2 Bed Terraced House, Refurb/BRRR, Oxford, OX44 9HP, £275,000

High Street, Oxford, OX44 9HP - 4 months ago

Refurb/BRRR
ROI: 5%
~55 m²
+5 photos

ValuationOvervalued

Sold Prices£152.5K - £585K
Sold Prices/m²£2.3K/m² - £7.3K/m²

 

 

Square Metres

~55 m²
Price/m²£5K/m²

Value Estimate

£239,090

 

 

End Value (After Refurb)

£287,500

Uplift in Value

+5%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£68,750

Stamp Duty & Legal Fees

£18,700

Refurb Costs

£24,962

Bridging Loan Interest

£7,219

Total Cash In

£121,380

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£287,500

Mortgage (After Refinance)

£215,625

Mortgage LTV

75%

Cash Released

£9,375

Cash Left In

£112,005

Equity

£71,875

Rent Range

£500 - £6,700

Rent Estimate

£1,813

Running Costs/mo

£1,281

Cashflow/mo

£532

Cashflow/yr

£6,384

ROI

5%

Gross Yield

8%

Local Sold Prices

37 sold prices from £152.5K to £585K, average is £340K. £2.3K/m² to £7.3K/m², average is £5.2K/m².

PriceDateDistanceAddressBeds 
£395K10/220.06 mi13, Denton Hill, Cuddesdon, Oxford, Oxfordshire OX44 9HZ2
£585K03/240.06 mi15, Denton Hill, Cuddesdon, Oxford, Oxfordshire OX44 9HZ2
£401K12/230.97 mi67, Wheatley Road, Garsington, Oxford, Oxfordshire OX44 9ER2
£345K04/211.12 mi9, The Hill, Garsington, Oxford, Oxfordshire OX44 9DG2
£340K03/211.42 mi18, Elm Drive, Garsington, Oxford, Oxfordshire OX44 9AG2
£330K11/201.42 mi20, Elm Drive, Garsington, Oxford, Oxfordshire OX44 9AG2
£380K04/221.53 mi40, Hillary Way, Wheatley, Oxford, Oxfordshire OX33 1UY2
£295K06/211.56 mi28, Kelham Hall Drive, Wheatley, Oxford, Oxfordshire OX33 1YB2
£287K10/211.57 mi81, Kelham Hall Drive, Wheatley, Oxford, Oxfordshire OX33 1SL2
£295K06/211.57 mi28, Kelham Hall Drive, Wheatley, Oxford, Oxfordshire OX33 1YB2
£434K09/211.61 mi63, Kelham Hall Drive, Wheatley, Oxford, Oxfordshire OX33 1SL2
£434K09/211.61 mi63, Kelham Hall Drive, Wheatley, Oxford, Oxfordshire OX33 1SL2
£293K04/211.63 mi10, Crown Road, Wheatley, Oxford, Oxfordshire OX33 1UL2
£350K08/221.65 mi1, Cullum Road, Wheatley, Oxford, Oxfordshire OX33 1XD2
£314K11/221.66 mi15, Howe Close, Wheatley, Oxford, Oxfordshire OX33 1SS2
£534.8K11/221.7 mi6, Ambrose Rise, Wheatley, Oxford, Oxfordshire OX33 1YE2
£282K02/211.72 mi5a, London Road, Wheatley, Oxford, Oxfordshire OX33 1YJ2
£420K04/211.76 mi73, Church Road, Wheatley, Oxford, Oxfordshire OX33 1LU2
£570K10/231.77 mi66, Church Road, Wheatley, Oxford, Oxfordshire OX33 1LZ2
£412K02/211.8 mi51, Gidley Way, Horspath, Oxford, Oxfordshire OX33 1RG2
£385K06/241.8 mi10, Chiltern View, Little Milton, Oxford, Oxfordshire OX44 7QP2
£320K06/211.8 mi14, Chiltern View, Little Milton, Oxford, Oxfordshire OX44 7QP2
£330.3K05/221.8 mi37, Fairfax Gate, Holton, Oxford, Oxfordshire OX33 1QE2
£310K12/201.8 mi11, Fairfax Gate, Holton, Oxford, Oxfordshire OX33 1QE2
£313K11/201.8 mi39, Fairfax Gate, Holton, Oxford, Oxfordshire OX33 1QE2
£280K04/211.8 mi29, Fairfax Gate, Holton, Oxford, Oxfordshire OX33 1QE2
£152.5K01/241.8 mi49, Fairfax Gate, Holton, Oxford, Oxfordshire OX33 1QE2
£450K06/211.81 mi21, High Street, Wheatley, Oxford, Oxfordshire OX33 1XX2
£305K06/211.82 mi2b, Gidley Way, Horspath, Oxford, Oxfordshire OX33 1RQ2
£350K06/231.82 miWhite Cottage, Lower End, Great Milton, Oxford, Oxfordshire OX44 7NL2
£305K06/211.83 mi2b, Gidley Way, Horspath, Oxford, Oxfordshire OX33 1RQ2
£449K11/221.83 mi14, Keydale Road, Wheatley, Oxford, Oxfordshire OX33 1NS2
£326.5K11/211.86 mi8, Blenheim Lane, Wheatley, Oxford, Oxfordshire OX33 1NJ2
£450K01/211.9 mi1, Gardiner Close, Wheatley, Oxford, Oxfordshire OX33 1HU2
£313K10/201.97 mi24, The Green, Horspath, Oxford, Oxfordshire OX33 1RP2
£325K02/211.97 mi4, The Green, Horspath, Oxford, Oxfordshire OX33 1RP2
£375K12/221.98 mi34, Butts Road, Horspath, Oxford, Oxfordshire OX33 1RJ2

Local Rents

51 rents from £500/mo to £6.7K/mo, average is £1.4K/mo.

RentDateDistanceAddressBeds 
£1,23006/240.01 miHigh Street Cuddesdon Oxford2
£1,41006/240.24 miThe Runcie Building, Ripon College, Cuddesdon, OX44 9EY2
£1,50006/241.04 miWheatley Road, Garsington3
£2,50004/251.28 mi-3
£1,80006/241.35 miOxford Road, Garsington3
£4,00006/241.42 mi-6
£3,25006/241.46 miSouthend, Garsington, Oxford, OX445
£4,00007/241.48 miCuddesdon Road, Horspath, Oxford, OX335
£1,49506/241.5 miElton Crescent, Wheatley3
£1,25006/241.56 miKelham Hall Drive Wheatley2
£1,25008/241.6 miKelham Hall Drive, Wheatley, OX332
£1,35008/241.6 miKelham Hall Drive, Wheatley, OX332
£1,10006/241.61 miKimber Close, Wheatley, OX331
£1,29506/241.62 miKelham Hall Drive, Wheatley, OX332
£1,80007/241.62 miAmbrose Rise, Wheatley, OX333
£1,01006/241.63 miGidley Way, Horspath1
£1,45006/241.65 miAmbrose Rise, Wheatley, OX332
£1,00002/241.65 mi-1
£1,30005/241.66 mi-2
£1,30006/241.66 miMulberry Drive Wheatley2
£1,20008/241.67 miWheatley Epc Rating C1
£1,39506/241.67 miFarm Close Road, Wheatley, Oxford2
£1,50006/241.67 miLondon Road, Wheatley, OX331
£1,65008/241.68 miHowe Close, Wheatley, OX333
£1,40008/241.68 miFarm Close Road, Wheatley, OX332
£1,25007/241.68 miFarm Close Road Wheatley2
£1,35006/241.69 miLondon Road, Wheatley, OX332
£1,45006/241.69 miFarm Close Road, Wheatley, OX332
£2,25008/241.7 miGidley Way, Horspath, Oxfordshire, OX334
£1,35002/241.72 mi-2
£1,60007/241.75 miChurch Road, Wheatley, OX332
£1,50007/241.76 miChurch Road Wheatley Oxford2
£1,70006/241.78 miLondon Road, Wheatley, Oxford, Oxfordshire, OX332
£95010/241.78 mi-1
£95009/241.78 miHolloway Road, Wheatley, OX331
£1,47507/241.8 miFairfax Gate Holton Oxford2
£1,50007/241.8 miHigh Street, Wheatley, OX332
£1,55008/241.8 miFairfax Gate, Wheatley3
£1,60006/241.81 mi-3
£1,65008/241.81 miGidley Way, Horspath, OX333
£1,65008/241.81 miHorspath, Oxford, OX333
£1,10006/241.81 miBiscoe Court, Wheatley1
£2,50007/241.84 miLittleworth Road, Wheatley, OX334
£2,50006/241.87 miOld Road, Wheatley, OX33 1NU4
£50011/241.91 mi-1
£50011/241.91 mi-1
£1,45002/241.96 mi-2
£1,55011/241.96 mi-2
£1,45003/241.97 miLower End, Great Milton2
£6,70008/242.04 mi-5
£6,70008/242.04 miChurch Road, Horspath, Oxford, OX335

Local Area Statistics

Population in OX44

8,080

Population in Oxford

160,498

Town centre distance

5.70 miles away

Nearest school

1.10 miles away

Nearest train station

5.11 miles away

 

 

Rental growth (12m)

+1%

Sales demand

Balanced market

Capital growth (5yrs)

+6%

Property History

Listed for £275,000

December 23, 2024

Floor Plans

Description

  • Sitting Room +
  • Kitchen +
  • Bathroom +
  • 2 Bedrooms +
  • Rear Garden +

This delightful 2-bedroom terraced period cottage presents a unique opportunity for those in search of a historic property in need of renovation. An ideal opportunity to make it your own. Dating back to around 1800, this stone cottage exudes character and offers great potential. The cottage features a charming inglenook fireplace with exposed brickwork adding character to the main living area. The ground floor accommodation includes kitchen breakfast room, sitting room and a bathroom at the rear. On the first floor there are two interconnected bedrooms with views over neighbouring countryside.

Outside

Breathtaking views at the front enhance the beauty of the surroundings, this property is perfectly positioned for those yearning to escape the chaos of city life. Located centrally in this popular Oxfordshire village. There is a long narrow garden at the rear of the cottage which is mainly laid to lawn.

Situation

The charming village of Cuddesdon, surrounded by picturesque countryside yet conveniently close to the historic city of Oxford and the M40 motorway. Haddenham and Thame Parkway Station also provides quick and easy access to London. The village has it's own Primary School, College & beautiful walking trails and nature reserves, including the Shotover Country Park and the Cuddesdon Millenium Green. The renowned Le Manoir aux Quat’ Saisons restaurant and hotel is 2.3 miles away. Golf enthusiasts will appreciate the proximity of Waterstock Golf Club and Oxfordshire Golf Clubs. Thame is well-known for its weekly market, while Oxford offers a wide range of facilities and attractions. The area is also home to prestigious schools including Magdalen, St Edwards, The Dragon, Headington Girls, Radley, and Abingdon. Property Ref Number: HAM-0136

Additional Information

Local Authority South Oxfordshire District Council
Council Tax Band C
Electric Radiators
For broadband/mobile speeds please check location at checker.ofcom.org.uk

Agent Details

Hamptons, Oxford

01865 638729

Next Steps?

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