3 Bed Semi-Detached House, Refurb/BRRR, Bristol, BS30 9SE, £390,000

Westcourt Drive, Oldland Common, Bristol, Gloucestershire, BS30 9SE - 4 views - 3 months ago

Sold STC
Refurb/BRRR
ROI: 1%
~93 m²
+6 photos

ValuationFair Value

Sold Prices£175K - £620K
Sold Prices/m²£2.4K/m² - £5.3K/m²

 

 

Square Metres

~93 m²
Price/m²£4.2K/m²

Value Estimate

£392,244

 

 

End Value (After Refurb)

£368,125

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£97,500

Stamp Duty & Legal Fees

£19,900

Refurb Costs

£37,816

Bridging Loan Interest

£10,238

Total Cash In

£167,203

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£368,125

Mortgage (After Refinance)

£276,094

Mortgage LTV

75%

Cash Left In

£167,203

Equity

£92,031

Rent Range

£1,250 - £2,695

Rent Estimate

£1,587

Running Costs/mo

£1,488

Cashflow/mo

£99

Cashflow/yr

£1,191

ROI

1%

Gross Yield

5%

Local Sold Prices

50 sold prices from £175K to £620K, average is £328.8K. £2.4K/m² to £5.3K/m², average is £4.2K/m².

PriceDateDistanceAddressBeds 
£342.5K01/210.1 mi19, Pearsall Road, Longwell Green, Bristol, South Gloucestershire BS30 9BB3
£387.5K05/230.13 mi3, Ellacombe Road, Longwell Green, Bristol, South Gloucestershire BS30 9AZ3
£318K11/200.13 mi1, Ellacombe Road, Longwell Green, Bristol, South Gloucestershire BS30 9AZ3
£442K01/210.14 mi11, Ellacombe Road, Longwell Green, Bristol, South Gloucestershire BS30 9BQ3
£365K10/200.17 mi25, Watsons Road, Longwell Green, Bristol, South Gloucestershire BS30 9DW3
£390K07/230.19 mi27, Ellacombe Road, Longwell Green, Bristol, South Gloucestershire BS30 9BN3
£285K07/210.19 mi48, Shellards Road, Longwell Green, Bristol, South Gloucestershire BS30 9DU3
£325K06/210.19 mi55, Ellacombe Road, Longwell Green, Bristol, South Gloucestershire BS30 9BW3
£345K11/200.2 mi10, Poyntz Court, Longwell Green, Bristol, South Gloucestershire BS30 7DT3
£265K11/200.21 mi125, Bath Road, Longwell Green, Bristol, South Gloucestershire BS30 9DD3
£370K06/210.22 mi31, Archer Court, Longwell Green, Bristol, South Gloucestershire BS30 7DW3
£342.5K01/230.23 mi8, Archer Court, Longwell Green, Bristol, South Gloucestershire BS30 7DW3
£355K04/210.24 mi128, Pearsall Road, Longwell Green, Bristol, South Gloucestershire BS30 9BE3
£352K11/220.27 mi25, Palmdale Close, Longwell Green, Bristol, South Gloucestershire BS30 9UH3
£425K03/230.28 mi78, Shellards Road, Longwell Green, Bristol, South Gloucestershire BS30 9DT3
£325K03/230.3 mi16, Palmdale Close, Longwell Green, Bristol, South Gloucestershire BS30 9UH3
£330K03/210.3 mi53, Palmdale Close, Longwell Green, Bristol, Avon BS30 9UH3
£340K09/210.31 mi78, Court Farm Road, Longwell Green, Bristol, South Gloucestershire BS30 9AD3
£300K04/210.32 mi14, Moor Croft Drive, Longwell Green, Bristol, South Gloucestershire BS30 7DB3
£367K03/210.32 mi2, Moor Croft Drive, Longwell Green, Bristol, South Gloucestershire BS30 7DB3
£327.5K05/230.32 mi7, Moor Croft Drive, Longwell Green, Bristol, South Gloucestershire BS30 7DB3
£287K10/200.32 mi11, Moor Croft Drive, Longwell Green, Bristol, South Gloucestershire BS30 7DB3
£620K09/210.32 mi20, Court Farm Road, Longwell Green, Bristol, South Gloucestershire BS30 9AA3
£348K12/220.33 mi17, Moor Croft Drive, Longwell Green, Bristol, South Gloucestershire BS30 7DB3
£285K01/210.34 mi5, Turners Court, Longwell Green, Bristol, Avon BS30 7DJ3
£287K11/200.34 mi7, Greenview, Longwell Green, Bristol, Avon BS30 9UB3
£280K02/210.35 mi5, Francis Place, Longwell Green, Bristol, South Gloucestershire BS30 9DR3
£325K11/200.37 mi6, Penngrove, Longwell Green, Bristol, South Gloucestershire BS30 9UQ3
£430K01/210.38 mi11, Stratton Place, Longwell Green, Bristol, South Gloucestershire BS30 9AU3
£275K10/200.38 mi28, California Road, Bristol, South Gloucestershire BS30 9XJ3
£290K02/230.38 mi18, California Road, Bristol, South Gloucestershire BS30 9XJ3
£175K11/220.39 mi3, Frampton Court, Longwell Green, Bristol, South Gloucestershire BS30 7DL3
£362.5K11/200.39 mi16, Roseville Avenue, Longwell Green, Bristol, South Gloucestershire BS30 9UD3
£305K04/210.39 mi23, Roseville Avenue, Longwell Green, Bristol, South Gloucestershire BS30 9UD3
£256.5K06/210.44 mi30, Parkwall Road, Bristol, South Gloucestershire BS30 8HL3
£355K02/230.45 mi41, California Road, Bristol, South Gloucestershire BS30 8AZ3
£370K05/230.45 mi23, Beaumont Close, Longwell Green, Bristol, South Gloucestershire BS30 9XN3
£281K11/200.45 mi19, Beaumont Close, Longwell Green, Bristol, South Gloucestershire BS30 9XN3
£385K06/230.45 mi32, Sheridan Way, Longwell Green, Bristol, South Gloucestershire BS30 9UE3
£290K03/210.45 mi39, Sheridan Way, Longwell Green, Bristol, South Gloucestershire BS30 9UE3
£335K11/220.46 mi161, Earlstone Crescent, Bristol, South Gloucestershire BS30 8AH3
£345K11/220.47 mi4, Miles Court, Barrs Court, Bristol, South Gloucestershire BS30 7AW3
£285K11/220.47 mi7, Chesters, Bristol, South Gloucestershire BS30 8AQ3
£290K02/210.48 mi11, Parkwall Crescent, Barrs Court, Bristol, South Gloucestershire BS30 8HP3
£342.5K01/230.48 mi4, Chesters, Bristol, South Gloucestershire BS30 8AQ3
£347K04/210.48 mi30, Elderwood Drive, Longwell Green, Bristol, South Gloucestershire BS30 9YA3
£312K11/210.5 mi12, Allington Drive, Barrs Court, Bristol, South Gloucestershire BS30 7AT3
£225K05/210.52 mi6, The Warns, Bristol, South Gloucestershire BS30 8HJ3
£307K03/210.52 mi25, Swaish Drive, Barrs Court, Bristol, South Gloucestershire BS30 7AJ3
£260K01/210.54 mi123, Earlstone Crescent, Bristol, South Gloucestershire BS30 8AF3

Local Rents

25 rents from £1.3K/mo to £2.7K/mo, average is £1.5K/mo.

RentDateDistanceAddressBeds 
£2,17503/240.29 mi-3
£1,40003/240.37 mi-3
£1,40003/240.37 miParkwall Road, Bristol, BS303
£1,50012/240.55 miEarlstone Crescent, Bristol3
£1,69504/240.62 miDe Verose Court, Hanham, Bristol, Gloucestershire, BS153
£1,55008/240.69 mi-3
£1,65009/240.73 mi-3
£1,40003/240.79 miNewton Road, Cadbury Heath, Bristol, Gloucestershire, BS303
£1,75012/240.85 miKeynsham Road, Willsbridge, Bristol3
£1,25004/240.86 mi14 St Fagans Court, Willsbridge, Bristol3
£1,55002/250.89 mi-3
£2,69504/230.93 mi-3
£1,50004/240.97 miCreswicke Avenue, Hanham, Bristol3
£1,40004/241.06 miHigh Street, Hanham, Bristol3
£1,65004/241.12 miGays Road, Hanham3
£1,65012/241.12 miGays Road, Hanham3
£1,35012/241.12 mi14 Gregory Court, Bristol3
£1,50003/241.13 miLavers Close, Kingswood, Bristol, BS153
£1,40004/241.14 miTudor Road, Hanham, Bristol, BS153
£1,50004/241.14 mi1 Avonview, BRISTOL3
£1,80001/251.19 mi-3
£1,80012/241.19 miNorth Street, Oldland Common, Bristol, Gloucestershire, BS303
£1,30012/241.21 miMalvern Drive- Warmley3
£1,40012/241.22 miGlanville Gardens, Kingswood, Bristol3
£1,40003/241.23 miGleneagles Road, Warmley, Bristol, BS303

Local Area Statistics

Population in BS30

30,091

Population in Bristol

795,432

Town centre distance

4.63 miles away

Nearest school

0.10 miles away

Nearest train station

1.37 miles away

 

 

Rental growth (12m)

+13%

Sales demand

Seller's market

Capital growth (5yrs)

+14%

Property History

Listed for £390,000

January 16, 2025

Floor Plans

Description

  • 3 Bedrooms +
  • CHAIN FREE +
  • Corner plot location +
  • Modern renovation throughout +
  • Detached garage +
  • Driveway +
  • Immaculately presented +
  • Freehold +

This beautifully maintained 3-bedroom semi-detached home sits on a desirable corner plot and is in outstanding condition offered chain free. The property features a welcoming entrance hall, a bright and cozy living room, a spacious dining area, and a modern kitchen with sleek finishes.

Upstairs, three well-appointed bedrooms and a large bathroom provide comfort. Outside, the corner plot offers extra outdoor space, a detached garage, a driveway, and a serene garden for relaxation.

With its charming design, spacious layout, and convenient location, this home is a fantastic opportunity for comfortable living.

Agent Details

Andrews Estate Agents, Longwell Green

0117 463 9377

Next Steps?

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