3 Bed Semi-Detached House, Refurb/BRRR, Oxford, OX4 3RZ, £475,000

Westbury Crescent, Oxford, OX4 3RZ - 3 views - 3 months ago

Under Offer
Refurb/BRRR
ROI: 1%
~93 m²
+4 photos

ValuationOvervalued

Sold Prices£325K - £625K
Sold Prices/m²£2.8K/m² - £9.8K/m²

 

 

Square Metres

~93 m²
Price/m²£5.1K/m²

Value Estimate

£465,000

 

 

End Value (After Refurb)

£465,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£118,750

Stamp Duty & Legal Fees

£26,700

Refurb Costs

£41,731

Bridging Loan Interest

£12,469

Total Cash In

£201,400

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£465,000

Mortgage (After Refinance)

£348,750

Mortgage LTV

75%

Cash Left In

£201,400

Equity

£116,250

Rent Range

£1,250 - £4,333

Rent Estimate

£2,037

Running Costs/mo

£1,881

Cashflow/mo

£156

Cashflow/yr

£1,878

ROI

1%

Gross Yield

5%

Local Sold Prices

50 sold prices from £325K to £625K, average is £420K. £2.8K/m² to £9.8K/m², average is £5.2K/m².

PriceDateDistanceAddressBeds 
£518K12/220.03 mi4, Westbury Crescent, Oxford, Oxfordshire OX4 3RZ3
£550K06/230.03 mi28, Westbury Crescent, Oxford, Oxfordshire OX4 3RZ3
£510K12/220.07 mi19, Church Hill Road, Oxford, Oxfordshire OX4 3SG3
£450K02/240.07 mi3, Church Hill Road, Oxford, Oxfordshire OX4 3SG3
£450K05/230.08 mi55, Kelburne Road, Oxford, Oxfordshire OX4 3SH3
£450K11/230.08 mi24, Church Hill Road, Oxford, Oxfordshire OX4 3SE3
£410K02/210.12 mi10, Beauchamp Lane, Oxford, Oxfordshire OX4 3LF3
£465K12/220.13 mi8, Beauchamp Lane, Oxford, Oxfordshire OX4 3LF3
£375K03/210.14 mi41, Mayfair Road, Oxford, Oxfordshire OX4 3SR3
£452.5K01/240.14 mi26, Mayfair Road, Oxford, Oxfordshire OX4 3SR3
£395K11/200.14 mi26, Mayfair Road, Oxford, Oxfordshire OX4 3SR3
£460K07/230.15 mi7, Hillsborough Road, Oxford, Oxfordshire OX4 3SL3
£360K11/230.17 mi17, Crowell Road, Oxford, Oxfordshire OX4 3LL3
£375K03/210.17 mi23, Crowell Road, Oxford, Oxfordshire OX4 3LL3
£420K12/220.18 mi5, Gaisford Road, Oxford, Oxfordshire OX4 3LH3
£495K02/210.19 mi2, Eleanor Close, Oxford, Oxfordshire OX4 3ND3
£400K05/210.19 mi17, Fairlie Road, Oxford, Oxfordshire OX4 3SW3
£420K07/230.2 mi4, Mayfair Road, Oxford, Oxfordshire OX4 3SP3
£585K07/230.21 mi18, Annesley Road, Oxford, Oxfordshire OX4 4JQ3
£370K11/200.21 mi17, Hampden Road, Oxford, Oxfordshire OX4 3LW3
£358K02/210.22 mi55, Campbell Road, Florence Park, Oxford, Oxfordshire OX4 3PG3
£352.5K03/230.22 mi74, Campbell Road, Florence Park, Oxford, Oxfordshire OX4 3PG3
£420K10/210.22 mi18, Gaisford Road, Oxford, Oxfordshire OX4 3LQ3
£451K10/210.23 mi4, Gaisford Road, Oxford, Oxfordshire OX4 3LQ3
£530K04/230.24 mi8, Rose Hill, Oxford, Oxfordshire OX4 4HS3
£325K03/210.24 mi24, Spencer Crescent, Oxford, Oxfordshire OX4 4SN3
£465K06/210.25 mi11, Rose Hill, Oxford, Oxfordshire OX4 4JP3
£372.5K04/210.25 mi47, Bartholomew Road, Oxford, Oxfordshire OX4 3QL3
£550K01/230.25 mi29, Courtland Road, Oxford, Oxfordshire OX4 4HZ3
£399K03/210.26 mi112, Oxford Road, Littlemore, Oxford, Oxfordshire OX4 4QP3
£555K11/200.27 mi16, Church Cowley Road, Oxford, Oxfordshire OX4 3JR3
£392.5K03/210.28 mi14, Van Diemans Lane, Oxford, Oxfordshire OX4 3QA3
£587K11/230.28 mi46, Lytton Road, Oxford, Oxfordshire OX4 3PA3
£370K02/230.28 mi17, Cornwallis Road, Oxford, Oxfordshire OX4 3NP3
£496.8K08/210.28 mi54, Courtland Road, Oxford, Oxfordshire OX4 4JB3
£380K08/210.28 mi39, Church Cowley Road, Oxford, Oxfordshire OX4 3JR3
£540K04/210.28 mi18, Church Cowley Road, Cowley, Oxford, Oxfordshire OX4 3JR3
£360K04/210.28 mi43, Church Cowley Road, Oxford, Oxfordshire OX4 3JR3
£425K11/200.28 mi14, Church Cowley Road, Cowley, Oxford, Oxfordshire OX4 3JR3
£419.8K02/230.28 mi29, Church Cowley Road, Oxford, Oxfordshire OX4 3JR3
£380K12/220.28 mi21, Church Cowley Road, Oxford, Oxfordshire OX4 3JR3
£515K03/240.28 mi54, Courtland Road, Oxford, Oxfordshire OX4 4JB3
£480K12/200.29 mi13, Egerton Road, Oxford, Oxfordshire OX4 4JF3
£625K03/230.29 mi13, Egerton Road, Oxford, Oxfordshire OX4 4JF3
£400K12/220.29 mi30, Liddell Road, Oxford, Oxfordshire OX4 3QU3
£415K01/210.3 mi25, Florence Park Road, Oxford, Oxfordshire OX4 3PN3
£467K02/230.3 mi51, Lytton Road, Oxford, Oxfordshire OX4 3PA3
£403K01/240.31 mi104, Cowley Road, Littlemore, Oxford, Oxfordshire OX4 3TJ3
£410K08/230.31 mi11, Newman Road, Oxford, Oxfordshire OX4 3UJ3
£407K12/220.31 mi16, Newman Road, Oxford, Oxfordshire OX4 3UJ3

Local Rents

50 rents from £1.3K/mo to £4.3K/mo, average is £1.9K/mo.

RentDateDistanceAddressBeds 
£2,10002/250.06 mi-3
£2,00006/240.15 miHillsborough Road, OXFORD3
£1,80001/250.2 mi-3
£2,02506/240.24 miCampbell Road, Oxford3
£2,20006/240.24 miRose Hill, Oxford, OX43
£2,30006/240.26 mi-3
£1,85012/230.27 mi-3
£4,33302/240.27 mi-3
£3,20006/240.27 mi-3
£2,00010/240.27 mi-3
£2,10012/240.27 mi-3
£2,00002/250.27 mi-3
£2,10006/240.29 miA Liddell Road, Oxford3
£1,60007/240.3 miBartholomew Road, East Oxford, OX43
£1,75007/240.3 miBartholomew Road, East Oxford, OX43
£1,67506/240.3 miOutram Road, Cowley3
£1,75004/240.31 mi-3
£1,65006/240.34 miBarns Road, OXFORD3
£1,65006/240.34 miBarns Road, OXFORD3
£1,65007/240.34 miBarns Road, OXFORD3
£1,80006/240.35 miDashwood Road, East Oxford, OX43
£1,55006/240.36 miBartholomew Road, East Oxford, OX43
£1,50006/240.39 miLittlehay Road, East Oxford, OX43
£3,20003/250.4 mi-3
£3,25006/240.4 miIffley Turn, Oxford, Oxfordshire, OX44HN3
£1,60006/240.4 miLong Lane, Littlemore, Oxford3
£1,70011/240.4 mi-3
£2,10012/240.4 mi-3
£1,25008/240.42 miElm Tree, Littlemore, OX43
£1,90006/240.43 mi-3
£1,95004/250.43 mi-3
£2,46506/240.44 mi-3
£3,08003/250.44 mi-3
£1,80008/240.44 miEdmund Road, Oxford, Oxfordshire, OX43
£1,70006/240.45 miHerschel Crescent, Oxford, Oxfordshire, OX43
£2,00006/240.46 miBailey Road, Cowley3
£2,15006/240.46 miBailey Road, Cowley3
£1,95008/240.46 miCornwallis Close, East Oxford3
£1,95006/240.49 miLittle Hay Road, Oxford, Oxford, OX43
£2,20003/250.49 mi-3
£1,60007/240.5 miHerschel Crescent, OXFORD3
£1,75007/240.5 miBailey Road, Cowley3
£2,40007/240.51 miHMO licence with 3 DOUBLE bedrooms3
£1,55002/240.51 mi-3
£1,65010/240.52 mi-3
£2,85007/240.52 miIffley Turn, Oxford, OX43
£2,00007/240.55 miOxford Road, HMO Ready 3/4 Sharers, OX43
£2,25009/240.57 miTemple Road, Oxford, OX43
£1,85003/250.57 mi-3
£2,35006/240.6 miCricket Road, HMO Ready 3/4 Sharers, OX43

Local Area Statistics

Population in OX4

61,985

Population in Oxford

160,498

Town centre distance

2.31 miles away

Nearest school

0.40 miles away

Nearest train station

2.63 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+4%

Sales demand

Balanced market

Capital growth (5yrs)

+13%

Property History

Listed for £475,000

January 17, 2025

Floor Plans

Description

  • NO ONWARD CHAIN +
  • Three bedroomed semi-detached house +
  • Great location in quiet residential close +
  • Good access to shops and public transport +
  • In need of updating throughout +
  • Gas central heating with recent boiler +
  • uPVC double glazing +
  • VIEWING ESSENTIAL +

NO ONWARD CHAIN. A three bedroomed semi-detached 1930's house in a great residential location close to the excellent local amenities and with great access to public transport and the ring road.

Though property is now in need of a little updating, this property is the perfect 'live-in' renovation for a keen DIYer or builder as there is plenty of potential for extension (subject to permission) The plot offers off-street parking, to the front and side as well as a detached garage set to the side in the rear garden. That garden is also a real feature of this house, offering space to relax and a safe space for children to play.

in summary, this property has the potential to grow with you as your needs change (STPP) and could be your family home for many years to come.

Give us a call or drop us an email to make an arrangement to view.

Agents Notes Council Tax Band D Oxford City Council

Location Westbury Crescent is a quiet residential road, just off Rose Hill, located approximately 3 miles to the south east of Oxford City and within walking distance to the Isis river and tow path as well as Florence Park.  It is a popular residential area offering attractive houses, originally built in the 1930's, and benefitting from excellent amenities nearby including shops within walking distance, pubs and restaurants, and also good access to schools. Offering easy access to the ring road which leads to the A34 and M40, and close to the Oxford Business and Science Parks. There are excellent public transport links giving easy access to Oxford City and beyond.

Agent Details

Wheatley Estates, Wheatley

01865 638891

Next Steps?

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