3 Bed Semi-Detached House, Refurb/BRRR, Liverpool, L14 6TD, £220,000

12 Wyndham Avenue, Roby, L14 6TD - 4 views - 7 months ago

Sold STC
Refurb/BRRR
ROI: 3%
~93 m²
+16 photos

ValuationOvervalued

Sold Prices£140K - £300K
Sold Prices/m²£1.3K/m² - £3K/m²

 

 

Square Metres

~93 m²
Price/m²£2.4K/m²

Value Estimate

£180,592

 

 

End Value (After Refurb)

£194,250

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£55,000

Stamp Duty & Legal Fees

£7,800

Refurb Costs

£39,200

Bridging Loan Interest

£5,775

Total Cash In

£109,525

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£194,250

Mortgage (After Refinance)

£145,688

Mortgage LTV

75%

Cash Left In

£109,525

Equity

£48,563

Rent Range

£825 - £1,500

Rent Estimate

£1,128

Running Costs/mo

£853

Cashflow/mo

£275

Cashflow/yr

£3,304

ROI

3%

Gross Yield

6%

Local Sold Prices

51 sold prices from £140K to £300K, average is £182K. £1.3K/m² to £3K/m², average is £2K/m².

PriceDateDistanceAddressBeds 
£155K05/210.02 mi3, Wyndham Avenue, Liverpool, Merseyside L14 6TD3
£169.9K03/210.02 mi21, Wyndham Avenue, Liverpool, Merseyside L14 6TD3
£160K11/200.07 mi21, Malvern Crescent, Liverpool, Merseyside L14 6TP3
£170K07/210.07 mi25, Malvern Crescent, Liverpool, Merseyside L14 6TP3
£225K03/230.07 mi15, Malvern Crescent, Liverpool, Merseyside L14 6TP3
£207.5K11/220.08 mi35, Malvern Avenue, Liverpool, Merseyside L14 6TR3
£165K12/200.08 mi17, Malvern Avenue, Liverpool, Merseyside L14 6TR3
£183.2K08/210.09 mi23, Hilary Avenue, Liverpool, Merseyside L14 6TJ3
£185K01/230.1 mi48, Fairfield Avenue, Liverpool, Merseyside L36 4JF3
£182K05/210.11 mi2a, Milton Avenue, Liverpool, Merseyside L14 6TG3
£195K10/210.11 mi26, Milton Avenue, Liverpool, Merseyside L14 6TG3
£187K09/210.11 mi53, Milton Avenue, Liverpool, Merseyside L14 6TE3
£157.5K09/210.11 mi4, Hilary Avenue, Liverpool, Merseyside L14 6TN3
£170K11/220.12 mi49, Wyndham Avenue, Liverpool, Merseyside L14 0LA3
£165K01/210.13 mi78, Childwall Lane, Bowring Park, Liverpool, Merseyside L14 6TY3
£225K12/220.13 mi70, Childwall Lane, Bowring Park, Liverpool, Merseyside L14 6TY3
£160K09/210.13 mi59, Wyndham Avenue, Liverpool, Merseyside L14 0LA3
£233.5K07/210.14 mi17, Fairfield Avenue, Liverpool, Merseyside L36 4JE3
£229.9K06/210.14 mi41, Fairfield Avenue, Liverpool, Merseyside L36 4JE3
£236.5K02/230.14 mi32, Ringwood Avenue, Liverpool, Merseyside L14 6TH3
£151.5K01/210.14 mi18, Ringwood Avenue, Liverpool, Merseyside L14 6TH3
£225K06/230.14 mi9, Ringwood Avenue, Liverpool, Merseyside L14 6TH3
£157.5K11/200.14 mi62, Fairfield Crescent, Huyton, Liverpool, Merseyside L36 4JQ3
£300K06/230.15 mi10, Court Hey Avenue, Liverpool, Merseyside L36 4JB3
£168K12/220.15 mi68, Wyndham Avenue, Liverpool, Merseyside L14 0LA3
£202K09/210.15 mi41, Trent Avenue, Bowring Park, Liverpool, Merseyside L14 0JU3
£140K12/200.16 mi28, Corwen Crescent, Liverpool, Merseyside L14 6TB3
£194K03/210.16 mi10, Corwen Crescent, Liverpool, Merseyside L14 6TB3
£200K02/210.16 mi15, Fairfield Close, Liverpool, Merseyside L36 4NR3
£190K06/210.19 mi57, Hilary Avenue, Liverpool, Merseyside L14 6TL3
£256K03/230.19 mi251, Pilch Lane, Liverpool, Merseyside L14 0JF3
£190K04/230.19 mi259, Pilch Lane, Liverpool, Merseyside L14 0JF3
£170K11/220.21 mi11, Corwen Crescent, Liverpool, Merseyside L14 6TA3
£180K11/210.22 mi129, Easton Road, Liverpool, Merseyside L36 4PA3
£250K12/200.24 mi73, Court Hey Drive, Liverpool, Merseyside L16 2NB3
£212K01/230.24 mi127, Hilary Avenue, Liverpool, Merseyside L14 6UP3
£165K02/230.24 mi78, Hilary Avenue, Liverpool, Merseyside L14 6US3
£190K03/230.25 mi55, Merton Drive, Liverpool, Merseyside L36 4NS3
£220K11/200.26 mi10, Page Moss Lane, Liverpool, Merseyside L14 0JL3
£171.5K04/210.26 mi6, Page Moss Lane, Liverpool, Merseyside L14 0JL3
£223K04/230.26 mi44, Page Moss Lane, Liverpool, Merseyside L14 0JL3
£165K03/210.27 mi30, Jeffereys Drive, Liverpool, Merseyside L36 4NT3
£165K03/210.27 mi30, Jeffereys Drive, Liverpool, Merseyside L36 4NT3
£175K12/200.27 mi48, Jeffereys Drive, Liverpool, Merseyside L36 4NT3
£170K02/210.27 mi46, Jeffereys Drive, Liverpool, Merseyside L36 4NT3
£165K03/210.27 mi14, Jeffereys Drive, Liverpool, Merseyside L36 4NT3
£170K04/230.27 mi16, Jeffereys Drive, Liverpool, Merseyside L36 4NT3
£159K06/210.28 mi19, Mossgate Road, Liverpool, Merseyside L14 0JN3
£165K04/230.28 mi37, Mossgate Road, Liverpool, Merseyside L14 0JN3
£225K06/230.28 mi83, Milton Avenue, Liverpool, Merseyside L14 6TF3
£188K12/200.29 mi20, Windsor Road, Huyton, Liverpool, Merseyside L36 4NG3

Local Rents

27 rents from £825/mo to £1.5K/mo, average is £1.1K/mo.

RentDateDistanceAddressBeds 
£1,25005/240.09 mi-3
£1,25005/240.09 miMalvern Crescent, Liverpool, L143
£1,20010/240.11 mi-3
£1,10009/230.11 mi-3
£1,05010/240.11 mi-3
£1,30005/240.21 miPilch Lane East, L363
£1,30005/240.22 miPilch Lane, L36 4NP3
£1,30005/240.23 miPilch Lane East, L363
£1,30012/230.27 mi-3
£90012/240.29 miHilary Avenue L143
£1,05001/250.35 mi-3
£1,50005/240.35 mi-3
£1,50005/240.35 miRimmer Avenue, Liverpool, L163
£1,50005/240.35 miRimmer Avenue, Liverpool, L163
£1,15003/250.38 mi-3
£97512/240.39 mi-3
£95001/250.44 mi-3
£95005/240.47 miBeechburn Crescent, Huyton, L363
£95005/240.47 miBeechburn Crescent, Huyton, L363
£95012/240.47 miBeechburn Crescent, Huyton, L363
£92504/240.47 miBeechburn Crescent, Liverpool, L363
£85001/240.5 mi-3
£1,10005/240.57 miJeffereys Crescent, Liverpool, Merseyside, L363
£82503/250.59 mi-3
£99502/240.61 mi-3
£95012/230.61 mi-3
£85004/240.62 miWoodhurst Crescent, Huyton, Liverpool, L143

Local Area Statistics

Population in L14

25,822

Population in Liverpool

675,519

Town centre distance

5.41 miles away

Nearest school

0.20 miles away

Nearest train station

0.71 miles away

 

 

Rental growth (12m)

+4%

Sales demand

Seller's market

Capital growth (5yrs)

+37%

Property History

Listed for £220,000

October 3, 2024

Description

Alpha-move are delighted to offer this fantastic three bedroom extended semi in a sought after location on Wyndham Ave L14, close to schools, local amenities and major road and rail transport links. The layout consists of a hallway, front living room, rear dining room and galley kitchen on the ground floor, with two double bedrooms, family bathroom and smaller bedroom on the upper floor. Externally, there is driveway parking at the front with a good sized mature garden and patio to the rear. This property has benefited from some modernisation and would be a perfect for first time buyers and young families looking for a turnkey home. Early viewing is essential. Offered with no chain.

Hallway - 4.37 x 1.69 (14'4" x 5'6") - UPVC door to front aspect. Radiator. Meter cupboard.

Reception Room - 4.87 x 3.39 (15'11" x 11'1") - UPVC Window. Radiator.

Kitchen - 4.61 x 2.19 (15'1" x 7'2") - Range of wall and base units. Oven, hob and extractor. UPVC Window. Radiator.

Dining Room - 3.44 x 3.38 (11'3" x 11'1") - UPVC French doors to rear aspect. Radiator.

Bedroom One - 4.18 x 2.99 (13'8" x 9'9") - UPVC Window to front aspect.

Bedroom Two - 3.48 x 3.22 (11'5" x 10'6") - UPV Window to rear aspect. Radiator.

Bedroom Three - 2.48 x 2.19 (8'1" x 7'2") - UPVC Window to rear aspect. Radiator.

Bathroom - 1.83 x 1.79 (6'0" x 5'10") - Bath with shower over, WC and sink. UPVC Window to side aspect. Radiator.

Agent Details

Alpha-Move Ltd, Liverpool

0151 482 6060

Next Steps?

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