3 Bed House, Refurb/BRRR, Bristol, BS5 7PA, £325,000

Hillside Road, St George, Bristol, BS5 7PA - 7 views - 5 months ago

Sold STC
Refurb/BRRR
ROI: 2%
~93 m²

ValuationOvervalued

Sold Prices£180K - £505K
Sold Prices/m²£2.4K/m² - £4.9K/m²

 

 

Square Metres

~93 m²
Price/m²£3.5K/m²

Value Estimate

£307,198

 

 

End Value (After Refurb)

£321,678

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£81,250

Stamp Duty & Legal Fees

£14,700

Refurb Costs

£37,702

Bridging Loan Interest

£8,531

Total Cash In

£143,933

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£321,678

Mortgage (After Refinance)

£241,259

Mortgage LTV

75%

Cash Left In

£143,933

Equity

£80,420

Rent Range

£1,200 - £3,000

Rent Estimate

£1,652

Running Costs/mo

£1,356

Cashflow/mo

£296

Cashflow/yr

£3,556

ROI

2%

Gross Yield

6%

Local Sold Prices

50 sold prices from £180K to £505K, average is £303K. £2.4K/m² to £4.9K/m², average is £3.4K/m².

PriceDateDistanceAddressBeds 
£180K11/200.07 mi24, Hilltop Gardens, St George, Bristol, City Of Bristol BS5 8LG3
£255K10/200.07 mi29, Hilltop Gardens, St George, Bristol, City Of Bristol BS5 8LG3
£327K03/210.07 mi31, Hilltop Gardens, St George, Bristol, City Of Bristol BS5 8LG3
£230K10/200.07 mi17, Hilltop Gardens, St George, Bristol, City Of Bristol BS5 8LG3
£275K04/210.08 mi94, Air Balloon Road, Bristol, City Of Bristol BS5 8LF3
£303K06/210.1 mi94b, Hillside Road, Bristol, City Of Bristol BS5 7PF3
£321K05/210.12 mi42, Troopers Hill Road, Bristol, City Of Bristol BS5 8BT3
£400K03/230.12 mi7, Troopers Hill Road, Bristol, City Of Bristol BS5 8BU3
£252.5K02/210.12 mi15, Troopers Hill Road, Bristol, City Of Bristol BS5 8BU3
£295K05/230.12 mi21, Troopers Hill Road, Bristol, City Of Bristol BS5 8BU3
£303K06/210.12 mi94b, Hillside Road, Bristol, City Of Bristol BS5 7PF3
£352K03/230.16 mi22, Marling Road, Bristol, City Of Bristol BS5 7LP3
£249.9K09/210.16 mi2, Marling Road, Bristol, City Of Bristol BS5 7LP3
£320K02/210.17 mi42, Nags Head Hill, Bristol, City Of Bristol BS5 8LW3
£345K04/210.18 mi43, Marling Road, Bristol, City Of Bristol BS5 7LN3
£330K07/210.18 mi49, Marling Road, Bristol, City Of Bristol BS5 7LN3
£285K12/220.18 mi55, Hillburn Road, Bristol, City Of Bristol BS5 7PN3
£277K04/230.18 mi28, Marion Walk, Bristol, City Of Bristol BS5 8LL3
£310K09/210.19 mi71, Bell Hill Road, Bristol, City Of Bristol BS5 7LY3
£235K01/210.19 mi130, Hillside Road, Bristol, City Of Bristol BS5 7PR3
£315K12/200.19 mi174, Hillside Road, Bristol, City Of Bristol BS5 7PR3
£280K05/210.19 mi136, Hillside Road, Bristol, City Of Bristol BS5 7PR3
£250K06/210.2 mi173, Hillside Road, Bristol, City Of Bristol BS5 7PP3
£265K06/230.2 mi20, Avening Road, Bristol, City Of Bristol BS15 8AU3
£370K05/230.21 mi3, Clovelly Road, Bristol, City Of Bristol BS5 7LR3
£260K07/210.21 mi32, Bourne Road, Bristol, City Of Bristol BS15 8AX3
£260K01/230.21 mi12, Glen Park, St George, Bristol, City Of Bristol BS5 7ND3
£375K10/200.23 mi5, Parslows Barton, Bristol, City Of Bristol BS5 8QH3
£335K12/220.24 mi31, Brockhurst Gardens, Bristol, City Of Bristol BS15 1BX3
£267.5K04/210.25 mi21, Clovelly Close, Bristol, City Of Bristol BS5 7NU3
£360K08/210.26 mi19, Bourne Close, Bristol, City Of Bristol BS15 8AY3
£276K12/200.27 mi26, Brockhurst Gardens, Bristol, City Of Bristol BS15 1BU3
£335K03/210.27 mi36, Queens Road, St George, Bristol, City Of Bristol BS5 8HU3
£330K07/230.28 mi17, Headford Avenue, St George, Bristol, City Of Bristol BS5 8PD3
£353K10/210.29 mi34, Staplegrove Crescent, Bristol, City Of Bristol BS5 8QW3
£365K02/210.29 mi16, Staplegrove Crescent, Bristol, City Of Bristol BS5 8QW3
£292.3K04/210.3 mi35, Westmead Road, Bristol, City Of Bristol BS5 8NY3
£300K11/200.3 mi1, Westmead Road, St George, Bristol, City Of Bristol BS5 8NY3
£300K12/200.3 mi84, Whiteway Road, Bristol, City Of Bristol BS5 7QX3
£236.9K01/210.3 mi104, Nags Head Hill, Bristol, City Of Bristol BS5 8QL3
£390K08/230.3 mi22, Whiteway Close, Bristol, City Of Bristol BS5 7QZ3
£278K11/200.3 mi50, Queen Street, Kingswood, Bristol, City Of Bristol BS15 8AZ3
£505K04/220.31 mi64, Fir Tree Lane, Bristol, City Of Bristol BS5 8BJ3
£372K03/230.31 mi18, Hill Street, St George, Bristol, City Of Bristol BS5 7QN3
£364K01/230.31 mi23, Tetbury Road, Bristol, City Of Bristol BS15 8AS3
£283.7K06/210.31 mi224, Hillside Road, Bristol, City Of Bristol BS5 7PS3
£270K09/210.32 mi29, Northfield Road, Bristol, City Of Bristol BS5 8PA3
£321K06/210.32 mi82, Malvern Road, St George, Bristol, City Of Bristol BS5 8JB3
£315K03/210.32 mi70, Two Mile Hill Road, Bristol, City Of Bristol BS15 1BW3
£345K06/210.32 mi72, Two Mile Hill Road, Bristol, City Of Bristol BS15 1BW3

Local Rents

36 rents from £1.2K/mo to £3K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£1,60003/240.13 miMarion Walk, St George, Bristol, BS53
£1,60005/240.18 miMarling Road, Bristol3
£1,75002/250.24 mi-3
£1,59505/240.28 miStaplegrove Crescent, St George, Bristol3
£1,20002/240.29 mi-3
£1,80005/240.37 miKingsway, St. George, Bristol3
£1,65002/240.38 mi-3
£1,55004/240.38 miNibletts Hill, St George3
£3,00003/250.43 mi-3
£1,85012/240.43 mi-3
£1,95012/240.43 mi-3
£1,49502/250.43 mi-3
£1,34503/250.43 mi-3
£1,40004/240.44 miDundridge Gardens, St George3
£2,00003/240.44 mi-3
£2,00003/240.44 miDundridge Lane, Bristol, BS53
£1,70001/250.48 mi-3
£1,40003/250.48 mi-3
£1,60004/240.5 miDundridge Lane, St George, Bristol3
£1,60003/240.5 miBryants Hill, Kingswood, Bristol, BS53
£1,60005/240.51 miFurber Road, St George3
£1,50004/240.51 miSherwood Road, Bristol3
£2,00005/240.51 mi-3
£2,00005/240.51 miPilgrims Wharf, Bristol, BS43
£2,30012/240.54 mi-3
£1,70003/240.56 mi-3
£1,70003/250.56 mi-3
£1,70003/240.56 miSpeedwell Road, Bristol, BS53
£1,75001/250.59 mi-3
£1,50001/250.6 mi-3
£1,45002/250.6 mi-3
£1,50004/240.61 miCharlton Road, Kingswood, Bristol3
£1,65001/250.61 mi-3
£1,40003/240.62 miCharlton Road, Bristol3
£1,75005/240.62 miNorthcote Road, Bristol3
£1,29503/240.62 miSt. Davids Crescent, Bristol, BS43

Local Area Statistics

Population in BS5

52,459

Population in Bristol

795,432

Town centre distance

2.67 miles away

Nearest school

0.70 miles away

Nearest train station

1.43 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+41%

Sales demand

Seller's market

Capital growth (5yrs)

+37%

Property History

Listed for £325,000

October 23, 2024

Floor Plans

Description

  • Requires Complete Updating +
  • No Chain +
  • Three Floors +
  • Great views To The Rear +
  • Three Reception Rooms +

We are delighted to present this extended three bedroom property in need of complete updating in St George, Bristol. The property is over three floors and would make a wonderful family home. To the rear it has great views towards the Mendips.

The property is currently configured as a ground floor with a porch, entrance hall, lounge, kitchen/diner and sun room. To the lower ground floor there is a utility room, a further storage room and a conservatory. To the first floor are three bedrooms and a family bathroom.
There is a tier rear garden.

This property has huge potential but will need complete renovation.

There is an option to buy, by separate negotiation, two large lock up garages situated a short walk from the property.

Porch - 2.49 x 0.65 (8'2" x 2'1") - uPVC double glazed porch with double doors leading to front door.

Hall - 4.39 x 1.85 (14'4" x 6'0") - Under stair cupboard. Radiator.

Wc - Under stairs low level WC.

Lounge - 3.35 x 3.51 (10'11" x 11'6") - To the front of the property. uPVC double gazed French doors. Fireplace. Radiator.

Kitchen/Diner - 5.43 x 3.41 (17'9" x 11'2") - Wall and floor mounted storage units. Stainless steel sink and drainer. Gas hob. Electric oven. Integrated dishwasher. Aluminium double glazed windows.

Sun Room - 5.43 x 2.31 (17'9" x 7'6") - At the rear of the property with great views. Double glazed windows. Stairs to lower ground floor. Radiator.

Utility - 5.13 x 2.38 (16'9" x 7'9") - Tiled floors. uPVC Door leading to conservatory. Plumbing for washing machine and space for dryer.

Basement - 5.15 x 3.20 (16'10" x 10'5") - Gas boiler.

Conservatory - uPVC double glazed conservatory with French doors leading to the rear garden.

Bedroom 1 - 3.41 x 3.29 (11'2" x 10'9") - To the front of the property. Aluminium double glazed windows. Radiator.

Bedroom 2 - 3.41 x 3.39 (11'2" x 11'1") - Aluminium double glazed windows. Radiator.

Bedroom 3 - 2.53 x 1.80 (8'3" x 5'10") - Aluminium double glazed windows. Radiator. Loft access hatch.

Bathroom - 2.03 x 1.80 (6'7" x 5'10") - Corner bath. Low level WC. Basin on pedestal. Radiator. Tiled walls.

Landing - 2.51 x 1.80 (8'2" x 5'10") - Aluminium double glazed window. Radiator.

Agent Details

Open House Estate Agents, Nationwide

020 3910 1882

Next Steps?

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