5 Bed HMO, Liverpool, L7 8SS £295,000

126 Leopold Road, Kensington, Liverpool, L7 8SS - 28 views - a year ago
Sold STC
HMO
Cash
ROI: 2%
121 m²
Property image

ValuationOvervalued

Sold Prices£84K - £1.1M
Sold Prices/m²£801/m² - £3.7K/m²

 

 

Square Metres

121 m²
Price/m²£2.4K/m²

Value Estimate

£240,199

 

 

End Value (After Refurb)

£215,644

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£73,750

Stamp Duty & Legal Fees

£13,100

Refurb Costs

£51,299

Bridging Loan Interest

£7,744

Total Cash In

£147,643

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£215,644

Mortgage (After Refinance)

£161,733

Mortgage LTV

75%

Cash Left In

£147,643

Equity

£53,911

Room Rate

£379

Gross Rent

£1,895

Running Costs/mo

£1,603

Cashflow/mo

£292

Cashflow/yr

£3,502

ROI

2%

Gross Yield

8%

Local Sold Prices

38 sold prices from £84K to £1.1M, average is £266.3K. £801/m² to £3.7K/m², average is £1.8K/m².

Price
Date
Distance
Address
Beds
 
£185K08/210.09 mi77, Leopold Road, Kensington, Liverpool, Merseyside L7 8SR5
£285K03/250.44 mi6, Hutchinson Street, Liverpool L6 1JJ5
£285K03/250.44 mi6, Hutchinson Street, Liverpool L6 1JJ5
£170K03/250.58 mi52, Sheil Road, Liverpool L6 3AE5
£170K03/250.58 mi52, Sheil Road, Liverpool L6 3AE5
£758K06/220.83 mi6, Falkner Street, Liverpool L8 7PZ5
£630K03/240.84 mi51, Huskisson Street, Liverpool, Merseyside L8 7LW5
£1.1M03/240.88 mi25, Canning Street, Liverpool, Merseyside L8 7NN5
£265K04/250.91 miFlat 1, 26, Salisbury Road, Wavertree, Liverpool L15 1HN5
£265K04/250.91 miFlat 1, 26, Salisbury Road, Wavertree, Liverpool L15 1HN5
£150K06/230.98 mi44, Lorne Street, Liverpool, Merseyside L7 0JR5
£84K06/231.23 mi5, Vronhill Close, Liverpool L8 8LB5
£84K06/231.23 mi5, Vronhill Close, Liverpool, Merseyside L8 8LB5
£488K10/221.37 mi26, Sydenham Avenue, Liverpool, Merseyside L17 3AX5
£165K05/211.37 mi18, Argyle Road, Anfield, Liverpool, Merseyside L4 2RS5
£640K08/221.38 mi12, Lancaster Avenue, Sefton Park, Liverpool, Merseyside L17 3AZ5
£556K03/231.41 mi10, Buckingham Avenue, Liverpool, Merseyside L17 3BB5
£625K01/241.41 mi1, Sydenham Avenue, Liverpool L17 3AU5
£515K04/231.47 mi3, Rutland Avenue, Sefton Park, Liverpool, Merseyside L17 2AE5
£267.5K01/231.48 mi20, Rossett Avenue, Liverpool, Merseyside L17 2AP5
£381K02/231.5 mi12, Sandown Lane, Liverpool, Merseyside L15 8HY5
£625K09/241.51 mi5, North Drive, Wavertree, Liverpool L15 8JE5
£218K12/241.55 mi76, Whitehaven Road, Liverpool, Merseyside L5 0BB5
£160K08/211.56 mi87, Priory Road, Liverpool, Merseyside L4 2SE5
£150K02/231.57 mi99, Priory Road, Liverpool, Merseyside L4 2SE5
£240K05/231.58 mi25, Moscow Drive, Liverpool, Merseyside L13 7DE5
£625K09/241.58 mi5, North Drive, Wavertree, Liverpool, Merseyside L15 8JE5
£124K01/251.59 mi72, Arkles Lane, Anfield, Liverpool, Merseyside L4 2SP5
£270K12/221.59 mi70, Langdale Road, Liverpool, Merseyside L15 3LB5
£218K12/241.59 mi76, Whitehaven Road, Liverpool L5 0BB5
£257K12/241.65 mi3, Sandringham Road, Tuebrook, Liverpool, Merseyside L13 8BX5
£205K06/231.65 mi1, Sandringham Road, Tuebrook, Liverpool, Merseyside L13 8BX5
£380K11/211.67 mi6, Greenfield Road, Liverpool, Merseyside L13 3BN5
£667K09/211.71 mi44, Belvidere Road, Princes Park, Liverpool, Merseyside L8 3TQ5
£195K10/211.86 mi22, Bessemer Street, Liverpool, Merseyside L8 4SW5
£355K11/241.89 mi48, Nicander Road, Liverpool L18 1HY5
£160K11/221.9 mi128, Fountains Road, Liverpool, Merseyside L4 4NF5
£285K09/211.96 mi33, Colebrooke Road, Liverpool, Merseyside L17 7BY5

Local Area Statistics

Population in L7

17,934

Population in Liverpool

675,519

Town centre distance

3.61 miles away

Nearest school

0.20 miles away

Nearest train station

0.54 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-31%

Sales demand

Seller's market

Capital growth (5yrs)

+28%

Property History

Price changed to £295,000

January 31, 2025

Listed for £305,000

November 22, 2024

Sold for £23,950

2001

Floor Plans

Property image

Description

  • Prime Student HMO Investment: Located in Kensington, Liverpool, this 5-bedroom, 2-bathroom HMO caters to students, offering steady tenant demand and strong rental yields. +
  • Converted for Modern Living: The property was converted in 2020 and features modern amenities, making it highly attractive to university students. +
  • High Tenant Demand: Proximity to the University of Liverpool and Liverpool John Moores University ensures consistent occupancy in this thriving student market. +
  • Low Operating Costs: Tenants cover all utility bills, keeping landlord expenses minimal and allowing for stable cash flow with management costs of just £182 per month. +
  • Strong Financial Performance: Generates a gross annual income of £22,746.60 with a net income of £20,562.60, resulting in a net yield of 6.74%. +
  • Strategic Location: Positioned near Liverpool’s city centre, with excellent access to key employment hubs, university campuses, and local amenities. +
  • Excellent Connectivity: Served by Liverpool’s extensive bus, rail, and Merseyrail networks, and close to John Lennon Airport for international travel. +
  • Growth Potential: Benefits from Liverpool’s ongoing regeneration projects, bolstering capital appreciation prospects in a high-demand rental market. +

HMO Sales Expert are specialists within the HMO and multi-unit marketplace across the UK. Our experienced team has a combined 100+ years of specific HMO experience including investing, managing, developing, valuing and selling. Every property is exclusively listed, direct to landlord, visited and quality-checked by our team and is sold with NO BUYER FEES or reservation costs. Full access to every financial detail and a pro-active and time-served team to assist you.

Attractive Student HMO Investment Opportunity

Address: 126 Leopold Road, Kensington, Liverpool, L7 8SS
Property Type: 5-Bedroom, 2 bathroom HMO
Year Converted: 2020
Tenant Type: Students
Operating Costs: All bills paid by tenants

Investment Summary

Located in Kensington, Liverpool, this 5-bedroom HMO represents a prime investment opportunity in a thriving student market. The property, converted in 2020, offers modern amenities and an ideal location for students attending Liverpool’s prestigious universities. Proximity to the University of Liverpool and Liverpool John Moores University, combined with the convenience of city-centre access, ensures steady tenant demand and strong rental yields.

Liverpool’s diverse and expanding economy supports consistent growth in the rental market. As a cultural hub and a centre for industries such as healthcare, digital technology, retail, and tourism, the city attracts a steady stream of students and young professionals. With Liverpool’s reputation as a student-friendly city, this property is well-positioned to generate reliable income while requiring minimal management effort, thanks to tenants covering all utility bills.

Prime Location and Tenant Demand

The property is strategically situated near Liverpool’s city centre, with easy access to key employment hubs, university campuses, and local amenities. Kensington’s popularity among students stems from its affordability and excellent transport links, making it a go-to destination for those seeking quality housing close to their studies and work opportunities.

Connectivity and Future Growth

Liverpool’s extensive bus and rail networks, including the Merseyrail system, connect Kensington to the wider city and beyond, while John Lennon Airport provides international travel options. With ongoing regeneration projects and infrastructure improvements, the area surrounding Leopold Road is set to benefit from further economic growth, enhancing the property’s capital appreciation potential.

Financial Summary

Income Breakdown (Monthly):

Room 1: £379.11
Room 2: £379.11
Room 3: £379.11
Room 4: £379.11
Room 5: £379.11

Total Monthly Income: £1,895.55

Annual Income: £22,746.60

Expenditure Breakdown:

All Bills: Paid by students (Gas, Electric, Water, Council Tax, TV License, Broadband, Cleaning)
Management Costs: £182.00

Total Monthly Expenditure: £182.00

Annual Expenditure: £2,184.00

Net Annual Income: £20,562.60

Yields

Gross Yield: 7.46% (calculated as Annual Income / Sale Price)

Net Yield: 6.74% (calculated as Net Annual Income / Sale Price)

Commentary

The property at 126 Leopold Road, Kensington, generates a gross annual income of £22,746.60, resulting in a yield of 7.46%. As all operational costs are covered by tenants, the property requires minimal management while maintaining steady cash flow. This low-maintenance setup makes it an ideal investment for those seeking consistent returns in a high-demand rental market.

Agent Details

HMO Sales Expert, Bournemouth

01746 335360

Next Steps?

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