4 Bed Terraced House, Refurb/BRRR, Leeds, LS12 1NF, £160,000





ValuationUndervalued
Sold Prices | £90K - £370K |
Sold Prices/m² | £862/m² - £3.5K/m² |
| |
Square Metres | ~129.26 m² |
Price/m² | £1.2K/m² |
Value Estimate | £164,800 |
BMV | 3% |
| |
End Value (After Refurb) | £223,635 |
Uplift in Value | +40% |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £40,000 |
Stamp Duty & Legal Fees | £6,000 |
Refurb Costs | £51,147 |
Bridging Loan Interest | £4,200 |
Total Cash In | £103,097 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £223,635 |
Mortgage (After Refinance) | £167,727 |
Mortgage LTV | 75% |
Cash Released | £47,727 |
Cash Left In | £55,370 |
Equity | £55,909 |
Rent Range | £795 - £4,500 |
Rent Estimate | £1,268 |
Running Costs/mo | £972 |
Cashflow/mo | £296 |
Cashflow/yr | £3,546 |
ROI | 3% |
Gross Yield | 10% |
Local Sold Prices
38 sold prices from £90K to £370K, average is £187.5K. £862/m² to £3.5K/m², average is £1.8K/m².
Local Rents
33 rents from £795/mo to £4.5K/mo, average is £1K/mo.
Local Area Statistics
Population in LS12 | 40,736 |
Population in Leeds | 635,166 |
Town centre distance | 1.10 miles away |
Nearest school | 0.10 miles away |
Nearest train station | 1.19 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +42% |
Sales demand | Seller's market |
Capital growth (5yrs) | +39% |
Property History
Listed for £160,000
December 2, 2024
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.
2 Bed House, Refurb/BRRR, Leeds, LS12 2BN
£119,995
1 views • 5 months ago • 58 m²
3 Bed House, Refurb/BRRR, Leeds, LS12 2DG
£125,000
4 views • 11 days ago • 93 m²
2 Bed House, Refurb/BRRR, Leeds, LS12 2BT
£110,000
6 views • a year ago • 66 m²
4 Bed House, Refurb/BRRR, Leeds, LS12 2HL
£199,995
4 views • 9 months ago • 187 m²