3 Bed Semi-Detached House, Refurb/BRRR, Oxford, OX3 8AQ, £500,000

Stile Road, Headington, OX3 8AQ - 2 views - 5 months ago

Refurb/BRRR
~93 m²
+7 photos

ValuationFair Value

Sold Prices£340K - £850K
Sold Prices/m²£4K/m² - £8.4K/m²

 

 

Square Metres

~93 m²
Price/m²£5.4K/m²

Value Estimate

£503,952

 

 

End Value (After Refurb)

£574,074

Uplift in Value

+15%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£125,000

Stamp Duty & Legal Fees

£28,700

Refurb Costs

£41,600

Bridging Loan Interest

£13,125

Total Cash In

£210,175

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£574,074

Mortgage (After Refinance)

£430,556

Mortgage LTV

75%

Cash Released

£55,556

Cash Left In

£154,619

Equity

£143,519

Rent Range

£1,350 - £6,200

Rent Estimate

£2,181

Running Costs/mo

£2,250

Cashflow/mo

£-69

Cashflow/yr

£-830

Gross Yield

5%

Local Sold Prices

50 sold prices from £340K to £850K, average is £522.5K. £4K/m² to £8.4K/m², average is £5.7K/m².

PriceDateDistanceAddressBeds 
£500K02/210 mi36, Stile Road, Headington, Oxford, Oxfordshire OX3 8AQ3
£555K03/210.03 mi29, Holyoake Road, Headington, Oxford, Oxfordshire OX3 8AF3
£590K02/210.06 mi30, Holyoake Road, Headington, Oxford, Oxfordshire OX3 8AE3
£580K01/230.08 mi35, Windmill Road, Headington, Oxford, Oxfordshire OX3 7BW3
£662K03/240.08 mi6, Wharton Road, Headington, Oxford, Oxfordshire OX3 8AH3
£500K01/210.08 mi7, Wharton Road, Headington, Oxford, Oxfordshire OX3 8AH3
£577K03/240.09 mi37, Windmill Road, Headington, Oxford, Oxfordshire OX3 7BW3
£530K05/210.15 mi47, Old High Street, Headington, Oxford, Oxfordshire OX3 9HP3
£690K11/200.15 mi2, St Leonards Road, Headington, Oxford, Oxfordshire OX3 8AA3
£440K10/230.17 mi24, Holley Crescent, Headington, Oxford, Oxfordshire OX3 8AW3
£682K08/210.21 mi7, Bateman Street, Headington, Oxford, Oxfordshire OX3 7BG3
£500K02/210.21 mi68, Windmill Road, Headington, Oxford, Oxfordshire OX3 7BZ3
£587K06/210.22 mi103, Windmill Road, Headington, Oxford, Oxfordshire OX3 7BT3
£400K06/210.23 mi9, Norton Close, Headington, Oxford, Oxfordshire OX3 7BQ3
£547.5K12/200.25 mi4a, Gardiner Street, Headington, Oxford, Oxfordshire OX3 7AW3
£537K03/210.25 mi13, Gardiner Street, Headington, Oxford, Oxfordshire OX3 7AW3
£550K06/210.25 mi68, New High Street, Headington, Oxford, Oxfordshire OX3 7AQ3
£415K06/210.25 mi43, Hawthorn Avenue, Headington, Oxford, Oxfordshire OX3 9JQ3
£500K02/240.25 mi25, Hawthorn Avenue, Headington, Oxford, Oxfordshire OX3 9JQ3
£650K11/210.26 mi226, London Road, Headington, Oxford, Oxfordshire OX3 9EG3
£435K11/220.27 mi2, Mattock Close, Headington, Oxford, Oxfordshire OX3 7AH3
£640K04/210.27 mi13, Lime Walk, Headington, Oxford, Oxfordshire OX3 7AB3
£525K11/210.28 mi7, Piper Street, Headington, Oxford, Oxfordshire OX3 7AR3
£550K01/240.28 mi54a, Lime Walk, Headington, Oxford, Oxfordshire OX3 7AE3
£425K04/210.3 mi41a, New High Street, Headington, Oxford, Oxfordshire OX3 7AL3
£485K05/230.3 mi45, New High Street, Headington, Oxford, Oxfordshire OX3 7AL3
£480K08/230.3 mi10, Wilberforce Street, Headington, Oxford, Oxfordshire OX3 7AN3
£438K02/210.3 mi4, Wilberforce Street, Headington, Oxford, Oxfordshire OX3 7AN3
£650K06/210.31 mi54, St Annes Road, Headington, Oxford, Oxfordshire OX3 8NL3
£700K04/210.31 mi2, St Annes Road, Headington, Oxford, Oxfordshire OX3 8NL3
£562K10/200.33 mi7, Weyland Road, Headington, Oxford, Oxfordshire OX3 8PE3
£485K08/230.33 mi39, Weyland Road, Headington, Oxford, Oxfordshire OX3 8PE3
£369K06/230.34 mi28, Gladstone Road, Headington, Oxford, Oxfordshire OX3 8LJ3
£372.5K01/230.35 mi6, John Snow Place, Headington, Oxford, Oxfordshire OX3 8BB3
£351K11/230.35 mi26, John Snow Place, Headington, Oxford, Oxfordshire OX3 8BB3
£450K12/230.35 mi269, London Road, Headington, Oxford, Oxfordshire OX3 9EH3
£850K12/200.36 mi57, Latimer Road, Headington, Oxford, Oxfordshire OX3 7PG3
£780K12/200.36 mi7, St Andrews Road, Headington, Oxford, Oxfordshire OX3 9DL3
£360K11/230.37 mi5, Trafford Road, Headington, Oxford, Oxfordshire OX3 8BD3
£520K03/240.37 mi39, Mark Road, Headington, Oxford, Oxfordshire OX3 8PB3
£470K12/200.37 mi39, Mark Road, Headington, Oxford, Oxfordshire OX3 8PB3
£585K04/230.37 mi4, Sefton Road, Headington, Oxford, Oxfordshire OX3 9EN3
£340K04/210.38 mi15, Tilehouse Close, Headington, Oxford, Oxfordshire OX3 8AU3
£350K06/210.38 mi19, Tilehouse Close, Headington, Oxford, Oxfordshire OX3 8AU3
£500K05/230.38 mi171, Windmill Road, Headington, Oxford, Oxfordshire OX3 7DW3
£355.3K08/230.38 mi6, Spooner Close, Headington, Oxford, Oxfordshire OX3 8TP3
£465K05/210.39 mi6, Trafford Road, Headington, Oxford, Oxfordshire OX3 8BE3
£680K06/210.39 mi1, Larkins Lane, Headington, Oxford, Oxfordshire OX3 9DW3
£840K07/230.39 mi8, Sandfield Road, Headington, Oxford, Oxfordshire OX3 7RG3
£540K10/200.4 mi8, Quarry High Street, Headington, Oxford, Oxfordshire OX3 8JT3

Local Rents

50 rents from £1.4K/mo to £6.2K/mo, average is £1.9K/mo.

RentDateDistanceAddressBeds 
£1,95007/240.09 miWindmill Road, Headington3
£2,30006/240.1 mi-3
£2,25007/240.14 mi-3
£1,90008/240.21 miWoodman Villas, New High Street, Headington, Oxford3
£2,10008/240.21 miWoodman Villas, New High Street, Headington, OX3 7AT3
£1,80008/240.23 miNorton Close, Headington3
£1,95006/240.27 miHeadington, HMO Ready 3/4 Sharers, OX33
£2,00011/240.27 mi-3
£1,70003/250.28 mi-3
£2,10009/240.3 miWilberforce street, Headington, OX3 7AN3
£1,85006/240.31 miBeech Road, Headington3
£1,89509/240.32 miLaurel Farm Close, Old Headington, OX33
£2,00006/240.33 miYork Road, Headington, OX33
£1,85007/240.34 miWilberforce Street, Headington, OX33
£2,00007/240.35 miWeyland Road, Headington, OX33
£2,25007/240.36 miThe Brambles, Latimer Road, Oxford3
£1,85007/240.37 miMark Road, Headington, OX3 8PB3
£1,90007/240.37 miRock Edge, Headington3
£1,75007/240.37 miLondon Road, Headington, OX33
£1,35006/240.38 miMark Road, OX33
£1,65006/240.39 miQuarry High Street, Headington, OX3 8JT3
£2,25006/240.39 miLime Walk, Headington, OX3 7AD3
£5,95009/240.4 mi-3
£6,20009/240.4 mi-3
£1,90008/240.42 miBinswood Avenue, Headington3
£5,20008/240.43 miPitts Road, Headington, Oxford, OX33
£1,85012/230.46 mi-3
£1,85006/240.46 mi-3
£1,95009/240.46 mi-3
£1,90007/240.48 miStaunton Road, Oxford, Oxford, Oxfordshire, OX33
£1,60006/240.51 mi-3
£1,95005/240.53 mi-3
£1,55007/240.56 miSherwood Place, Headington, OX33
£1,85006/240.57 miValentia Road, Headington, OX33
£1,70001/250.57 mi-3
£1,70002/250.57 mi-3
£1,80003/250.57 mi-3
£1,80003/250.57 mi-3
£2,00007/240.57 mi-3
£2,00009/240.57 mi-3
£1,70001/250.57 mi-3
£1,70002/250.57 mi-3
£1,80003/250.57 mi-3
£1,80003/250.57 mi-3
£1,65003/250.58 mi-3
£1,75008/240.58 mi-3
£1,60006/240.59 miHeadington, Oxford, OX33
£1,85006/240.59 miThe Slade, Headington, OX33
£2,20006/240.6 mi-3
£1,60006/240.62 miBurchester Avenue, Headington, OXFORD3

Local Area Statistics

Population in OX3

43,429

Population in Oxford

160,498

Town centre distance

2.13 miles away

Nearest school

0.10 miles away

Nearest train station

2.69 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

+12%

Sales demand

Seller's market

Capital growth (5yrs)

+14%

Property History

Listed for £500,000

October 24, 2024

Floor Plans

Description

  • Edwardian semi-detached home with period features +
  • Renovation opportunity with excellent potential +
  • West-facing garden +
  • Period features +
  • Central location +

This delightful Edwardian semi-detached home offers an excellent opportunity for renovation and expansion to create a beautiful family home. The property has a wealth of period charm, benefitting from original features, including solid wood flooring throughout the ground floor, original fireplaces, and classic wooden sash windows. The ground floor offers two well-proportioned reception rooms: a sitting room with a chimney and an adjoining dining room. The kitchen is a good size and leads to a useful pantry, providing additional storage. Upstairs, the property comprises three bedrooms, two of which are doubles. The principal bedroom benefits from two large sash windows, filling the room with natural light, and features a characterful fireplace. A family bathroom completes the upper floor. Externally, the west-facing garden offers great potential for landscaping, perfect for enjoying afternoon sun and outdoor entertaining. The home requires modernisation throughout, but with thoughtful renovation, it has the potential to become a stunning family home that showcases its Edwardian heritage. Located in the centre of Headington, this property offers easy access to local amenities, schools, and transport links, making it an ideal choice for families looking to invest in a characterful home with significant future potential. What three words – ///middle.toast.divisions

EPC Rating: D

Agent Details

Breckon & Breckon, Headington

01865 951765

Next Steps?

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