5 Bed Detached House, Refurb/BRRR, Bristol, BS30 9QR, £750,000
West Street, Oldland Common, Bristol, BS30 9QR - 4 views - 3 months ago
Refurb/BRRR
~178 m²





+24 photos
ValuationOvervalued
Sold Prices | £300K - £1.9M |
Sold Prices/m² | £1.8K/m² - £5.5K/m² |
| |
Square Metres | ~178.28 m² |
Price/m² | £4.2K/m² |
Value Estimate | £553,607 |
| |
End Value (After Refurb) | £605,281 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £187,500 |
Stamp Duty & Legal Fees | £48,700 |
Refurb Costs | £72,494 |
Bridging Loan Interest | £19,688 |
Total Cash In | £330,131 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £605,281 |
Mortgage (After Refinance) | £453,961 |
Mortgage LTV | 75% |
Cash Left In | £330,131 |
Equity | £151,320 |
Rent Range | £1,250 - £2,695 |
Rent Estimate | £1,641 |
Running Costs/mo | £2,240 |
Cashflow/mo | £-599 |
Cashflow/yr | £-7,184 |
Gross Yield | 3% |
Local Sold Prices
27 sold prices from £300K to £1.9M, average is £505K. £1.8K/m² to £5.5K/m², average is £3.2K/m².
Local Rents
23 rents from £1.3K/mo to £2.7K/mo, average is £1.6K/mo.
Local Area Statistics
Population in BS30 | 30,091 |
Population in Bristol | 795,432 |
Town centre distance | 5.44 miles away |
Nearest school | 0.10 miles away |
Nearest train station | 1.90 miles away |
| |
Rental growth (12m) | +13% |
Sales demand | Seller's market |
Capital growth (5yrs) | +14% |
Property History
Listed for £750,000
January 8, 2025
Floor Plans

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