3 Bed Terraced House, Refurb/BRRR, Liverpool, L36 8BA, £100,000

Wastlebridge Road, Huyton, L36 8BA - 4 months ago

Sold STC
Refurb/BRRR
ROI: 5%
~84 m²
+23 photos

ValuationFair Value

Sold Prices£61K - £259K
Sold Prices/m²£832/m² - £2.8K/m²

 

 

Square Metres

~84 m²
Price/m²£1.2K/m²

Value Estimate

£100,000

 

 

End Value (After Refurb)

£136,187

Uplift in Value

+36%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£25,000

Stamp Duty & Legal Fees

£6,200

Refurb Costs

£35,519

Bridging Loan Interest

£2,625

Total Cash In

£71,094

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£136,187

Mortgage (After Refinance)

£102,141

Mortgage LTV

75%

Cash Released

£27,141

Cash Left In

£43,953

Equity

£34,047

Rent Range

£725 - £1,500

Rent Estimate

£943

Running Costs/mo

£634

Cashflow/mo

£309

Cashflow/yr

£3,706

ROI

5%

Gross Yield

11%

Local Sold Prices

50 sold prices from £61K to £259K, average is £128.5K. £832/m² to £2.8K/m², average is £1.6K/m².

PriceDateDistanceAddressBeds 
£100K07/210.02 mi14, Morcroft Road, Liverpool, Merseyside L36 8BG3
£109K02/230.07 mi19, Cromford Road, Liverpool, Merseyside L36 8BD3
£137.5K04/230.12 mi1, Hillside Road, Huyton, Liverpool, Merseyside L36 8BH3
£120K02/230.13 mi43, Primrose Drive, Liverpool, Merseyside L36 8DJ3
£75K12/200.13 mi8, Nyland Road, Liverpool, Merseyside L36 3TG3
£115K02/210.14 mi27, Bower Road, Huyton, Liverpool, Merseyside L36 7SP3
£118K04/210.14 mi6, Bower Road, Huyton, Liverpool, Merseyside L36 7SP3
£145K09/210.16 mi25, Brookwood Road, Liverpool, Merseyside L36 7SE3
£117K09/210.16 mi38, Butleigh Road, Liverpool, Merseyside L36 3SP3
£155K05/230.16 mi86, Butleigh Road, Liverpool, Merseyside L36 3SP3
£145K05/230.19 mi34, Brookwood Road, Liverpool, Merseyside L36 7SG3
£127K11/220.22 mi32, Pennard Avenue, Liverpool, Merseyside L36 3SJ3
£110K01/230.24 mi50, Hathersage Road, Liverpool, Merseyside L36 8BX3
£106.5K06/210.26 mi3, Hillside Avenue, Liverpool, Merseyside L36 8DR3
£90K03/230.26 mi2, Alt Bridge Road, Liverpool, Merseyside L36 3UU3
£165K02/230.26 mi241, Liverpool Road, Huyton, Liverpool, Merseyside L36 3UB3
£142K06/230.27 mi20, Wellcroft Road, Liverpool, Merseyside L36 7TB3
£61K04/210.28 mi12, Primrose Court, Liverpool, Merseyside L36 8DH3
£120K06/210.29 mi6, Rotherham Close, Liverpool, Merseyside L36 7RP3
£112K08/210.31 mi19, Midway Road, Liverpool, Merseyside L36 7TG3
£121K08/210.32 mi45, Barford Road, Huyton, Liverpool, Merseyside L36 8DE3
£66K01/210.32 mi28, Layford Road, Liverpool, Merseyside L36 3SR3
£160K04/230.33 mi112, Brookwood Road, Liverpool, Merseyside L36 7SQ3
£140K04/230.33 mi104, Brookwood Road, Liverpool, Merseyside L36 7SQ3
£135K05/230.34 mi182, Radway Road, Liverpool, Merseyside L36 8HJ3
£115K02/230.34 mi87, Lyme Grove, Liverpool, Merseyside L36 8BW3
£90K11/200.34 mi69, Lyme Grove, Liverpool, Merseyside L36 8BW3
£80K11/200.34 mi67, Lyme Grove, Liverpool, Merseyside L36 8BW3
£98K08/210.35 mi113, Woolfall Heath Avenue, Liverpool, Merseyside L36 3TJ3
£205K05/230.35 mi63, Blue Bell Lane, Liverpool, Merseyside L36 7XX3
£195K03/230.37 mi17, Green Gates, Liverpool, Merseyside L36 8JB3
£106K06/210.38 mi16, Slim Road, Liverpool, Merseyside L36 7TL3
£159K03/230.39 mi23, Newark Close, Liverpool, Merseyside L36 8JD3
£146K04/210.39 mi21, Newark Close, Liverpool, Merseyside L36 8JD3
£155K12/220.4 mi61, Adswood Road, Liverpool, Merseyside L36 7XW3
£116K07/210.4 mi55, Adswood Road, Liverpool, Merseyside L36 7XW3
£138.5K12/220.41 mi21, Pine Close, Huyton, Liverpool, Merseyside L36 3RR3
£179K11/210.41 mi2, Arnhem Road, Liverpool, Merseyside L36 7UQ3
£175K02/210.41 mi225, Knowsley Lane, Liverpool, Merseyside L36 8HW3
£210K03/230.41 mi191, Knowsley Lane, Liverpool, Merseyside L36 8HW3
£129.9K03/210.42 mi24, Ardennes Road, Liverpool, Merseyside L36 7UF3
£135K12/210.42 mi32, Ardennes Road, Liverpool, Merseyside L36 7UF3
£80K02/210.42 mi100, Salerno Drive, Liverpool, Merseyside L36 7UA3
£78.5K10/200.42 mi4, Pine Close, Huyton, Liverpool, Merseyside L36 3RR3
£145K05/230.42 mi7, Pine Close, Huyton, Liverpool, Merseyside L36 3RR3
£175K11/200.43 mi7, Highfield Road, Liverpool, Merseyside L36 3XR3
£122K12/200.43 mi1, Highfield Road, Liverpool, Merseyside L36 3XR3
£198K07/230.44 mi14, Waverley Drive, Prescot, Merseyside L34 1PU3
£137K02/230.44 mi121, Salerno Drive, Liverpool, Merseyside L36 7TT3
£259K11/220.45 mi18, Alberta Grove, Prescot, Merseyside L34 1PX3

Local Rents

44 rents from £725/mo to £1.5K/mo, average is £900/mo.

RentDateDistanceAddressBeds 
£85005/240.04 miWastlebridge Road, Huyton, Huyton, L363
£85006/240.04 miWastlebridge Road, Huyton, Huyton, L363
£90004/240.08 mi-3
£1,10003/250.18 mi-3
£90004/240.23 miAlexander Green, Huyton, Liverpool, L363
£1,50004/250.27 mi-3
£1,50004/250.27 mi-3
£87504/240.29 miRotherham Close, Liverpool, Merseyside, L363
£82005/230.3 mi-3
£80005/240.32 mi-3
£80004/240.32 miLayford Road, Liverpool, L363
£95010/240.32 mi-3
£80003/250.32 mi-3
£80003/250.32 mi-3
£85004/240.34 miBarford road L363
£97504/240.34 mi-3
£97504/240.34 mi-3
£85004/240.34 mi-3
£85004/240.36 miRadway Road, Liverpool, L363
£85005/240.36 miRadway Road, Liverpool, L363
£72505/240.37 miPennard Avenue, Huyton , Liverpool, L363
£90002/240.38 mi-3
£95004/240.38 mi-3
£1,00012/240.38 mi-3
£1,39505/240.4 miBlue Bell Lane, Liverpool, L363
£85005/240.4 miLyme Cross Road, Liverpool, L363
£99505/240.4 miArdennes Road, Liverpool3
£95004/240.41 miKnowsley Lane, Liverpool, Merseyside, L363
£92504/240.43 mi-3
£90003/250.43 mi-3
£85002/250.43 mi-3
£85012/240.45 miLyme Cross Road, Huyton, Liverpool3
£90012/240.46 mi-3
£90005/240.46 miCrownway, Liverpool, L363
£90005/240.49 miBelton Road, Liverpool, Merseyside, L363
£90004/240.5 mi-3
£85005/240.5 mi-3
£99512/240.51 mi-3
£92505/240.52 miThornton Way, Liverpool, L363
£90006/240.53 mi-3
£95009/230.58 mi-3
£95005/240.58 miSpringfield Crescent, L363
£1,15009/230.59 mi-3
£1,10004/240.62 miWoolfall Heath Avenue, Liverpool, Merseyside, L363

Local Area Statistics

Population in L36

39,896

Population in Liverpool

675,519

Town centre distance

6.11 miles away

Nearest school

0.20 miles away

Nearest train station

0.88 miles away

 

 

Rental growth (12m)

+15%

Sales demand

Seller's market

Capital growth (5yrs)

+37%

Property History

Listed for £100,000

November 25, 2024

Floor Plans

Description

  • No Chain +
  • Freehold +
  • 3 Double Bedrooms +
  • 2 Reception Rooms +
  • Large Garden +
  • Driveway +
  • Great Investment +
  • Council Tax Band A +

Make It Your Own Or Flip It – The Choice Is Yours. Offered with NO CHAIN; perfect if you want a ‘project’ to put your own stamp on, or are looking to buy, refurb and sell.

This charming 3-bedroom, end-of-terrace home offers 904 square feet of potential, making it an ideal canvas for renovation enthusiasts. The property is brimming with possibilities, featuring a classic layout that can be reimagined to suit modern living.

The front of the property is spacious, featuring driveway parking and a smaller gated entrance for easy access to the front door.

Downstairs features two large reception rooms—one with views of the field opposite and the other overlooking the rear garden. There's potential to knock through, creating a stunning open-plan living area alongside the kitchen. The kitchen is generously sized and well-maintained, though it offers plenty of scope for modernisation.

The Northwest-facing garden is spacious, with a mix of grass and paving, perfect for a family. Gated side access adds convenience and security.

Ascending to the first floor you are greeted with three double rooms. The master bedroom, located at the front, features fitted wardrobes and a large bay window that fills the space with natural light. The second bedroom, at the rear, also includes fitted wardrobes and houses the combi boiler. The smaller bedroom, still spacious enough for a double, is situated at the front of the home.

The bathroom is spacious, featuring a bath and separate shower cubicle. It also includes a WC, wash hand basin, radiator, and two windows that provide plenty of natural light.

The loft space is partly boarded and equipped with a light and ladder, offering convenient additional storage.

The Property offers a great 'blank canvas' to put your own mark on a property. It's priced to sell, and there's no chain, so we expect a lot of interest.

The property is told to be Freehold
The property is Council Tax Band A

Agent Details

TAUK, Covering Nationwide

020 3910 6171

Next Steps?

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