3 Bed Semi-Detached House, Refurb/BRRR, Bristol, BS20 0ED, £340,000





ValuationUndervalued
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £85,000 |
Stamp Duty & Legal Fees | £22,700 |
Refurb Costs | £46,867 |
Bridging Loan Interest | £8,925 |
Total Cash In | £165,242 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £374,762 |
Mortgage (After Refinance) | £281,072 |
Mortgage LTV | 75% |
Cash Released | £26,072 |
Cash Left In | £139,170 |
Equity | £93,691 |
Rent Range | £1,250 - £1,700 |
Rent Estimate | £1,518 |
Running Costs/mo | £1,495 |
Cashflow/mo | £23 |
Cashflow/yr | £279 |
ROI | 0% |
Gross Yield | 5% |
Local Rents
19 rents from £1.3K/mo to £1.7K/mo, average is £1.5K/mo.
Local Area Statistics
Population in BS20 | 30,042 |
Population in Bristol | 795,432 |
Town centre distance | 4.20 miles away |
Nearest school | 0.20 miles away |
Nearest train station | 0.49 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +4% |
Sales demand | Balanced market |
Capital growth (5yrs) | +22% |
Property History
Price changed to £340,000
January 27, 2025
Listed for £350,000
October 10, 2024
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.
4 Bed House, Refurb/BRRR, Bristol, BS20 0ED
£325,000
3 views • a month ago • 91 m²
3 Bed House, Refurb/BRRR, Bristol, BS20 0BD
£280,000
1 views • 2 months ago • 78 m²
3 Bed House, Refurb/BRRR, Bristol, BS20 0LP
£375,000
2 views • 3 months ago • 93 m²
3 Bed Bungalow, Refurb/BRRR, Bristol, BS20 0HD
£550,000
1 views • 2 months ago • 93 m²