3 Bed Semi-Detached House, Refurb/BRRR, Oxford, OX3 0HP, £450,000
Weldon Road, Marston, OX3 0HP - 4 views - 4 months ago
Sold STC
Refurb/BRRR
~93 m²





+10 photos
ValuationFair Value
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £112,500 |
Stamp Duty & Legal Fees | £24,700 |
Refurb Costs | £41,600 |
Bridging Loan Interest | £11,813 |
Total Cash In | £192,363 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £523,600 |
Mortgage (After Refinance) | £392,700 |
Mortgage LTV | 75% |
Cash Released | £55,200 |
Cash Left In | £137,162 |
Equity | £130,900 |
Rent Range | £1,500 - £3,500 |
Rent Estimate | £2,066 |
Running Costs/mo | £2,069 |
Cashflow/mo | £-3 |
Cashflow/yr | £-41 |
Gross Yield | 6% |
Local Rents
38 rents from £1.5K/mo to £3.5K/mo, average is £1.9K/mo.
Local Area Statistics
Population in OX3 | 43,429 |
Population in Oxford | 160,498 |
Town centre distance | 1.07 miles away |
Nearest school | 0.40 miles away |
Nearest train station | 1.60 miles away |
| |
Rental demand | Balanced market |
Rental growth (12m) | +12% |
Sales demand | Seller's market |
Capital growth (5yrs) | +14% |
Property History
Listed for £450,000
November 19, 2024
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.