3 Bed Terraced House, Refurb/BRRR, Bristol, BS16 5RR, £340,000
Hill House Road, Downend, BS16 5RR - 2 views - 2 months ago
Refurb/BRRR
ROI: 4%
~93 m²





+6 photos
ValuationOvervalued
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £85,000 |
Stamp Duty & Legal Fees | £15,900 |
Refurb Costs | £37,686 |
Bridging Loan Interest | £8,925 |
Total Cash In | £149,261 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £316,596 |
Mortgage (After Refinance) | £237,447 |
Mortgage LTV | 75% |
Cash Left In | £149,261 |
Equity | £79,149 |
Rent Range | £1,350 - £3,260 |
Rent Estimate | £1,819 |
Running Costs/mo | £1,373 |
Cashflow/mo | £446 |
Cashflow/yr | £5,350 |
ROI | 4% |
Gross Yield | 6% |
Local Rents
11 rents from £1.4K/mo to £3.3K/mo, average is £1.8K/mo.
Local Area Statistics
Population in BS16 | 75,691 |
Population in Bristol | 795,432 |
Town centre distance | 4.14 miles away |
Nearest school | 0.30 miles away |
Nearest train station | 2.69 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +7% |
Sales demand | Seller's market |
Capital growth (5yrs) | +28% |
Property History
Listed for £340,000
January 16, 2025
Floor Plans

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