotterell, Bristol, South Gloucestershire BS36 2DS4
£417.5K10/200.64 mi3, Mays Close, Coalpit Heath, Bristol, South Gloucestershire BS36 2XB4
£384K11/200.64 mi4, Clyde Road, Frampton Cotterell, Bristol, South Gloucestershire BS36 2EA4
£550K03/210.65 mi250a, Badminton Road, Coalpit Heath, Bristol, South Gloucestershire BS36 2QH4
£370K12/200.65 mi2a, Watermore Close, Frampton Cotterell, Bristol, South Gloucestershire BS36 2NH4
£482.5K06/210.69 mi42, Meadow Mead, Frampton Cotterell, Bristol, South Gloucestershire BS36 2BE4
£499K01/210.69 mi264, Church Road, Frampton Cotterell, Bristol, South Gloucestershire BS36 2BH4
£520K09/210.7 mi4, Rose Oak Drive, Coalpit Heath, Bristol, South Gloucestershire BS36 2AS4
£615K11/220.71 mi4, Frampton End Road, Frampton Cotterell, Bristol, South Gloucestershire BS36 2JZ4
£470K07/210.73 mi83, Church Road, Frampton Cotterell, Bristol, South Gloucestershire BS36 2NE4
£540K07/210.74 mi33, Wayleaze, Coalpit Heath, Bristol, South Gloucestershire BS36 2PL4
£615K05/230.76 mi31, Woodside Road, Coalpit Heath, Bristol, South Gloucestershire BS36 2QR4
£569.5K10/200.76 mi13a, Woodside Road, Coalpit Heath, Bristol, South Gloucestershire BS36 2QR4
£480.5K05/230.77 mi9, Foxe Road, Frampton Cotterell, Bristol, South Gloucestershire BS36 2AE4
£500K06/230.77 mi5, Winchcombe Road, Frampton Cotterell, Bristol, South Gloucestershire BS36 2AG4

Local Rents

50 rents from £800/mo to £6K/mo, average is £1.5K/mo.

RentDateDistanceAddressBeds 
£1,20012/240.11 miWylington Road, Frampton Cotterell, Bristol, Gloucestershire, BS362
£1,20012/240.22 miThe Ridings, Coalpit Heath, BRISTOL2
£1,50003/250.32 mi-3
£1,20012/240.36 mi-3
£1,30012/240.36 miWest Ridge, Bristol2
£1,50012/240.37 miRathbone Close, Coalpit Heath, South Gloucestershire3
£1,15003/250.44 mi-2
£80012/240.6 mi-1
£2,25001/250.62 mi-4
£5,00012/240.75 miChurch Close, Frampton Cotterell, Bristol, BS365
£1,80008/240.98 mi-3
£1,20012/240.99 miNicholls Court, Winterbourne2
£2,70012/241.07 miStone Lane - Winterbourne Down4
£1,50012/241.1 miDown Road, Winterbourne Down, Bristol, Gloucestershire3
£1,39512/241.14 miDown Road, Winterbourne Down, Bristol3
£1,48802/241.19 mi-2
£1,48803/251.19 mi-2
£1,40012/241.25 miDown Road, Winterbourne Down, Bristol, BS363
£1,52512/241.25 miDragon Road, Winterbourne, BS363
£2,00003/251.26 mi-4
£1,85001/251.27 mi-3
£1,85003/251.27 mi-3
£1,66101/251.3 mi-2
£1,40004/241.5 miYork Close, Downend, Bristol, BS162
£95004/241.54 miJenner Boulevard, Emersons Green, BRISTOL1
£1,05003/241.57 miSunflower Road, Lyde Green, Bristol, South Gloucestershire, BS161
£1,05003/241.58 miSunflower Road, Lyde Green, Bristol, BS161
£1,25012/241.58 miSunflower Road, Lyde Green, Bristol, BS162
£6,00002/251.58 mi-5
£1,20001/241.58 mi-1
£1,60002/241.58 mi-3
£2,50011/241.58 mi-5
£2,40008/231.58 mi-4
£1,25003/241.59 miSunflower Road, Lyde Green, Bristol, BS162
£1,25004/241.59 miSunflower Road, Lyde Green, Bristol, BS162
£1,50003/241.6 miJenner Boulevard- Lyde Green3
£1,20003/241.64 miWestons Hill Drive, Emersons Green, Bristol, BS16 7DF2
£1,30003/241.66 mi-2
£1,75006/231.68 mi-3
£1,60012/241.7 miLangley House - Hambrook3
£1,75012/241.7 miLangley House - Hambrook3
£1,40003/241.71 miLangley House - Hambrook2
£95004/241.71 miWHITESHILL, Bristol, BS161
£1,05003/241.71 miWhiteshill, Bristol, BS162
£1,35007/231.71 mi-3
£1,55012/231.71 mi-3
£2,30012/241.72 miClematis Road, Emersons Green, Bristol, BS164
£2,30012/241.72 mi-4
£1,80003/241.75 miCowslip Crescent, Lyde Green, Bristol, BS16 7QD4
£1,20003/241.75 miBye Mead, Emersons Green, BRISTOL, BS162

Local Area Statistics

Population in BS36

15,654

Population in Bristol

795,432

Town centre distance

6.01 miles away

Nearest school

0.50 miles away

Nearest train station

2.33 miles away

 

 

Rental growth (12m)

+17%

Sales demand

Seller's market

Capital growth (5yrs)

+25%

Property History

Listed for £550,000

October 2, 2024

Sold for £137,250

1999

Floor Plans

Description

  • Detached Family Home +
  • 4 Bedrooms +
  • Master with Dressing Area & Ensuite +
  • Cloakroom & Family Bathroom +
  • 2 Seperate Reception Rooms +
  • Utility Room +
  • Family Bathroom +
  • Garage and Off Street Parking +
  • Excellent Condition Throughout +
  • MUST BE VIEWED +

Welcome to St. Saviours Rise, Frampton Cotterell, Bristol - a charming location that could be the setting for your new home! This detached house boasts 2 reception rooms, 4 bedrooms, and 2 bathrooms, providing ample space for comfortable living.

The property features a cloakroom and a utility room, adding to the practicality of the space. The excellent decorative condition of the house means you can move in and start enjoying your new home right away, without the hassle of renovations.

One of the highlights of this property is the dressing area in the master bedroom, offering a touch of luxury and convenience to your daily routine. With parking available for several vehicles, you won't have to worry about finding a spot after a long day.

Don't miss the opportunity to make this house your own and enjoy the peaceful surroundings of Frampton Cotterell. Book a viewing today and envision the life you could create in this wonderful property.

Entrance Hall - Front door. Stairs to first floor. Double radiators. Under stairs cupboard. Door to living room. Door to Dining room. Door to kitchen. Door to garage. Door to:

Cloakroom - White suite comprising - Low level W.C. Vanity unit with inset wash hand basin and cupboard under. Tiled splash back. Opaque double glazed window. Radiator.

Living Room - 4.27m x 4.13m (14'0" x 13'6") - Dual aspect. Double glazed bay window. feature fire surround with tiled insert and inset gas fire. Television point. Two double radiators.

Dining Room - 2.90m x 2.88m (9'6" x 9'5") - Garden aspect. Double glazed double opening doors to rear garden. Radiator.

Kitchen/Breakfast Room - 3.53m x 2.88m (11'6" x 9'5") - Garden aspect. range of worktop surfaces with inset one and a half bowl sink with mixer taps. Range of base level cupboards and drawers. Matching wall mounted cupboards. Inset 4 ring electric hob. Inset electric double oven with pan cupboards above and below. Integrated dish washer. Integrated fridge/freezer. Double radiator. Double glazed window. door to

Utility Room - Worktop surface. Base level cupboards and drawers. Wall mounted cupboards one housing gas fired 'Worcester' boiler for heating and hot water. Door to rear garden.

First Floor Landing - Access to roof space. Airing cupboard. Radiator. Doors to

Master Bedroom - 4.13m x 3.77m (13'6" x 12'4") - Dual aspect. Radiator. Double glazed window. Opening to:

Dressing Area - 2 wall lengths of built in furniture comprising wardrobes with hanging space and shelving. Door to:

Ensuite Shower Room - Corner tiled shower cubicle with remote temperature controlled wall mounted shower and glass screen. Vanity unit with built in W.C. and inset wash hand basin. Heated towel rail. Opaque double glazed window.

Bedroom 2 - 3.45m x 2.70m (11'3" x 8'10") - Garden aspect. Full wall length of built in wardrobe cupboards with hanging space and shelving. Radiator. Double glazed window.

Bedroom 3 - 3.03m x 2.94m (9'11" x 9'7") - Front aspect. Radiator. Double glazed window.

Bedroom 4 - 2.88m x 2.84m (9'5" x 9'3") - Garden aspect. Radiator. Double glazed window.

Family Bathroom - White suite comprising: Panel enclosed bath with remote temperature controlled wall mounted shower over. Low level W.C. Pedestal wash hand basin. Radiator. Opaque double glazed window.

Front Garden - Shaped lawn with graveled border. Driveway affording parking for several vehicles leading to:

Garage - 5.64m x 2.64m (18'6" x 8'7") - Up and over door. Light and power. Door to rear garden.

Rear Garden - Paved patio with steps to lawn and well stocked flower and shrub borders. Summerhouse/shed. Side access. Outside tap. Outside lighting. Outside power point.

Agent Details

A J Homes, Winterbourne

01454 801267

Next Steps?

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