3 Bed Terraced House, Planning Permission, Worcester, WR5 2DL, £185,000

London Road, WORCESTER, WR5 2DL - 1 views - 5 months ago

Planning
ROI: 2%
~93 m²
+9 photos

ValuationUndervalued

Sold Prices£177K - £960K
Sold Prices/m²£1.9K/m² - £4.1K/m²

 

 

Square Metres

~93 m²
Price/m²£2K/m²

Value Estimate

£222,000
BMV20%

Investment Opportunity

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£46,250

Stamp Duty & Legal Fees

£6,750

Total Cash In

£53,000

 

 

Cash Out

 

Rent Range

£950 - £1,500

Rent Estimate

£869

Running Costs/mo

£772

Cashflow/mo

£97

Cashflow/yr

£1,165

ROI

2%

Gross Yield

6%

Local Sold Prices

49 sold prices from £177K to £960K, average is £276K. £1.9K/m² to £4.1K/m², average is £2.8K/m².

PriceDateDistanceAddressBeds 
£264K10/230.06 mi3, Bath Road, Worcester, Worcestershire WR5 3AA3
£250K05/210.1 mi15, Woolhope Road, Worcester, Worcestershire WR5 2AR3
£215K11/200.12 mi61, Fort Royal Hill, Worcester, Worcestershire WR5 1BY3
£240K10/200.13 mi39, Wylds Lane, Worcester, Worcestershire WR5 1DA3
£300K05/240.13 mi90, Woolhope Road, Worcester, Worcestershire WR5 2AS3
£298K05/210.13 mi52, Woolhope Road, Worcester, Worcestershire WR5 2AS3
£330K12/220.13 mi1, Upper Park Street, Worcester, Worcestershire WR5 1EX3
£350K06/230.14 mi45, St Dunstans Crescent, Worcester, Worcestershire WR5 2AF3
£253K05/210.16 mi6, Fort Royal Lane, Worcester, Worcestershire WR5 1BX3
£320K08/230.17 mi39, Hamilton Road, Worcester, Worcestershire WR5 1AG3
£278K06/230.17 mi12a, Woolhope Road, Worcester, Worcestershire WR5 2AR3
£210K11/230.17 mi3, Woolhope Road, Worcester, Worcestershire WR5 2AR3
£375K02/210.18 mi8, Cole Hill, Worcester, Worcestershire WR5 1DG3
£260.5K11/210.2 mi64, St Dunstans Crescent, Worcester, Worcestershire WR5 2AQ3
£370K11/210.2 mi71, St Dunstans Crescent, Worcester, Worcestershire WR5 2AQ3
£245K06/230.21 mi112, Woolhope Road, Worcester, Worcestershire WR5 2AP3
£289K10/200.21 mi1, Richmond Road, Worcester, Worcestershire WR5 1DH3
£255K03/210.21 mi16, Richmond Road, Worcester, Worcestershire WR5 1DH3
£290K04/240.21 mi2, Bolston Road, Worcester, Worcestershire WR5 2JE3
£335K02/240.21 mi25, Bolston Road, Worcester, Worcestershire WR5 2JE3
£352K08/230.22 mi10, Athelstan Road, Worcester, Worcestershire WR5 2BW3
£275K09/210.22 mi31, Athelstan Road, Worcester, Worcestershire WR5 2BW3
£346K10/230.22 mi91, St Dunstans Crescent, Worcester, Worcestershire WR5 2AH3
£295K03/230.23 mi108, Wylds Lane, Worcester, Worcestershire WR5 1DJ3
£237K04/230.23 mi120, Wylds Lane, Worcester, Worcestershire WR5 1DJ3
£225K11/220.23 mi86, Portland Street, Diglis, Worcester, Worcestershire WR1 2NW3
£302.5K04/210.27 mi113, Bath Road, Worcester, Worcestershire WR5 3AF3
£307K11/200.27 mi117, Bath Road, Worcester, Worcestershire WR5 3AF3
£210K05/240.27 mi12, Dent Close, Worcester, Worcestershire WR5 1AH3
£210K08/230.27 mi2, Dent Close, Worcester, Worcestershire WR5 1AH3
£211K03/230.28 mi172, Wylds Lane, Worcester, Worcestershire WR5 1DN3
£177K05/210.28 mi27, Vincent Road, Worcester, Worcestershire WR5 1AZ3
£360K08/230.3 mi19, St Audries Road, Worcester, Worcestershire WR5 2AL3
£242.5K07/210.32 mi15, Diglis Avenue, Worcester, Worcestershire WR1 2NS3
£252.5K08/230.32 mi20, Diglis Avenue, Worcester, Worcestershire WR1 2NS3
£442.5K11/200.34 mi81, Timberdine Avenue, Worcester, Worcestershire WR5 2BG3
£290K01/230.35 mi11, Victoria Avenue, Worcester, Worcestershire WR5 1EE3
£270K06/230.35 mi86, Victoria Avenue, Worcester, Worcestershire WR5 1ED3
£276K02/240.35 mi64, Victoria Avenue, Worcester, Worcestershire WR5 1ED3
£290K11/230.35 mi24, Victoria Avenue, Worcester, Worcestershire WR5 1ED3
£257K02/230.35 mi20, Victoria Avenue, Worcester, Worcestershire WR5 1ED3
£235K06/210.37 mi135, Victoria Avenue, Worcester, Worcestershire WR5 1EE3
£291K12/230.37 mi59, Victoria Avenue, Worcester, Worcestershire WR5 1EE3
£250K01/210.37 mi123, Victoria Avenue, Worcester, Worcestershire WR5 1EE3
£280K01/230.37 mi23, Victoria Avenue, Worcester, Worcestershire WR5 1EE3
£309K05/210.39 mi60, Sebright Avenue, Worcester, Worcestershire WR5 2HJ3
£960K06/210.39 mi57, Battenhall Road, Worcester, Worcestershire WR5 2BP3
£267.5K11/230.4 mi122, London Road, Worcester, Worcestershire WR5 2EB3
£218K11/200.42 mi4, Sebright Avenue, Worcester, Worcestershire WR5 2HH3

Local Rents

11 rents from £950/mo to £1.5K/mo, average is £1.3K/mo.

RentDateDistanceAddressBeds 
£1,50004/250.14 mi-3
£1,25004/250.24 mi-3
£1,30011/240.36 miCrossley Road, Worcester3
£1,20012/240.42 mi-3
£1,05011/240.45 miApartment 6, Autumn Terrace, Worcester3
£1,32507/240.46 mi-3
£1,50010/240.51 mi-3
£1,40003/250.52 mi-3
£1,45012/240.53 mi-3
£1,20003/250.57 mi-3
£95011/240.59 miOrchard Street, WORCESTER3

Local Area Statistics

Population in WR5

30,933

Population in Worcester

142,140

Town centre distance

0.20 miles away

Nearest school

0.20 miles away

Nearest train station

0.66 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+32%

Sales demand

Seller's market

Capital growth (5yrs)

+18%

Property History

Listed for £185,000

November 12, 2024

Floor Plans

Description

  • ANNUAL INCOME OF £15,900 +
  • 1 BEDROOM FLAT = £550 PCM +
  • 2 BEDROOM FLAT = £775 PCM +
  • TENANTS IN SITU +
  • FREEHOLD PROPERTY +
  • CENTRAL WORCESTER CITY LOCATION +
  • BOTH PROPERTIES HAVE THEIR OWN COUNCIL TAX BANDS +
  • NO GAS TO THE BUILDING +

SUMMARY
A fantastic opportunity to purchase this three storey freehold building which is currently split into a one bedroom ground floor flat and a two bedroom duplex flat and generates an annual income of £15,900!! NO CHAIN!!

DESCRIPTION
This is a fantastic investment opportunity to purchase the whole building (including the freehold) of which comprises a one bedroom flat to the ground floor and a two bedroom duplex flat over the first and second floor.

Both flats are currently rented out. The top floor flat is getting £775 per month, and the ground floor flat is getting £550 per month. Both the tenants' contracts are with the National Residential Landlords' Association ( NRLA)and their deposits are via the NRLA with the Tenant's Deposit Scheme.

With the combined income of £1,325 per calendar month, this property is generating approximately 8.5% yield!!

Ground Floor 
Door to communal entrance hall.

Communal Entrance Hall 
Door leading to each flat.

Ground Floor Flat 

Open Plan Living / Kitchen 19' 6" x 8' 7" ( 5.94m x 2.62m )
LIVING AREA:
Front facing single glazed window, two pendant ceiling lights, BT point, wall mounted electric radiator. Open plan to:

KITCHEN AREA:
Range of floor and wall mounted units, breakfast bar, stainless steel sink drainer, integrated electric oven with 4 ring hob, fridge, built in storage cupboard (with plumbing for washing machine), doorway leading to bedroom.

Bedroom 9' 4" x 8' 5" ( 2.84m x 2.57m )
Side facing UPVC double glazed window, two ceiling lights, range of fitted eye level units, wardrobe included and door leading to rear access, door to en-suite.

En - Suite Shower Room 
Rear facing opaque UPVC double glazed window, ceiling light, walk in shower enclosure with electric shower, pedestal wash hand basin and low level wc. Ceiling light, wall mounted electric fan heater, wall mounted electric water heater over the sink.

First Floor Flat 
Stairs lead up to the flat from the ground floor communal entrance.

Living Room 18' 8" x 8' 6" min ( 5.69m x 2.59m min )
Front facing UPVC double glazed window, two pendant ceiling lights, electric radiator, feature exposed beams, door leading to kitchen, stairs leading to the second floor.

Kitchen 15' 3" x 8' 6" ( 4.65m x 2.59m )
Side and rear facing UPVC double glazed windows, two ceiling lights, range of wall and floor mounted units, stainless steel sink/drainer unit, integrated eye level electric oven, integrated four ring electric hob, dishwasher, plumbing for washing machine, space for fridge, part tiled walls, extractor fan.

Second Floor Landing 
Ceiling light, smoke detector, feature exposed beam, doors leading to bedrooms and shower room.

Bedroom One 8' 6" x 8' 2" ( 2.59m x 2.49m )
Front facing UPVC double glazed window, exposed beam, ceiling light, wall mounted electric heater.

Bedroom Two 7' 1" x 7' 3" ( 2.16m x 2.21m )
Rear facing roof window (single glazed), exposed beam, wall mounted electric heater.

Shower Room 
Rear facing roof window (single glazed), exposed beam, ceiling light, extractor fan, walk in shower enclosure with electric shower, low level wc and pedestal wash hand basin. There is a low level cupboard with electric water heater.

Services 
All mains services with the exception of gas are connected to the property.

Planning Permissions 
The ground floor flat has full planning approval for change of use from office to a studio flat. The Planning Application Number is: L07D0035.

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: These particulars do not constitute part or all of an offer or contract.
3: The measurements indicated are supplied for guidance only and as such must be considered incorrect.
4: Potential buyers are advised to recheck the measurements before committing to any expense.
5: Connells has not tested any apparatus, equipment, fixtures, fittings or services and it is the buyers interests to check the working condition of any appliances.
6: Connells has not sought to verify the legal title of the property and the buyers must obtain verification from their solicitor.

Agent Details

Connells, Worcester

01905 917044

Next Steps?

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