3 Bed Terraced House, Refurb/BRRR, Bristol, BS37 4JR, £250,000

Deerhurst, Yate, Bristol, Gloucestershire, BS37 4JR - 3 views - 3 months ago

Sold STC
Refurb/BRRR
ROI: 3%
~93 m²
+18 photos

ValuationFair Value

Sold Prices£195.5K - £350K
Sold Prices/m²£2.1K/m² - £4K/m²

 

 

Square Metres

~93 m²
Price/m²£2.7K/m²

Value Estimate

£255,000

 

 

End Value (After Refurb)

£268,910

Uplift in Value

+8%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£62,500

Stamp Duty & Legal Fees

£8,700

Refurb Costs

£37,841

Bridging Loan Interest

£6,563

Total Cash In

£117,354

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£268,910

Mortgage (After Refinance)

£201,682

Mortgage LTV

75%

Cash Released

£14,182

Cash Left In

£103,172

Equity

£67,227

Rent Range

£1,300 - £1,800

Rent Estimate

£1,433

Running Costs/mo

£1,147

Cashflow/mo

£286

Cashflow/yr

£3,433

ROI

3%

Gross Yield

7%

Local Sold Prices

50 sold prices from £195.5K to £350K, average is £245K. £2.1K/m² to £4K/m², average is £2.8K/m².

PriceDateDistanceAddressBeds 
£280K05/230.09 mi67, Deerhurst, Yate, Bristol, South Gloucestershire BS37 4JP3
£195.5K11/200.09 mi65, Deerhurst, Yate, Bristol, South Gloucestershire BS37 4JP3
£242K01/210.09 mi53, Deerhurst, Yate, Bristol, South Gloucestershire BS37 4JP3
£248K11/210.1 mi59, Longford, Yate, Bristol, South Gloucestershire BS37 4JW3
£275K06/230.1 mi95, Longford, Yate, Bristol, South Gloucestershire BS37 4JW3
£210K03/210.1 mi74, Longford, Yate, Bristol, South Gloucestershire BS37 4JW3
£236K04/210.1 mi93, Longford, Yate, Bristol, South Gloucestershire BS37 4JW3
£232.8K05/230.16 mi24, Hardwicke, Yate, Bristol, South Gloucestershire BS37 4LE3
£229.9K06/210.17 mi267, Witcombe, Yate, Bristol, South Gloucestershire BS37 8SB3
£225K05/210.18 mi37, Longford, Yate, Bristol, South Gloucestershire BS37 4JN3
£220K12/200.18 mi43, Hardwicke, Yate, Bristol, South Gloucestershire BS37 4LF3
£235K12/200.21 mi327, Witcombe, Yate, Bristol, South Gloucestershire BS37 8SA3
£260K11/200.21 mi5, Witcombe, Yate, Bristol, South Gloucestershire BS37 8SA3
£246K08/210.25 mi97, Witcombe, Yate, Bristol, South Gloucestershire BS37 8SU3
£240K04/210.27 mi218, Witcombe, Yate, Bristol, South Gloucestershire BS37 8SQ3
£240K11/210.27 mi193, Witcombe, Yate, Bristol, South Gloucestershire BS37 8SQ3
£246K12/210.28 mi150, Witcombe, Yate, Bristol, South Gloucestershire BS37 8SH3
£300K01/230.28 mi176, Witcombe, Yate, Bristol, South Gloucestershire BS37 8SH3
£258K11/210.3 mi76, St Briavels Drive, Yate, Bristol, South Gloucestershire BS37 4HT3
£245K08/210.31 mi10, Brookthorpe, Yate, Bristol, South Gloucestershire BS37 4HU3
£259K09/210.31 mi213, Witcombe, Yate, Bristol, South Gloucestershire BS37 8SQ3
£290K01/230.33 mi14, Brockworth, Yate, Bristol, South Gloucestershire BS37 8SJ3
£285K02/230.33 mi36, Brockworth, Yate, Bristol, South Gloucestershire BS37 8SJ3
£233K10/210.34 mi2, Glenfall, Yate, Bristol, South Gloucestershire BS37 4LX3
£220K06/230.34 mi69, Woodmancote, Yate, Bristol, South Gloucestershire BS37 4LJ3
£311K05/230.36 mi31a, Brookthorpe, Yate, Bristol, South Gloucestershire BS37 4HX3
£272.5K01/230.38 mi60, Brockworth, Yate, Bristol, South Gloucestershire BS37 8SL3
£290K04/230.38 mi67, Brockworth, Yate, Bristol, South Gloucestershire BS37 8SL3
£290K02/230.4 mi115, Brockworth, Yate, Bristol, South Gloucestershire BS37 8SW3
£230K11/200.4 mi103, Brockworth, Yate, Bristol, South Gloucestershire BS37 8SW3
£250K03/210.4 mi159, Brockworth, Yate, Bristol, South Gloucestershire BS37 8SP3
£300K06/230.4 mi147, Brockworth, Yate, Bristol, South Gloucestershire BS37 8SP3
£277K02/230.41 mi27, Edgeworth, Yate, Bristol, South Gloucestershire BS37 8YL3
£350K01/230.42 mi8, Blue Cedar Close, Yate, Bristol, South Gloucestershire BS37 4GE3
£210K05/210.44 mi31, Edgeworth, Yate, Bristol, South Gloucestershire BS37 8YL3
£215K11/210.45 mi153, Bredon, Yate, Bristol, South Gloucestershire BS37 8TF3
£235K09/210.45 mi129, Bredon, Yate, Bristol, South Gloucestershire BS37 8TF3
£235K11/200.45 mi144, Bredon, Yate, Bristol, South Gloucestershire BS37 8TF3
£227.5K12/200.45 mi140, Bredon, Yate, Bristol, South Gloucestershire BS37 8TF3
£238K01/210.45 mi199, Bredon, Yate, Bristol, South Gloucestershire BS37 8TQ3
£245K11/210.48 mi187, Glenfall, Yate, Bristol, South Gloucestershire BS37 4ND3
£235K08/210.48 mi160, Glenfall, Yate, Bristol, South Gloucestershire BS37 4ND3
£230K01/210.48 mi171, Glenfall, Yate, Bristol, South Gloucestershire BS37 4ND3
£245K03/230.48 mi171, Glenfall, Yate, Bristol, South Gloucestershire BS37 4ND3
£250K09/210.48 mi118, Bredon, Yate, Bristol, South Gloucestershire BS37 8TE3
£205K12/200.48 mi114, Bredon, Yate, Bristol, South Gloucestershire BS37 8TE3
£258K07/210.48 mi104, Bredon, Yate, Bristol, South Gloucestershire BS37 8TE3
£246K03/210.49 mi73, Edgeworth, Yate, Bristol, South Gloucestershire BS37 8YW3
£260K06/230.5 mi3, Badgeworth, Yate, Bristol, South Gloucestershire BS37 8YQ3
£230K04/210.5 mi24, Badgeworth, Yate, Bristol, South Gloucestershire BS37 8YQ3

Local Rents

19 rents from £1.3K/mo to £1.8K/mo, average is £1.4K/mo.

RentDateDistanceAddressBeds 
£1,30012/240.21 mi-3
£1,30012/240.23 miChargrove, Yate, South Gloucestershire, BS37 3
£1,30012/240.47 mi-3
£1,40004/250.51 mi-3
£1,32612/240.52 mi-3
£1,32609/240.52 mi-3
£1,80002/240.53 mi-3
£1,59512/240.53 mi-3
£1,35012/240.55 miBlaisdon, Yate3
£1,37512/240.67 miCherington, Yate3
£1,30012/240.7 miHarescombe, Yate, BRISTOL, BS373
£1,39501/250.8 mi-3
£1,40012/240.81 mi-3
£1,39512/240.85 miSlimbridge Close, Yate3
£1,40009/240.93 mi-3
£1,60012/241.07 mi-3
£1,50009/241.07 mi-3
£1,70001/251.09 mi-3
£1,50003/251.09 mi-3

Local Area Statistics

Population in BS37

38,080

Population in Bristol

795,432

Town centre distance

8.06 miles away

Nearest school

0.40 miles away

Nearest train station

0.63 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-21%

Sales demand

Seller's market

Capital growth (5yrs)

+22%

Property History

Listed for £250,000

January 15, 2025

Floor Plans

Description

  • No onward chain +
  • Double garage +
  • Parking +
  • Larger third bedroom due to being an E type +
  • Porch +

Located in at the end of Deerhurst, Yate, this three bedroom semi-detached 'E-Type' home is renowned for its larger-than-average room sizes, offering excellent living space for families or first time buyers.

The property is approached by a driveway leading to a rare double garage, a sought after feature in south Yate, providing ample parking and storage. Inside, the home is well laid out, with generously sized living and hallways, a kitchen, and three spacious bedrooms upstairs.

While in need of minor renovation, the majority of updates required are cosmetic, making this an ideal project for buyers looking to personalize their home.
With its excellent location, potential, and unique features, this property presents a fantastic opportunity in the heart of Yate.

Agent Details

Andrews Estate Agents, Yate

01454 802685

Next Steps?

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