3 Bed Terraced House, Cash/Bridging Only, FK5 3DT, £88,000





ValuationUndervalued
Sold Prices | £120K - £382.5K |
| |
Square Metres | ~84.17 m² |
Value Estimate | £90,640£90,640 |
BMV | 3% |
| |
End Value (After Refurb) | £92,250£92,250 |
Uplift in Value | +5%+5% |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging LoanBridging Loan |
Deposit (25%) | £22,000£22,000 |
Stamp Duty & Legal Fees | £5,600£5,600 |
Refurb Costs | £32,944£32,944 |
Bridging Loan Interest | £2,310£2,310 |
Total Cash In | £64,604£64,604 |
| |
Cash Out | |
Monetisation | FlipRefinance & RentRefinance & Rent |
Revaluation | £92,250£92,250 |
Mortgage (After Refinance) | £69,188£69,188 |
Mortgage LTV | 75%75% |
Cash Released | £3,188£3,188 |
Cash Left In | £61,416£61,416 |
Equity | £23,063£23,063 |
Rent Range | £750 - £1,400£750 - £1,400 |
Rent Estimate | £1,043 |
Running Costs/mo | £517£517 |
Cashflow/mo | £526£526 |
Cashflow/yr | £6,313£6,313 |
ROI | 10%10% |
Gross Yield | 14%14% |
Local Sold Prices
44 sold prices from £120K to £382.5K, average is £189.2K.
Price | Date | Distance | Address | Price/m² | m² | Beds | Type | |
£134.2K | 06/21 | 0.05 mi | 60, Valeview, Stenhousemuir, Larbert, Stirlingshire FK5 3BZ | - | - | 3 | Terraced House | |
£155K | 10/21 | 0.12 mi | 29, Muir Street, Stenhousemuir, Larbert, Stirlingshire FK5 3HZ | - | - | 3 | Terraced House | |
£146.2K | 06/21 | 0.15 mi | 39, Valeview, Stenhousemuir, Larbert, Stirlingshire FK5 3BX | - | - | 3 | Semi-Detached House | |
£147K | 12/21 | 0.15 mi | 39, Valeview, Stenhousemuir, Larbert, Stirlingshire FK5 3BX | - | - | 3 | Semi-Detached House | |
£135K | 05/21 | 0.23 mi | 51, Mclachlan Street, Stenhousemuir, Larbert, Stirlingshire FK5 3HW | - | - | 3 | Semi-Detached House | |
£181.2K | 06/21 | 0.24 mi | 77, Mclachlan Street, Stenhousemuir, Larbert, Stirlingshire FK5 3HW | - | - | 3 | Semi-Detached House | |
£285K | 12/21 | 0.25 mi | 555, Main Street, Stenhousemuir, Larbert, Stirlingshire FK5 4QB | - | - | 3 | Semi-Detached House | |
£128.5K | 10/21 | 0.32 mi | 35, Waverley Terrace, Stenhousemuir, Larbert, Stirlingshire FK5 3HT | - | - | 3 | Terraced House | |
£217K | 07/21 | 0.34 mi | 466, Main Street, Stenhousemuir, Larbert, Stirlingshire FK5 3JU | - | - | 3 | Semi-Detached House | |
£171K | 04/21 | 0.35 mi | 4, Church Street, Stenhousemuir, Larbert, Stirling FK5 4QR | - | - | 3 | Semi-Detached House | |
£129K | 10/21 | 0.36 mi | 19, Elizabeth Avenue, Larbert, Stirlingshire FK5 4BJ | - | - | 3 | Terraced House | |
£259.3K | 05/21 | 0.37 mi | 23, Carronvale Road, Larbert, Stg FK5 3LZ | - | - | 3 | Semi-Detached House | |
£250K | 11/21 | 0.37 mi | 8, Carronvale Road, Larbert, Stirlingshire FK5 3LZ | - | - | 3 | Semi-Detached House | |
£240K | 09/21 | 0.37 mi | 52, Tryst Road, Stenhousemuir, Larbert, Stirlingshire FK5 4QH | - | - | 3 | Semi-Detached House | |
£382.5K | 12/21 | 0.45 mi | 243, Main Street, Larbert, Stirlingshire FK5 4RA | - | - | 3 | Detached House | |
£161.6K | 08/21 | 0.45 mi | 60, Jamieson Avenue, Stenhousemuir, Larbert, Stirlingshire FK5 4TY | - | - | 3 | Terraced House | |
£210K | 04/21 | 0.46 mi | 125, Tryst Road, Stenhousemuir, Larbert, Stirlingshire FK5 4QJ | - | - | 3 | Semi-Detached House | |
£175K | 07/21 | 0.47 mi | 32, Steps Street, Stenhousemuir FK5 4LH | - | - | 3 | Semi-Detached House | |
£180K | 08/21 | 0.47 mi | 11, Steps Street, Stenhousemuir, Larbert, Stirlingshire FK5 4LH | - | - | 3 | Semi-Detached House | |
£198K | 05/21 | 0.47 mi | 2, Steps Street, Stenhousemuir, Larbert, Stirlingshire FK5 4LH | - | - | 3 | Semi-Detached House | |
£223.5K | 09/21 | 0.49 mi | 86, Rae Street, Stenhousemuir, Larbert, Stirlingshire FK5 4QP | - | - | 3 | Semi-Detached House | |
£155.5K | 12/21 | 0.5 mi | 16, Chapel Drive, Stenhousemuir, Larbert, Stirlingshire FK5 4JH | - | - | 3 | Terraced House | |
£120K | 12/21 | 0.5 mi | 6, Sheriff Lane, Stenhousemuir, Larbert, Stirlingshire FK5 4BZ | - | - | 3 | Terraced House | |
£135K | 04/21 | 0.54 mi | 2, Ochil Drive, Stenhousemuir, Larbert, Stirlingshire FK5 4JL | - | - | 3 | Terraced House | |
£172K | 10/21 | 0.58 mi | 32, Arthurs Drive, Stenhousemuir, Larbert FK5 4DP | - | - | 3 | Terraced House | |
£220K | 10/21 | 0.63 mi | 45, Beech Crescent, Larbert, Stirlingshire FK5 3EX | - | - | 3 | Semi-Detached House | |
£192K | 11/21 | 0.65 mi | 16, Sarti Terrace, Muirhall Road, Larbert FK5 4TD | - | - | 3 | Terraced House | |
£150.2K | 08/21 | 0.66 mi | 93, Burnhead Road, Larbert, Stirlingshire FK5 4RJ | - | - | 3 | Terraced House | |
£260K | 07/21 | 0.69 mi | 42, Lodge Drive, Stenhousemuir, Larbert, Stirlingshire FK5 4DJ | - | - | 3 | Semi-Detached House | |
£230K | 09/21 | 0.71 mi | 34, Lomond Crescent, Stenhousemuir, Larbert, Stirlingshire FK5 4LT | - | - | 3 | Detached House | |
£203.6K | 11/21 | 0.72 mi | 52, Torlea Place, Larbert FK5 4QZ | - | - | 3 | Semi-Detached House | |
£180K | 02/21 | 0.73 mi | 59, Torlea Place, Larbert, Stg FK5 4QY | - | - | 3 | Semi-Detached House | |
£219K | 08/21 | 0.76 mi | 1, Maple Avenue, Stenhousemuir, Larbert, Stirlingshire FK5 4BT | - | - | 3 | Detached House | |
£225K | 05/21 | 0.76 mi | 8, Maple Avenue, Stenhousemuir, Larbert, Stirlingshire FK5 4BT | - | - | 3 | Detached House | |
£195K | 09/21 | 0.81 mi | 17, Canmore Drive, Stenhousemuir, Larbert, Stirlingshire FK5 4LA | - | - | 3 | Semi-Detached House | |
£193K | 04/21 | 0.82 mi | 2, Denny Road, Larbert, Stirlingshire FK5 3AD | - | - | 3 | Detached House | |
£191.4K | 08/21 | 0.84 mi | 6, Craigie Court, Larbert FK5 4PD | - | - | 3 | Semi-Detached House | |
£167.6K | 08/21 | 0.84 mi | 11, Sainford Crescent, Falkirk, Stirlingshire FK2 7QE | - | - | 3 | Semi-Detached House | |
£220K | 03/21 | 0.85 mi | 4, Goosedubs Place, Falkirk, Stirlingshire FK2 7GW | - | - | 3 | Detached House | |
£184K | 07/21 | 0.92 mi | 20, Muirhead Avenue, Falkirk, Stirlingshire FK2 7SQ | - | - | 3 | Semi-Detached House | |
£163K | 04/21 | 0.92 mi | 18, Cluny Drive, Stenhousemuir, Larbert FK5 4UA | - | - | 3 | Semi-Detached House | |
£192K | 04/21 | 0.94 mi | 40, Gowkhill Place, Larbert, Stirlingshire FK5 4US | - | - | 3 | Terraced House | |
£265.6K | 08/21 | 0.95 mi | 5, Ladywell Court, Larbert, Stirlingshire FK5 4HR | - | - | 3 | Detached House | |
£187K | 08/21 | 0.99 mi | 11, Longdales Place, Falkirk FK2 7HN | - | - | 3 | Detached House |
Local Rents
12 rents from £750/mo to £1.4K/mo, average is £1.1K/mo.
Rent | Date | Distance | Address | Beds | Type | |
£1,400 | 03/25 | 0.67 mi | - | 3 | Detached House | |
£1,000 | 12/24 | 0.73 mi | - | 3 | Terraced House | |
£1,200 | 03/24 | 0.86 mi | Williamson Avenue, Falkirk, FK2 | 3 | Detached House | |
£1,200 | 04/24 | 0.86 mi | McCormack Place, Kinnaird Village, Larbert | 3 | Detached House | |
£1,100 | 12/24 | 0.94 mi | Gowkhill Place, Larbert, Stirling, FK5 4US | 3 | Terraced House | |
£1,150 | 12/24 | 1 mi | Blenheim Place,Stenhousemuir | 3 | Detached House | |
£1,200 | 03/24 | 1.06 mi | Cortachy Avenue, Carron, Falkirk, FK2 | 3 | Detached House | |
£795 | 04/25 | 1.08 mi | - | 3 | Flat | |
£850 | 03/24 | 1.22 mi | 40 Dollar Avenue | 3 | Detached House | |
£775 | 07/24 | 1.22 mi | - | 3 | Flat | |
£750 | 04/24 | 1.23 mi | Nailer Road,Camelon | 3 | Flat | |
£850 | 11/24 | 1.24 mi | - | 3 | Flat |
Local Area Statistics
| |
Rental growth (12m) | -2%-2% |
Sales demand | Seller's marketSeller's market |
Capital growth (5yrs) | +32%+32% |
Property History
Listed for £88,000
January 17, 2025
Floor Plans

Description
- This home is a non-traditional 'Orlit' construction home which is not considered suitable for mainstream mortgage lending +
- Spacious 3 bed end terrace home situated on a large corner plot in a popular area with treelined views to the front +
- 3 spacious double bedrooms all with integrated storage on the upper floor +
- Generous fitted kitchen with all appliances and rear door access +
- Modern family bathroom with shower over bath +
- Quiet cul-de-sac location +
- Parking to the front and side with a mono-blocked driveway +
- New UPVC rear door to the back garden +
- Gas central heating, double glazing and ample storage +
- Excellent bus and motorway to Glasgow, Edinburgh, Falkirk, Stirling & the North +
*HOME REPORT AVAILABLE BELOW THE PROPERTY DESCRIPTION*
*The property is of non traditional 'Orlit' construction which is not considered suitable for mainstream mortgage lending . The reported valuation is on the basis of a CASH PURCHASE*
'A non-standard construction house is built from materials that do not conform to the 'standard' definition. Standard houses have brick or stone walls with a roof made of slate or tile. A non-standard construction is therefore anything that falls outside of this.'
Gillespie Property are delighted to present to you this end terrace family home situated on a substantial plot in a quiet cul-de-sac with treelined views to the front. The home has been well maintained and is ideal for 1st time buyers, families and for buy-to-let.
Accommodation comprises: large entrance hallway with under-stair storage and a carpeted staircase leading off to the upper floor. Well presented lounge with feature fireplace, fully fitted kitchen with a Rangemaster cooker with 6 ring gas burners, 2 electric ovens, grill and a storage compartment, fridge/freezer, washing machine, breakfast bar, a superb range of floor and wall units and rear door access.
On the upper floor there are 3 spacious double bedrooms which all have built in storage and a family bathroom with a mixer shower over the bath.
The property benefits from gas central heating, double glazing and ample storage throughout including the partially floored loft
Externally, there is a mono-blocked driveway to the front and side fitting multiples vehicles. The rear garden is fully enclosed with a newly erected timber fence, laid to lawn with a plethora of mature trees, plants surrounding and most importantly is south facing.
For schooling Stenhousemuir Primary is a short walk-away and Larbert High School is again a few minutes away by foot.
The local area boasts a range of amenities including fitness centre, B & M garden centre, Tim Hortons coffee shop drive-thru, Asda, 24-hour petrol station & shop, restaurants, takeaways, bars, specialist shops plus more along with a further village main street and Larbert train station within a 5-minute walk.
Access to bus/train (Larbert Train Station being a 5-minute walk away)/motorway links heading to Glasgow, Edinburgh, Stirling, the North & Falkirk town centre are all close-by with a wider range of shops including the excellent Falkirk Retail Park.
This home would suit 1st time buyers, buy-to-let, investors and those looking to upsize or downsize. A superb buy!
Tax Band: A
EPC: D
Viewing
By appointment through Agent on or email
Entry:
Negotiable.
Whilst these particulars are believed to be correct, they are not guaranteed by the selling agents and do not form part of any contract of sale.
NO UPFRONT FEES when selling your home INCLUDING your HOME REPORT!
PAY NOTHING until your home is SOLD!