3 Bed Semi-Detached House, Refurb/BRRR, Bristol, BS15 8DQ, £375,000

Counterpool Road, Kingswood, Bristol, BS15 8DQ - 3 views - 3 months ago

Refurb/BRRR
ROI: 2%
~93 m²
+13 photos

ValuationOvervalued

Sold Prices£228K - £472.5K
Sold Prices/m²£2.1K/m² - £5.3K/m²

 

 

Square Metres

~93 m²
Price/m²£4K/m²

Value Estimate

£281,044

 

 

End Value (After Refurb)

£335,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£93,750

Stamp Duty & Legal Fees

£18,700

Refurb Costs

£38,000

Bridging Loan Interest

£9,844

Total Cash In

£162,044

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£335,000

Mortgage (After Refinance)

£251,250

Mortgage LTV

75%

Cash Left In

£162,044

Equity

£83,750

Rent Range

£1,200 - £3,000

Rent Estimate

£1,604

Running Costs/mo

£1,388

Cashflow/mo

£216

Cashflow/yr

£2,596

ROI

2%

Gross Yield

5%

Local Sold Prices

50 sold prices from £228K to £472.5K, average is £297.5K. £2.1K/m² to £5.3K/m², average is £3.2K/m².

PriceDateDistanceAddressBeds 
£290K09/210 mi32, Counterpool Road, Bristol, South Gloucestershire BS15 8DQ3
£265K05/230 mi25, Counterpool Road, Bristol, South Gloucestershire BS15 8DQ3
£285K06/210 mi11, Counterpool Road, Bristol, South Gloucestershire BS15 8DQ3
£267K06/210 mi22, Counterpool Road, Bristol, South Gloucestershire BS15 8DQ3
£340K06/210.05 mi17, Greenore, Bristol, South Gloucestershire BS15 8ER3
£295K11/200.05 mi5, Greenore, Bristol, South Gloucestershire BS15 8ER3
£228K02/210.08 mi30, Forest Road, Kingswood, Bristol, South Gloucestershire BS15 8EQ3
£275K03/210.1 mi16, Footshill Road, Bristol, Avon BS15 8EP3
£270K05/230.15 mi5, Oakfield Road, Kingswood, Bristol, South Gloucestershire BS15 8NT3
£363K09/210.16 mi13, Footshill Drive, Bristol, South Gloucestershire BS15 8EY3
£321K03/210.16 mi15, Footshill Drive, Bristol, South Gloucestershire BS15 8EY3
£472.5K01/230.17 mi16, Woodside Road, Kingswood, Bristol, South Gloucestershire BS15 8BH3
£247K11/200.2 mi11, Britannia Road, Kingswood, Bristol, South Gloucestershire BS15 8BG3
£253.3K01/210.2 mi104, Hanham Road, Bristol, South Gloucestershire BS15 8NP3
£300K09/210.21 mi142, Forest Road, Kingswood, Bristol, South Gloucestershire BS15 8EN3
£290K02/230.23 mi68, Barter Close, Kingswood, Bristol, South Gloucestershire BS15 8JN3
£228K06/210.23 mi64, Barter Close, Kingswood, Bristol, South Gloucestershire BS15 8JN3
£305.6K04/230.23 mi21, Blackhorse Road, Bristol, South Gloucestershire BS15 8EF3
£250K11/200.24 mi34, School Road, Kingswood, Bristol, South Gloucestershire BS15 8BJ3
£328K12/220.24 mi8, School Road, Kingswood, Bristol, South Gloucestershire BS15 8BJ3
£380K09/210.29 mi3, Footshill Close, Bristol, South Gloucestershire BS15 8HG3
£383K05/220.3 mi9, Footshill Close, Bristol, South Gloucestershire BS15 8HG3
£373K09/210.3 mi14, Hillside Avenue, Bristol, City Of Bristol BS15 8BW3
£330K03/230.3 mi53c, Court Road, Kingswood, Bristol, South Gloucestershire BS15 9QG3
£320K07/230.31 mi19, Newent Avenue, Bristol, City Of Bristol BS15 8AQ3
£242.8K07/210.31 mi3, Derrick Road, Bristol, South Gloucestershire BS15 8DS3
£285K03/210.31 mi39, Kennard Rise, Bristol, City Of Bristol BS15 8AF3
£310K07/230.32 mi22, Stradbrook Avenue, Bristol, City Of Bristol BS5 8PH3
£314K11/200.32 mi13, Court Road, Kingswood, Bristol, South Gloucestershire BS15 9QB3
£235K02/210.34 mi171, Furber Road, Bristol, City Of Bristol BS5 8PL3
£315K07/230.34 mi75, Magpie Bottom Lane, Kingswood, Bristol, South Gloucestershire BS15 8HF3
£415K11/220.34 mi105, Kingsway, St George, Bristol, City Of Bristol BS5 8NH3
£250K12/200.37 mi2, Russell Avenue, Bristol, South Gloucestershire BS15 9QF3
£337.5K06/210.38 mi75, Kingsway Avenue, St George, Bristol, City Of Bristol BS5 7PY3
£260K10/200.38 mi60, Kingsway Avenue, St George, Bristol, City Of Bristol BS5 7PY3
£280K09/210.38 mi86, Tabernacle Road, Hanham, Bristol, South Gloucestershire BS15 8DW3
£338K02/230.38 mi84, Tabernacle Road, Hanham, Bristol, South Gloucestershire BS15 8DW3
£460K03/230.39 mi2, Magpie Bottom Lane, St George, Bristol, City Of Bristol BS5 8PR3
£230K02/210.39 mi113, Court Road, Kingswood, Bristol, South Gloucestershire BS15 9QN3
£287K02/230.41 mi15, Laurel Street, Bristol, South Gloucestershire BS15 8NB3
£275K01/210.42 mi38, Hanham Road, Bristol, South Gloucestershire BS15 8PP3
£274.5K04/210.42 mi1, Claypool Road, Bristol, South Gloucestershire BS15 9QJ3
£330K12/220.43 mi40, Courtney Road, Kingswood, Bristol, South Gloucestershire BS15 9RH3
£335K01/230.45 mi2, Furber Vale, Bristol, City Of Bristol BS5 8PZ3
£317.8K06/230.45 mi67, Lower Hanham Road, Hanham, Bristol, South Gloucestershire BS15 8SA3
£370K10/220.46 mi12, Raeburn Road, Bristol, City Of Bristol BS5 8PS3
£290K09/210.46 mi88, Furber Road, Bristol, City Of Bristol BS5 8PX3
£325K09/210.46 mi214a, Kingsway, St George, Bristol, City Of Bristol BS5 8NX3
£355K03/230.47 mi10, Edward Road, Kingswood, Bristol, South Gloucestershire BS15 9TG3
£249.9K09/210.48 mi9, Langford Way, Bristol, South Gloucestershire BS15 9PD3

Local Rents

32 rents from £1.2K/mo to £3K/mo, average is £1.5K/mo.

RentDateDistanceAddressBeds 
£1,60001/240.06 mi-3
£1,50003/240.1 miFootshill Road, Kingswood BS153
£2,31004/240.17 miWoodside Road, Kingswood, Bristol, BS153
£1,55012/240.19 mi-3
£2,20003/240.26 miMoravian Road, Kingswood, Bristol, BS153
£1,60003/240.26 miKennard Road, Bristol, BS153
£1,50004/240.26 miKennard Road, Bristol, BS153
£1,60003/240.26 mi-3
£1,60003/240.29 miHalls Road, Kingswood3
£1,50001/250.29 mi-3
£1,45002/250.29 mi-3
£2,19503/250.35 mi-3
£1,40002/240.38 mi-3
£1,60005/240.42 miFurber Road, St George3
£1,20004/240.46 miFairlyn Drive, Kingswood, Bristol3
£1,40004/240.47 miTudor Road, Hanham, Bristol, BS153
£1,34502/250.48 mi-3
£1,49503/250.48 mi-3
£3,00002/250.49 mi-3
£1,40012/240.49 miGlanville Gardens, Kingswood, Bristol3
£1,80005/240.51 miKingsway, St. George, Bristol3
£1,65003/240.51 miLondon Street, Kingswood3
£1,95012/240.52 mi-3
£1,60003/240.53 miBryants Hill, Kingswood, Bristol, BS53
£1,50012/240.55 mi-3
£1,50004/240.55 miBroad Road, Bristol, BS153
£1,50002/250.55 mi-3
£1,50004/240.56 miCharlton Road, Kingswood, Bristol3
£1,40004/240.58 miHigh Street, Hanham, Bristol3
£1,40003/240.58 miCharlton Road, Bristol3
£1,59505/240.59 miStaplegrove Crescent, St George, Bristol3
£1,75001/250.6 mi-3

Local Area Statistics

Population in BS15

47,398

Population in Bristol

795,432

Town centre distance

3.45 miles away

Nearest school

0.10 miles away

Nearest train station

2.22 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+13%

Sales demand

Seller's market

Capital growth (5yrs)

+36%

Property History

Listed for £375,000

December 27, 2024

Sold for £267,000

2021

Sold for £225,000

2020

Floor Plans

Description

  • SEMI DETACHED +
  • FULL RENOVATION 2021-2022 +
  • HUGE REAR GARDEN +
  • DRIVEWAY +
  • GREAT SCHOOLING NEAR BY +
  • EASY ACCESS TO KINGSWOOD HIGH STREET +

Viewings to commence in January 2025, our offices are closed until 02/01/25

Welcome to this beautifully renovated three-bedroom semi-detached home, where modern design meets comfort.

Fully refurbished in 2021/22, every detail has been thoughtfully updated to create a stylish and inviting space. The ground floor begins with a welcoming entrance hallway leading to a bright living room with a charming bay window. At the heart of the home, the kitchen and dining room have been seamlessly combined, offering an open, airy space with a high-spec kitchen and double doors that open to the garden—perfect for entertaining or family time.

Upstairs, the first floor boasts three bedrooms, all finished to a high standard. Two generous doubles and a well-proportioned single room provide versatile living options, complemented by a sleek and modern family bathroom. Outside, the property truly shines with a fantastic rear garden. The patio flows naturally from the dining area, wrapping around the side of the house, while a spacious lawn leads to a raised decking area, ideal for relaxing or hosting gatherings. At the front, a driveway offers convenient off-street parking.

Located within easy reach of Kingswood High Street and the A4174 Ring Road, this home is also surrounded by excellent schools, including the OFSTED Outstanding Beacon Rise Primary School, OFSTED Good Two Mile Hill Primary School, and John Cabot Academy. This property is perfect for families or professionals seeking a stylish, move-in-ready home in a convenient and desirable location.

Agent Details

CJ Hole, Kingswood

0117 463 6230

Next Steps?

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