3 Bed Semi-Detached House, Refurb/BRRR, Oxford, OX4 2HY, £400,000





ValuationFair Value
Sold Prices | £290K - £743K |
Sold Prices/m² | £3.1K/m² - £5.9K/m² |
| |
Square Metres | ~93 m² |
Price/m² | £4.3K/m² |
Value Estimate | £392,700£392,700 |
| |
End Value (After Refurb) | £430,125£430,125 |
Uplift in Value | +12%+12% |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging LoanBridging Loan |
Deposit (25%) | £100,000£100,000 |
Stamp Duty & Legal Fees | £19,500£19,500 |
Refurb Costs | £41,731£41,731 |
Bridging Loan Interest | £10,500£10,500 |
Total Cash In | £173,481£173,481 |
| |
Cash Out | |
Monetisation | FlipRefinance & RentRefinance & Rent |
Revaluation | £430,125£430,125 |
Mortgage (After Refinance) | £322,594£322,594 |
Mortgage LTV | 75%75% |
Cash Released | £22,594£22,594 |
Cash Left In | £150,887£150,887 |
Equity | £107,531£107,531 |
Rent Range | £1,400 - £2,496£1,400 - £2,496 |
Rent Estimate | £1,843 |
Running Costs/mo | £1,733£1,733 |
Cashflow/mo | £110£110 |
Cashflow/yr | £1,323£1,323 |
ROI | 1%1% |
Gross Yield | 6%6% |
Local Sold Prices
50 sold prices from £290K to £743K, average is £411.8K. £3.1K/m² to £5.9K/m², average is £4.7K/m².
Price | Date | Distance | Address | Price/m² | m² | Beds | Type | |
£415K | 09/21 | 0.02 mi | 20, Wilkins Road, Oxford, Oxfordshire OX4 2HX | - | - | 3 | Semi-Detached House | |
£448K | 02/23 | 0.04 mi | 17, Wilkins Road, Oxford, Oxfordshire OX4 2HY | £3,090 | 145 | 3 | Semi-Detached House | |
£400K | 04/21 | 0.04 mi | 26, White Road, Oxford, Oxfordshire OX4 2JJ | £4,706 | 85 | 3 | Semi-Detached House | |
£420K | 04/24 | 0.09 mi | 20, Marshall Road, Cowley, Oxford, Oxfordshire OX4 2NR | £4,822 | 87 | 3 | Semi-Detached House | |
£430K | 12/22 | 0.09 mi | 40, Marshall Road, Cowley, Oxford, Oxfordshire OX4 2NR | £4,216 | 102 | 3 | Detached House | |
£425K | 03/21 | 0.09 mi | 52, White Road, Oxford, Oxfordshire OX4 2JL | £5,183 | 82 | 3 | Terraced House | |
£505K | 12/22 | 0.12 mi | 73, Horspath Road, Oxford, Oxfordshire OX4 2QP | - | - | 3 | Terraced House | |
£420K | 07/23 | 0.13 mi | 150, Hollow Way, Cowley, Oxford, Oxfordshire OX4 2NL | - | - | 3 | Terraced House | |
£743K | 03/23 | 0.15 mi | 133, Hollow Way, Cowley, Oxford, Oxfordshire OX4 2NE | - | - | 3 | Semi-Detached House | |
£390K | 06/23 | 0.15 mi | 42, Paget Road, Oxford, Oxfordshire OX4 2TD | - | - | 3 | Terraced House | |
£350K | 04/21 | 0.17 mi | 4, Fairfax Road, Oxford, Oxfordshire OX4 2QG | £5,000 | 70 | 3 | Semi-Detached House | |
£407.5K | 12/20 | 0.17 mi | 50, Cranmer Road, Oxford, Oxfordshire OX4 2QF | £5,433 | 75 | 3 | Semi-Detached House | |
£340K | 02/21 | 0.17 mi | 48, Cranmer Road, Oxford, Oxfordshire OX4 2QF | £3,820 | 89 | 3 | Semi-Detached House | |
£336.5K | 12/20 | 0.17 mi | 46, Paget Road, Oxford, Oxfordshire OX4 2TD | £4,206 | 80 | 3 | Terraced House | |
£510K | 08/23 | 0.17 mi | 41, Oliver Road, Oxford, Oxfordshire OX4 2JQ | £5,368 | 95 | 3 | Terraced House | |
£325K | 11/20 | 0.17 mi | 23, Paget Road, Oxford, Oxfordshire OX4 2TB | £3,869 | 84 | 3 | Terraced House | |
£468K | 03/23 | 0.19 mi | 208, Hollow Way, Cowley, Oxford, Oxfordshire OX4 2PP | £5,506 | 85 | 3 | Semi-Detached House | |
£395K | 03/24 | 0.19 mi | 79, Cranmer Road, Oxford, Oxfordshire OX4 2QB | - | - | 3 | Semi-Detached House | |
£370K | 03/21 | 0.19 mi | 69, Cranmer Road, Oxford, Oxfordshire OX4 2QB | £4,750 | 78 | 3 | Semi-Detached House | |
£500K | 11/20 | 0.19 mi | 87, Cranmer Road, Oxford, Oxfordshire OX4 2QB | £3,788 | 132 | 3 | Semi-Detached House | |
£335K | 03/21 | 0.19 mi | 2, Fanshawe Place, Oxford, Oxfordshire OX4 2TE | £3,988 | 84 | 3 | Terraced House | |
£390K | 04/21 | 0.2 mi | 3, Cranmer Road, Oxford, Oxfordshire OX4 2QA | - | - | 3 | Semi-Detached House | |
£490K | 03/23 | 0.21 mi | 39, Fern Hill Road, Cowley, Oxford, Oxfordshire OX4 2JW | - | - | 3 | Semi-Detached House | |
£425K | 03/21 | 0.21 mi | 49, Fernhill Road, Oxford, Oxfordshire OX4 2JW | £4,250 | 100 | 3 | Semi-Detached House | |
£455K | 08/23 | 0.22 mi | 1, Fern Hill Road, Cowley, Oxford, Oxfordshire OX4 2JN | - | - | 3 | Semi-Detached House | |
£537K | 03/23 | 0.22 mi | 42, Fern Hill Road, Cowley, Oxford, Oxfordshire OX4 2JN | £5,837 | 92 | 3 | Semi-Detached House | |
£468K | 01/24 | 0.22 mi | 88, Fern Hill Road, Cowley, Oxford, Oxfordshire OX4 2JP | £4,875 | 96 | 3 | Semi-Detached House | |
£340K | 12/20 | 0.23 mi | 6, Corunna Crescent, Oxford, Oxfordshire OX4 2RB | £3,696 | 92 | 3 | Semi-Detached House | |
£405K | 03/23 | 0.28 mi | 6, Crescent Close, Temple Cowley, Oxford, Oxfordshire OX4 2NU | - | - | 3 | Terraced House | |
£368K | 01/23 | 0.3 mi | 3, Kennedy Close, Oxford, Oxfordshire OX4 2UH | - | - | 3 | Semi-Detached House | |
£412.5K | 07/23 | 0.3 mi | 67, Temple Road, Oxford, Oxfordshire OX4 2EU | £4,533 | 91 | 3 | Terraced House | |
£505K | 09/22 | 0.31 mi | 75, Crescent Road, Oxford, Oxfordshire OX4 2NY | £4,697 | 108 | 3 | Detached House | |
£462.5K | 06/21 | 0.31 mi | 37, Don Bosco Close, Oxford, Oxfordshire OX4 2LD | £4,625 | 100 | 3 | Terraced House | |
£375K | 06/21 | 0.31 mi | 35, Don Bosco Close, Oxford, Oxfordshire OX4 2LD | £3,890 | 96 | 3 | Terraced House | |
£342K | 03/21 | 0.31 mi | 25, Turner Close, Oxford, Oxfordshire OX4 2UA | £4,957 | 69 | 3 | Semi-Detached House | |
£290K | 03/21 | 0.31 mi | 27, Turner Close, Oxford, Oxfordshire OX4 2UA | £4,143 | 70 | 3 | Terraced House | |
£335K | 02/21 | 0.31 mi | 35, Turner Close, Oxford, Oxfordshire OX4 2UA | £4,855 | 69 | 3 | Semi-Detached House | |
£415K | 08/23 | 0.31 mi | 77, Turner Close, Oxford, Oxfordshire OX4 2UA | £5,929 | 70 | 3 | Terraced House | |
£685.5K | 12/22 | 0.32 mi | 95, Crescent Road, Oxford, Oxfordshire OX4 2NY | - | - | 3 | Detached House | |
£360K | 10/20 | 0.33 mi | 98, Bennett Crescent, Cowley, Oxford, Oxfordshire OX4 2UW | £3,789 | 95 | 3 | Terraced House | |
£381K | 10/21 | 0.33 mi | 96, Bennett Crescent, Cowley, Oxford, Oxfordshire OX4 2UW | £3,928 | 97 | 3 | Semi-Detached House | |
£350K | 06/21 | 0.4 mi | 309, Hollow Way, Headington, Oxford, Oxfordshire OX3 7JD | - | - | 3 | Semi-Detached House | |
£445K | 06/21 | 0.43 mi | 24, St Lukes Road, Oxford, Oxfordshire OX4 3JB | £5,404 | 82 | 3 | Semi-Detached House | |
£365K | 01/21 | 0.43 mi | 12, St Lukes Road, Oxford, Oxfordshire OX4 3JB | £4,739 | 77 | 3 | Semi-Detached House | |
£430K | 12/22 | 0.44 mi | 12, Lye Valley, Headington, Oxford, Oxfordshire OX3 7EP | - | - | 3 | Semi-Detached House | |
£411K | 12/23 | 0.44 mi | 52, Town Furze, Headington, Oxford, Oxfordshire OX3 7EW | £5,480 | 75 | 3 | Terraced House | |
£450K | 01/23 | 0.44 mi | 18, Badgers Walk, Oxford, Oxfordshire OX4 2GW | £4,412 | 102 | 3 | Terraced House | |
£435K | 01/24 | 0.44 mi | 7, Badgers Walk, Oxford, Oxfordshire OX4 2GW | £4,818 | 90 | 3 | Semi-Detached House | |
£305K | 04/21 | 0.45 mi | 58, Napier Road, Oxford, Oxfordshire OX4 3JA | £3,389 | 90 | 3 | Semi-Detached House | |
£353K | 12/20 | 0.45 mi | 21, Napier Road, Oxford, Oxfordshire OX4 3HZ | £3,677 | 96 | 3 | Semi-Detached House |
Local Rents
50 rents from £1.4K/mo to £2.5K/mo, average is £1.8K/mo.
Rent | Date | Distance | Address | Beds | Type | |
£1,800 | 06/24 | 0.07 mi | Wilkins Road, Oxford, Oxfordshire, Oxfordshire, OX4 | 3 | Detached House | |
£1,850 | 06/24 | 0.07 mi | Horspath Road, Oxford | 3 | Flat | |
£1,750 | 03/25 | 0.12 mi | - | 3 | Semi-Detached House | |
£1,550 | 06/24 | 0.13 mi | White Road, East Oxford, OX4 | 3 | Semi-Detached House | |
£1,800 | 11/24 | 0.13 mi | - | 3 | Semi-Detached House | |
£1,650 | 06/24 | 0.14 mi | - | 3 | Semi-Detached House | |
£1,650 | 08/24 | 0.14 mi | - | 3 | Semi-Detached House | |
£1,650 | 11/24 | 0.14 mi | - | 3 | Semi-Detached House | |
£1,650 | 06/24 | 0.14 mi | Oxford, Oxford, OX4 | 3 | Semi-Detached House | |
£1,650 | 08/24 | 0.14 mi | Oxford, Oxford, OX4 | 3 | Semi-Detached House | |
£1,650 | 09/24 | 0.14 mi | Oxford, Oxford, OX4 | 3 | Semi-Detached House | |
£2,000 | 12/24 | 0.15 mi | - | 3 | Terraced House | |
£1,450 | 09/24 | 0.16 mi | Hollow Way, East Oxford, OX4 | 3 | Terraced House | |
£1,650 | 08/24 | 0.17 mi | Oliver Road, OXFORD | 3 | House | |
£1,600 | 06/24 | 0.19 mi | Hollow Way, Cowley, OX4 2PP | 3 | Detached House | |
£1,450 | 06/24 | 0.2 mi | Cranmer Road, East Oxford, OX4 | 3 | Detached House | |
£1,650 | 06/24 | 0.2 mi | Horspath Road, East Oxford, OX4 | 3 | Terraced House | |
£1,750 | 11/24 | 0.21 mi | - | 3 | Terraced House | |
£2,150 | 07/24 | 0.26 mi | Junction Road, Oxford, OX4 | 3 | Semi-Detached House | |
£2,150 | 08/24 | 0.26 mi | - | 3 | Semi-Detached House | |
£2,200 | 03/25 | 0.27 mi | - | 3 | Terraced House | |
£1,800 | 08/24 | 0.31 mi | Crescent Road, OXFORD | 3 | House | |
£1,600 | 06/24 | 0.31 mi | Turner Close, East Oxford, OX4 | 3 | Flat | |
£1,400 | 11/24 | 0.32 mi | - | 3 | Flat | |
£2,496 | 09/24 | 0.32 mi | Kirby Place, Oxford | 3 | House | |
£2,496 | 06/24 | 0.32 mi | Kirby Place, Temple Cowley | 3 | Flat | |
£2,300 | 08/24 | 0.33 mi | Crescent Road, Temple Cowley | 3 | Detached House | |
£2,496 | 08/24 | 0.34 mi | Kirby Place, East Oxford, OX4 | 3 | Terraced House | |
£1,750 | 06/24 | 0.34 mi | St Christopher`s Place, East Oxford, OX4 | 3 | Flat | |
£1,850 | 03/25 | 0.35 mi | - | 3 | Flat | |
£1,850 | 07/24 | 0.37 mi | Cowley, HMO Ready 3 Sharers, OX4 | 3 | Flat | |
£1,900 | 07/24 | 0.41 mi | Crescent Road, Oxford, OX4 | 3 | Detached House | |
£1,750 | 07/24 | 0.46 mi | Coverly Road, Headington, OX3 | 3 | Semi-Detached House | |
£2,000 | 08/24 | 0.48 mi | - | 3 | Semi-Detached House | |
£2,050 | 07/24 | 0.49 mi | Crescent Road, Oxford | 3 | Terraced House | |
£1,900 | 06/24 | 0.5 mi | - | 3 | Semi-Detached House | |
£1,950 | 04/25 | 0.5 mi | - | 3 | Semi-Detached House | |
£2,250 | 09/24 | 0.53 mi | Temple Road, Oxford, OX4 | 3 | Semi-Detached House | |
£1,750 | 07/24 | 0.54 mi | Bailey Road, Cowley | 3 | House | |
£2,000 | 06/24 | 0.55 mi | Bailey Road, Cowley | 3 | Detached House | |
£2,150 | 06/24 | 0.55 mi | Bailey Road, Cowley | 3 | Detached House | |
£1,700 | 11/24 | 0.58 mi | - | 3 | Terraced House | |
£1,995 | 03/25 | 0.58 mi | - | 3 | Semi-Detached House | |
£1,650 | 06/24 | 0.59 mi | Barns Road, OXFORD | 3 | Flat | |
£1,650 | 06/24 | 0.59 mi | Barns Road, OXFORD | 3 | Flat | |
£1,650 | 07/24 | 0.59 mi | Barns Road, OXFORD | 3 | Flat | |
£1,740 | 06/24 | 0.6 mi | Headington, Oxford, OX3 | 3 | Detached House | |
£1,800 | 08/24 | 0.62 mi | Edmund Road, Oxford, Oxfordshire, OX4 | 3 | Terraced House | |
£1,500 | 06/24 | 0.62 mi | Littlehay Road, East Oxford, OX4 | 3 | Terraced House | |
£2,200 | 10/24 | 0.62 mi | - | 3 | Semi-Detached House |
Local Area Statistics
Population in OX4 | 61,98561,985 |
Population in Oxford | 160,498160,498 |
Town centre distance | 2.60 miles away2.60 miles away |
Nearest school | 0.10 miles away0.10 miles away |
Nearest train station | 3.06 miles away3.06 miles away |
| |
Rental demand | Landlord's marketLandlord's market |
Rental growth (12m) | +4%+4% |
Sales demand | Balanced marketBalanced market |
Capital growth (5yrs) | +13%+13% |
Property History
Price changed to £400,000
March 24, 2025
Listed for £385,000
October 11, 2024
Floor Plans

Description
- Renovation Potential +
- Generous Rear Garden +
- Three Bedrooms +
- Conservatory/Garden Room +
- Open Plan Living/ Sitting Room +
SUMMARY
A three bedroom property ideal for a renovation project as it is in need of modernisation throughout. The property has no onward chain.
DESCRIPTION
Allen & Harris are pleased to offer to the market this three bedroom property in need of modernisation throughout. The property offers real scope to modernise/renovate and subject to planning extend further. The property is offered for sale with no onward chain.
The ground floor of the property offers spacious accommodation with a open plan living/dining with an archway connecting the two, a separate kitchen and the addition of a conservatory/garden room.
Going to the first floor there are the three bedrooms and family bathroom.
Externally the property offers a generous size rear garden with side access to the garage located to the rear of the property.
Entrance Hall
Double glazed door to front aspect, stairs to first floor, radiator, quarry tiled floor.
Living Room 14' 2" max x 11' 7" max ( 4.32m max x 3.53m max )
Max measurements into bay, double glazed window to front aspect, radiator, stripped floor boards.
Dining Room 14' 2" max x 10' 6" max ( 4.32m max x 3.20m max )
Double glazed french door to conservatory, radiator, stripped floor boards.
Conservatory 12' 5" x 10' 4" ( 3.78m x 3.15m )
Double glazed window to rear, door to rear garden, quarry tiled floor.
Kitchen
L shaped kitchen with dining area to rear, range of eye and base level units.
Bedroom One 11' 8" x 11' 4" ( 3.56m x 3.45m )
Double glazed window to rear, radiator, stripped floor boards.
Bedroom Two 14' 3" x 10' 4" ( 4.34m x 3.15m )
Double glazed window to front, radiator, stripped floor boards.
Bedroom Three 7' 9" x 7' ( 2.36m x 2.13m )
Double glazed window to front, radiator, stripped floor boards.
Bathroom
Double glazed window to rear, radiator, low level w/c, hand wash basin, panel bath, stripped floor boards.
Rear Garden
Generous in size, mainly laid to lawn, side access to garage.
1. MONEY LAUNDERING REGULATIONS: Intending purchasers will be asked to produce identification documentation at a later stage and we would ask for your co-operation in order that there will be no delay in agreeing the sale.
2. General: While we endeavour to make our sales particulars fair, accurate and reliable, they are only a general guide to the property and, accordingly, if there is any point which is of particular importance to you, please contact the office and we will be pleased to check the position for you, especially if you are contemplating travelling some distance to view the property.
3. The measurements indicated are supplied for guidance only and as such must be considered incorrect.
4. Services: Please note we have not tested the services or any of the equipment or appliances in this property, accordingly we strongly advise prospective buyers to commission their own survey or service reports before finalising their offer to purchase.
5. THESE PARTICULARS ARE ISSUED IN GOOD FAITH BUT DO NOT CONSTITUTE REPRESENTATIONS OF FACT OR FORM PART OF ANY OFFER OR CONTRACT. THE MATTERS REFERRED TO IN THESE PARTICULARS SHOULD BE INDEPENDENTLY VERIFIED BY PROSPECTIVE BUYERS OR TENANTS. NEITHER SEQUENCE (UK) LIMITED NOR ANY OF ITS EMPLOYEES OR AGENTS HAS ANY AUTHORITY TO MAKE OR GIVE ANY REPRESENTATION OR WARRANTY WHATEVER IN RELATION TO THIS PROPERTY.