3 Bed Semi-Detached House, Refurb/BRRR, Bristol, BS13 0JX, £275,000

Pavey Road, Bristol, BS13 0JX - 4 views - 3 months ago

Refurb/BRRR
ROI: 5%
~93 m²
+12 photos

ValuationOvervalued

Sold Prices£141K - £310K
Sold Prices/m²£1.9K/m² - £3.7K/m²

 

 

Square Metres

~93 m²
Price/m²£3K/m²

Value Estimate

£240,700

 

 

End Value (After Refurb)

£250,987

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£68,750

Stamp Duty & Legal Fees

£11,500

Refurb Costs

£38,000

Bridging Loan Interest

£7,219

Total Cash In

£127,219

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£250,987

Mortgage (After Refinance)

£188,240

Mortgage LTV

75%

Cash Left In

£127,219

Equity

£62,747

Rent Range

£1,350 - £2,350

Rent Estimate

£1,691

Running Costs/mo

£1,143

Cashflow/mo

£548

Cashflow/yr

£6,582

ROI

5%

Gross Yield

7%

Local Sold Prices

50 sold prices from £141K to £310K, average is £222.8K. £1.9K/m² to £3.7K/m², average is £2.6K/m².

PriceDateDistanceAddressBeds 
£203K03/210.05 mi5, Pavey Road, Bristol, City Of Bristol BS13 0LA3
£150K03/230.18 mi18, Moxham Drive, Bristol, City Of Bristol BS13 0HP3
£310K01/230.18 mi60, Kilmersdon Road, Bristol, City Of Bristol BS13 9NA3
£213K06/230.19 mi17, Greenditch Avenue, Bristol, City Of Bristol BS13 0AU3
£269K07/230.19 mi27, Greenditch Avenue, Bristol, City Of Bristol BS13 0AU3
£270K10/210.2 mi13, Kilmersdon Road, Bristol, City Of Bristol BS13 9NE3
£211K02/210.2 mi25, Kilmersdon Road, Bristol, City Of Bristol BS13 9NE3
£208K10/200.2 mi77, Briscoes Avenue, Bristol, City Of Bristol BS13 0LF3
£235K09/230.21 mi42, Kilmersdon Road, Bristol, City Of Bristol BS13 9NA3
£220.5K10/210.21 mi8, Randolph Close, Bristol, City Of Bristol BS13 9PQ3
£141K09/210.22 mi17, Milliman Close, Bristol, City Of Bristol BS13 0AY3
£275K12/200.23 mi1, Gullimores Gardens, Bristol, City Of Bristol BS13 9PJ3
£243K08/210.24 mi112, Gatcombe Road, Bristol, City Of Bristol BS13 9RG3
£221K02/210.24 mi80, Gatcombe Road, Bristol, City Of Bristol BS13 9RG3
£222K09/200.24 mi78, Gatcombe Road, Bristol, City Of Bristol BS13 9RG3
£310K11/220.24 mi8, Blackthorn Road, Bristol, City Of Bristol BS13 0AL3
£240K01/210.24 mi14, Maynard Close, Bristol, City Of Bristol BS13 0AR3
£267K11/220.24 mi8, Maynard Close, Bristol, City Of Bristol BS13 0AR3
£230K03/210.25 mi3, Hogues Walk, Bristol, City Of Bristol BS13 9LZ3
£247K04/210.25 mi15, Randolph Avenue, Bristol, City Of Bristol BS13 9PG3
£220K05/210.27 mi7, Gander Close, Bristol, City Of Bristol BS13 9PN3
£275K07/210.27 mi6, Gander Close, Bristol, City Of Bristol BS13 9PN3
£246K11/200.27 mi6, Harnhill Close, Bristol, City Of Bristol BS13 9NH3
£245K12/200.27 mi1, Harnhill Close, Bristol, Avon BS13 9NH3
£255K08/210.28 mi12, Maynard Road, Bristol, City Of Bristol BS13 0AP3
£305K11/220.28 mi18, Maynard Road, Bristol, City Of Bristol BS13 0AP3
£290K02/230.28 mi10, Maynard Road, Bristol, City Of Bristol BS13 0AP3
£230K05/210.3 mi13, Horesham Grove, Bristol, City Of Bristol BS13 9RF3
£224K08/210.32 mi14, Hellier Walk, Bristol, City Of Bristol BS13 0DU3
£210K05/210.32 mi34, Hollisters Drive, Bristol, City Of Bristol BS13 0ER3
£210K01/210.33 mi18, Oxleaze, Bristol, City Of Bristol BS13 0EP3
£214K11/200.33 mi353, Bishport Avenue, Bristol, City Of Bristol BS13 0BN3
£203K11/200.34 mi106, Hareclive Road, Bristol, City Of Bristol BS13 9JR3
£195K03/210.34 mi27, Collinson Road, Bristol, City Of Bristol BS13 9PS3
£220K06/210.34 mi7, Farmwell Close, Bristol, City Of Bristol BS13 9PR3
£210K12/210.34 mi9, Dowling Road, Bristol, City Of Bristol BS13 0HA3
£220K11/200.35 mi28, Murford Avenue, Bristol, City Of Bristol BS13 9JY3
£230K01/210.35 mi9, Lyveden Gardens, Bristol, City Of Bristol BS13 9QR3
£212.5K04/210.35 mi93, Pawlett Road, Bristol, City Of Bristol BS13 0DS3
£175K01/230.37 mi27, Pawlett Road, Bristol, City Of Bristol BS13 0DP3
£223K11/200.37 mi37, Pawlett Road, Bristol, City Of Bristol BS13 0DP3
£222.5K03/210.37 mi325, Bishport Avenue, Bristol, City Of Bristol BS13 0PH3
£195K03/210.39 mi21, Branche Grove, Bristol, City Of Bristol BS13 0HB3
£245K11/220.39 mi75, Hareclive Road, Bristol, City Of Bristol BS13 9JP3
£172.5K01/210.39 mi77, Hareclive Road, Bristol, City Of Bristol BS13 9JP3
£218K07/230.39 mi77, Hareclive Road, Bristol, City Of Bristol BS13 9JP3
£215K05/230.4 mi26, Aldwick Avenue, Bristol, City Of Bristol BS13 0NY3
£270K10/220.41 mi322, Bishport Avenue, Bristol, City Of Bristol BS13 0HD3
£245.5K07/210.41 mi80, Hareclive Road, Bristol, City Of Bristol BS13 9JW3
£235K03/210.41 mi82, Hareclive Road, Bristol, City Of Bristol BS13 9JW3

Local Rents

33 rents from £1.4K/mo to £2.4K/mo, average is £1.8K/mo.

RentDateDistanceAddressBeds 
£1,47508/230.12 mi-3
£1,60010/240.24 mi-3
£1,50003/240.29 miAzelin avenue, BS133
£1,55003/240.29 miBinmead Gardens, BS133
£1,55004/240.29 miBinmead Gardens, BS13N/A
£1,50005/240.3 miAzelin Avenue, Hartcliffe, 3
£1,50004/240.32 miFulford Walk, Hartcliffe, Bristol, BS133
£1,60010/240.33 mi-3
£2,35002/250.33 mi-3
£1,40003/240.4 miKenney Street, Bristol, BS133
£1,35004/240.4 miThe Groves, Bristol, BS133
£1,85004/240.47 miWildflower Avenue, BS133
£1,80004/240.47 miJessop Park, BS133
£1,85004/240.47 miWildflower Avenue, BS133
£1,85004/240.47 miWildflower Avenue, BS133
£1,85004/240.47 miWildflower Avenue, BS133
£1,80005/240.47 miWildflower Avenue, BS133
£1,80005/240.47 miWildflower Avenue, BS133
£1,80005/240.47 miWildflower Avenue, BS133
£1,80005/240.47 miWildflower Avenue, BS133
£1,80005/240.47 miJessop Park, BS133
£1,80005/240.47 miWildflower Avenue, BS133
£1,80005/240.47 miWildflower, Jessop Park3
£1,80005/240.47 miWildflower Avenue, BS133
£1,80005/240.47 miWildflower Avenue, BS133
£1,80005/240.47 miWildflower Avenue, BS133
£1,75003/240.47 miWildflower Avenue, BS133
£1,65006/240.54 mi-3
£1,60003/240.56 miCulverwell Road, BS133
£2,00001/250.58 mi-3
£1,95001/250.58 mi-3
£1,60004/240.59 miLampton Avenue, BS133
£1,50004/240.59 miDurville Road, Bristol, BS133

Local Area Statistics

Population in BS13

29,574

Population in Bristol

795,432

Town centre distance

4.32 miles away

Nearest school

0.20 miles away

Nearest train station

1.74 miles away

 

 

Rental growth (12m)

+25%

Sales demand

Balanced market

Capital growth (5yrs)

+39%

Property History

Price changed to £275,000

February 4, 2025

Listed for £285,000

December 17, 2024

Floor Plans

Description

  • Three bedrooms +

  • Large garden +

  • Spacious rooms +

  • Good location +

  • South bristol +

  • Close to retail parks +

  • Chain-free +

  • Complete alarm system +

SUMMARY
Connells are pleased to offer this substantial three bedroom home situated on a quiet road in South Bristol, offered for sale with NO ONWARD CHAIN this properyt boasts parking, garrage and a large rear garden with huge potential, call today to book your vieiwng!

DESCRIPTION
Hartcliffe offers easy access to the A38, and is also served by regular bus routes into the city centre and North Bristol. The local area benefits from convenient proximity to local amenities South Bristol Community Hospital, Hengrove Skate Park and Imperial Retail Park.

Entrance Porch 

Hallway  
leading to lounge, kitchen and first floor.

Lounge 13' 7" x 10' 1" ( 4.14m x 3.07m )
spacious lounge, carpited, double glazed window to front.

Dining Room  10' 1" x 10' 3" ( 3.07m x 3.12m )
spacious dining area, carpited leading to conservtory and door to kitchen.

Conservatory  11' 2" x 11' 4" ( 3.40m x 3.45m )
Brick and upvc conservatory offer an abundance of natural light, door to rear garden.

Kitchen 10' x 8' 2" ( 3.05m x 2.49m )
spacious fully fitted kitchen with worktops, in need of updating, door to rear.

Bedroom One 12' 1" x 10' 2" ( 3.68m x 3.10m )
Large main bedroom. Carpeted throughout with double glazed window to front. Access to airing cupboard with boiler. Additional separate storage space.

Bedroom Two 11' 1" x 8' 3" ( 3.38m x 2.51m )
spacious double bedroom with built in wadrobes.

Bedroom Three 9' 9" x 8' 8" ( 2.97m x 2.64m )
spacious third bedroom with built in wadrobe and double glazed window to front

Garage 

Off Street Parking  

Fully Enclosed Rear Garden  

Bathroom  
wc, whb, tiled, capetied, shower over bath.

1. MONEY LAUNDERING REGULATIONS - Intending purchasers will be asked to produce identification documentation at a later stage and we would ask for your co-operation in order that there will be no delay in agreeing the sale.
2: These particulars do not constitute part or all of an offer or contract.
3: The measurements indicated are supplied for guidance only and as such must be considered incorrect.
4: Potential buyers are advised to recheck the measurements before committing to any expense.
5: Connells has not tested any apparatus, equipment, fixtures, fittings or services and it is the buyers interests to check the working condition of any appliances.
6: Connells has not sought to verify the legal title of the property and the buyers must obtain verification from their solicitor.

Agent Details

Connells, Southville

0117 463 8936

Next Steps?

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