3 Bed Terraced House, Refurb/BRRR, Bradford, BD12 0HL, £135,000

109 Cleckheaton Road, Low Moor, Bradford, BD12 0HL - 9 views - 5 months ago

Sold STC
Refurb/BRRR
ROI: 7%
~93 m²
+11 photos

ValuationFair Value

Sold Prices£72K - £292.5K
Sold Prices/m²£1K/m² - £3.3K/m²

 

 

Square Metres

~93 m²
Price/m²£1.5K/m²

Value Estimate

£137,700

 

 

End Value (After Refurb)

£189,934

Uplift in Value

+41%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£33,750

Stamp Duty & Legal Fees

£5,250

Refurb Costs

£36,936

Bridging Loan Interest

£3,544

Total Cash In

£81,230

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£189,934

Mortgage (After Refinance)

£142,451

Mortgage LTV

75%

Cash Released

£41,201

Cash Left In

£40,029

Equity

£47,484

Rent Range

£895 - £2,500

Rent Estimate

£1,389

Running Costs/mo

£891

Cashflow/mo

£498

Cashflow/yr

£5,972

ROI

7%

Gross Yield

12%

Local Sold Prices

50 sold prices from £72K to £292.5K, average is £151K. £1K/m² to £3.3K/m², average is £2K/m².

PriceDateDistanceAddressBeds 
£153.5K07/230.04 mi113, Cleckheaton Road, Low Moor, Bradford, West Yorkshire BD12 0HL3
£165K04/230.05 mi4, Sal Nook Close, Low Moor, Bradford, West Yorkshire BD12 0NT3
£150K08/210.05 mi33, Wesley Avenue, Low Moor, Bradford, West Yorkshire BD12 0NX3
£152K04/210.05 mi39, Wesley Avenue, Low Moor, Bradford, West Yorkshire BD12 0NX3
£145K03/210.05 mi23, Wesley Avenue, Low Moor, Bradford, West Yorkshire BD12 0NX3
£170K10/200.08 mi7, Belmont Rise, Low Moor, Bradford, West Yorkshire BD12 0PB3
£160K09/230.08 mi33, Belmont Rise, Low Moor, Bradford, West Yorkshire BD12 0PB3
£125K04/230.08 mi13, Belmont Rise, Low Moor, Bradford, West Yorkshire BD12 0PB3
£195K10/220.09 mi43, Wesley Avenue, Low Moor, Bradford, West Yorkshire BD12 0NX3
£240K07/230.1 mi77, Cleckheaton Road, Low Moor, Bradford, West Yorkshire BD12 0HH3
£292.5K05/220.1 mi15, Belmont Gardens, Low Moor, Bradford, West Yorkshire BD12 0HJ3
£256.5K06/210.14 mi9a, Chapel House Road, Low Moor, Bradford, West Yorkshire BD12 0HN3
£202K07/230.15 mi3, Trinity Walk, Low Moor, Bradford, West Yorkshire BD12 0NL3
£123K04/210.16 mi71, Cleckheaton Road, Bradford, West Yorkshire BD6 1BG3
£167K02/210.17 mi28, Park House Walk, Low Moor, Bradford, West Yorkshire BD12 0PL3
£207K09/230.18 mi6, Greenville Drive, Low Moor, Bradford, West Yorkshire BD12 0PP3
£202K06/230.2 mi12, Park House Crescent, Low Moor, Bradford, West Yorkshire BD12 0PY3
£122.5K03/210.2 mi82, Huddersfield Road, Bradford, West Yorkshire BD6 1DH3
£140K04/210.2 mi84, Huddersfield Road, Bradford, West Yorkshire BD6 1DH3
£159.9K02/230.21 mi26, Cleckheaton Road, Bradford, West Yorkshire BD6 1BE3
£130K11/200.26 mi1, Larch Drive, Bradford, West Yorkshire BD6 1DU3
£235K04/210.26 mi3, Hawke Way, Low Moor, Bradford, West Yorkshire BD12 0HG3
£223K06/230.27 mi1, Trueman Court, Low Moor, Bradford, West Yorkshire BD12 0NE3
£125K02/210.27 mi83, Netherlands Avenue, Bradford, West Yorkshire BD6 1EA3
£125K02/210.27 mi27, Larch Hill Crescent, Bradford, West Yorkshire BD6 1DR3
£165K06/230.27 mi44, Larch Hill Crescent, Bradford, West Yorkshire BD6 1DR3
£150K05/210.27 mi60, Larch Hill Crescent, Bradford, West Yorkshire BD6 1DR3
£132K11/200.27 mi8, Larch Hill Crescent, Bradford, West Yorkshire BD6 1DR3
£110K01/230.27 mi24, Larch Hill Crescent, Bradford, West Yorkshire BD6 1DR3
£119K01/210.3 mi30, Pearson Road, Bradford, West Yorkshire BD6 1BJ3
£190K11/200.31 mi22, Hill Top Fold, Low Moor, Bradford, West Yorkshire BD12 0SN3
£228K08/210.32 mi14, Lloyds Drive, Low Moor, Bradford, West Yorkshire BD12 0HB3
£110K03/210.33 mi463, Cleckheaton Road, Low Moor, Bradford, West Yorkshire BD12 0HS3
£174K03/210.33 mi6, Cloverville Approach, Bradford, West Yorkshire BD6 1ET3
£105K06/210.38 mi202, Huddersfield Road, Low Moor, Bradford, West Yorkshire BD12 0AB3
£132K02/210.38 mi7, Willow Drive, Bradford, West Yorkshire BD6 1EE3
£115K01/230.39 mi1, Third Street, Low Moor, Bradford, West Yorkshire BD12 0JB3
£145K11/220.4 mi51, Second Street, Low Moor, Bradford, West Yorkshire BD12 0JD3
£125K05/210.4 mi122, Elmfield Drive, Bradford, West Yorkshire BD6 1QA3
£125K07/230.41 mi19, Second Street, Low Moor, Bradford, West Yorkshire BD12 0JD3
£103K09/210.41 mi20, Second Street, Low Moor, Bradford, West Yorkshire BD12 0JD3
£98.5K04/210.42 mi7, First Street, Low Moor, Bradford, West Yorkshire BD12 0JQ3
£125K11/210.42 mi36, First Street, Low Moor, Bradford, West Yorkshire BD12 0JQ3
£170K08/230.42 mi20, St Abbs Drive, Bradford, West Yorkshire BD6 1EN3
£160K05/230.44 mi53, Odsal Road, Bradford, West Yorkshire BD6 1PR3
£117K04/230.44 mi18, Hardy Avenue, Bradford, West Yorkshire BD6 1HY3
£190K01/210.47 mi31, St Abbs Drive, Bradford, West Yorkshire BD6 1EJ3
£166K11/200.47 mi15, St Abbs Drive, Bradford, West Yorkshire BD6 1EJ3
£176K11/220.47 mi144, Halifax Road, Bradford, West Yorkshire BD6 1JG3
£72K01/210.47 mi61, Elmfield Drive, Bradford, West Yorkshire BD6 1QB3

Local Rents

14 rents from £895/mo to £2.5K/mo, average is £1.3K/mo.

RentDateDistanceAddressBeds 
£1,00010/240.16 mi-3
£1,00003/250.17 mi-3
£2,50012/240.2 mi-3
£2,50012/240.2 mi-3
£1,90004/250.2 mi-3
£1,30004/250.3 mi-3
£1,10010/240.43 mi-3
£95011/240.49 mi-3
£1,40003/250.5 mi-3
£1,35012/230.51 mi-3
£1,20012/240.57 miDean Beck Avenue, Bradford, BD63
£99511/240.61 mi-3
£1,39512/240.61 mi-3
£89512/240.62 miDean Beck Avenue, Bradford, West Yorkshire, BD63

Local Area Statistics

Population in BD12

16,821

Population in Bradford

357,773

Town centre distance

2.07 miles away

Nearest school

0.20 miles away

Nearest train station

0.70 miles away

 

 

Rental growth (12m)

+9%

Sales demand

Balanced market

Capital growth (5yrs)

+35%

Property History

Listed for £135,000

December 10, 2024

Floor Plans

Description

OFFERED WITH NO CHAIN! POPULAR RESIDENTIAL LOCATION! Viewing is strongly advised for this great FIRST TIME PURCHASE/INVESTMENT OPPORTUNITY. Inner town house which is in need of some cosmetic updating throughout and briefly comprising: entrance hall, lounge, kitchen. THREE first floor bedrooms and shower room. Externally there are pleasant gardens to the front and rear PLUS GARAGE! Well placed for many amenities to include, Sport centre, Train station, Motorway links, schools and restaurants. VIEWING IS STRONGLY ADVISED

Agent Details

Robert Watts, Wibsey

01274 003296

Next Steps?

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