2 Bed Bungalow, Refurb/BRRR, Oxford, OX1 5RW, £450,000
Kennington, Oxford, OX1 5RW - 2 months ago
Sold STC
Refurb/BRRR
~107 m²





+5 photos
ValuationFair Value
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £112,500 |
Stamp Duty & Legal Fees | £33,700 |
Refurb Costs | £47,757 |
Bridging Loan Interest | £11,813 |
Total Cash In | £207,520 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £497,104 |
Mortgage (After Refinance) | £372,828 |
Mortgage LTV | 75% |
Cash Released | £35,328 |
Cash Left In | £172,192 |
Equity | £124,276 |
Rent Range | £1,200 - £1,900 |
Rent Estimate | £1,479 |
Running Costs/mo | £1,869 |
Cashflow/mo | £-390 |
Cashflow/yr | £-4,683 |
Gross Yield | 4% |
Local Rents
35 rents from £1.2K/mo to £1.9K/mo, average is £1.4K/mo.
Local Area Statistics
Population in OX1 | 25,508 |
Population in Oxford | 160,498 |
Town centre distance | 3.44 miles away |
Nearest school | 0.60 miles away |
Nearest train station | 1.41 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +20% |
Sales demand | Seller's market |
Capital growth (5yrs) | +20% |
Property History
Listed for £450,000
January 8, 2025
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.