3 Bed Semi-Detached House, Refurb/BRRR, Bristol, BS30 6ED, £385,000

127 Bath Road, Willsbridge, Bristol, BS30 6ED - 3 views - 2 months ago

Sold STC
Refurb/BRRR
Planning
119 m²
+16 photos

ValuationUndervalued

Sold Prices£212K - £650K
Sold Prices/m²£2K/m² - £5.3K/m²

 

 

Square Metres

119 m²
Price/m²£3.2K/m²

Value Estimate

£395,000

 

 

End Value (After Refurb)

£435,217

Uplift in Value

+10%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£96,250

Stamp Duty & Legal Fees

£20,300

Refurb Costs

£48,388

Bridging Loan Interest

£10,106

Total Cash In

£176,794

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£435,217

Mortgage (After Refinance)

£326,413

Mortgage LTV

75%

Cash Released

£37,663

Cash Left In

£139,132

Equity

£108,804

Rent Range

£1,250 - £2,695

Rent Estimate

£1,640

Running Costs/mo

£1,708

Cashflow/mo

£-68

Cashflow/yr

£-817

Gross Yield

5%

Local Sold Prices

50 sold prices from £212K to £650K, average is £313.8K. £2K/m² to £5.3K/m², average is £3.6K/m².

PriceDateDistanceAddressBeds 
£270K01/210.09 mi140, Bath Road, Willsbridge, Bristol, South Gloucestershire BS30 6EF3
£481K03/210.1 mi111, Bath Road, Willsbridge, Bristol, South Gloucestershire BS30 6ED3
£212K12/200.11 mi14, Carmarthen Grove, Willsbridge, Bristol, Avon BS30 6UY3
£516.5K06/210.13 mi10, Bath Road, Bitton, Bristol, South Gloucestershire BS30 6HZ3
£215K09/210.16 mi65, Caldicot Close, Willsbridge, Bristol, South Gloucestershire BS30 6UZ3
£315K01/230.16 mi2, Pendock Close, Bitton, Bristol, South Gloucestershire BS30 6JL3
£285K04/210.17 mi20, Oakhill Avenue, Bitton, Bristol, South Gloucestershire BS30 6JX3
£348.4K03/230.18 mi16, Taynton Close, Bitton, Bristol, South Gloucestershire BS30 6JZ3
£265K05/210.23 mi26, St Fagans Court, Willsbridge, Bristol, South Gloucestershire BS30 6UT3
£216.5K04/210.23 mi22, St Fagans Court, Willsbridge, Bristol, Avon BS30 6UT3
£282K05/230.23 mi26, St Fagans Court, Willsbridge, Bristol, South Gloucestershire BS30 6UT3
£292K11/200.24 mi8, Withington Close, Bitton, Bristol, South Gloucestershire BS30 6JR3
£332.5K01/210.24 mi5, Withington Close, Bitton, Bristol, South Gloucestershire BS30 6JR3
£375K11/220.25 mi16, Highfield Gardens, Bitton, Bristol, South Gloucestershire BS30 6RN3
£250K11/200.34 mi1, Kenilworth Drive, Willsbridge, Bristol, South Gloucestershire BS30 6UP3
£410K03/230.34 mi17, Kenilworth Drive, Willsbridge, Bristol, South Gloucestershire BS30 6UP3
£552K06/210.56 mi4, Chequers Close, Oldland Common, Bristol, South Gloucestershire BS30 6RL3
£650K10/220.56 mi1, Chequers Close, Oldland Common, Bristol, South Gloucestershire BS30 6RL3
£385K06/230.56 mi32, Sheridan Way, Longwell Green, Bristol, South Gloucestershire BS30 9UE3
£290K03/210.56 mi39, Sheridan Way, Longwell Green, Bristol, South Gloucestershire BS30 9UE3
£275K11/200.58 mi16, Meadow Court Drive, Oldland Common, Bristol, South Gloucestershire BS30 9SU3
£330K01/230.58 mi44, Meadow Court Drive, Oldland Common, Bristol, South Gloucestershire BS30 9SU3
£362.5K11/200.6 mi16, Roseville Avenue, Longwell Green, Bristol, South Gloucestershire BS30 9UD3
£305K04/210.6 mi23, Roseville Avenue, Longwell Green, Bristol, South Gloucestershire BS30 9UD3
£250K09/210.6 mi6, Brookfield Walk, Oldland Common, Bristol, South Gloucestershire BS30 9SS3
£340K11/200.61 mi42, Auburn Avenue, Longwell Green, Bristol, South Gloucestershire BS30 9YU3
£287K11/200.65 mi7, Greenview, Longwell Green, Bristol, Avon BS30 9UB3
£296K06/210.65 mi75, Court Road, Oldland Common, Bristol, South Gloucestershire BS30 9SN3
£300K03/210.66 mi74, Long Beach Road, Longwell Green, Bristol, South Gloucestershire BS30 9YE3
£640K05/230.66 mi5, Kings Square, Bitton, Bristol, South Gloucestershire BS30 6HR3
£325K11/200.67 mi6, Penngrove, Longwell Green, Bristol, South Gloucestershire BS30 9UQ3
£287.3K03/210.68 mi125, Long Beach Road, Longwell Green, Bristol, South Gloucestershire BS30 9YG3
£430K01/210.68 mi11, Stratton Place, Longwell Green, Bristol, South Gloucestershire BS30 9AU3
£620K09/210.71 mi20, Court Farm Road, Longwell Green, Bristol, South Gloucestershire BS30 9AA3
£325K03/230.72 mi16, Palmdale Close, Longwell Green, Bristol, South Gloucestershire BS30 9UH3
£330K03/210.72 mi53, Palmdale Close, Longwell Green, Bristol, Avon BS30 9UH3
£300K03/210.72 mi9, Court Road, Oldland Common, Bristol, South Gloucestershire BS30 9SR3
£290K10/200.72 mi16, Henfield Crescent, Oldland Common, Bristol, South Gloucestershire BS30 9SF3
£300K03/210.72 mi23, Henfield Crescent, Oldland Common, Bristol, South Gloucestershire BS30 9SF3
£370K06/210.73 mi5, Brooklea, Oldland Common, Bristol, South Gloucestershire BS30 9SD3
£352K11/220.75 mi25, Palmdale Close, Longwell Green, Bristol, South Gloucestershire BS30 9UH3
£320K10/200.75 mi67, Westcourt Drive, Oldland Common, Bristol, South Gloucestershire BS30 9SJ3
£336K08/210.76 mi122, California Road, Bristol, South Gloucestershire BS30 9XH3
£285K03/210.76 mi124, California Road, Bristol, South Gloucestershire BS30 9XH3
£265K11/200.78 mi125, Bath Road, Longwell Green, Bristol, South Gloucestershire BS30 9DD3
£347K04/210.79 mi30, Elderwood Drive, Longwell Green, Bristol, South Gloucestershire BS30 9YA3
£280K01/210.8 mi166, High Street, Oldland Common, Bristol, South Gloucestershire BS30 9TA3
£353K11/200.8 mi147, California Road, Oldland Common, Bristol, South Gloucestershire BS30 9PP3
£312.5K09/210.81 mi137, High Street, Bitton, Bristol, Avon BS30 6HQ3
£275K08/210.82 mi135, High Street, Oldland Common, Bristol, South Gloucestershire BS30 9TD3

Local Rents

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

RentDateDistanceAddressBeds 
£1,25004/240.22 mi14 St Fagans Court, Willsbridge, Bristol3
£1,75012/240.22 miKeynsham Road, Willsbridge, Bristol3
£1,55008/240.62 mi-3
£2,17503/240.7 mi-3
£1,65009/240.7 mi-3
£2,69504/230.77 mi-3
£1,80012/240.93 miNorth Street, Oldland Common, Bristol, Gloucestershire, BS303
£1,40003/240.95 miParkwall Road, Bristol, BS303
£1,50012/240.99 miEarlstone Crescent, Bristol3
£1,45003/241.03 miHigh Street, Bristol3
£1,40003/241.1 mi-3
£1,30012/241.19 miMalvern Drive- Warmley3
£1,40003/241.23 miNewton Road, Cadbury Heath, Bristol, Gloucestershire, BS303

Local Area Statistics

Population in BS30

30,091

Population in Bristol

795,432

Town centre distance

5.61 miles away

Nearest school

0.30 miles away

Nearest train station

1.19 miles away

 

 

Rental growth (12m)

+13%

Sales demand

Seller's market

Capital growth (5yrs)

+14%

Property History

Price changed to £385,000

March 8, 2025

Listed for £395,000

January 20, 2025

Floor Plans

Description

  • No Chain +
  • Stone Built +
  • Close to Cycle Track +
  • Driveway +
  • Garage +
  • Side Plot Garden +
  • Two/Three Bedrooms +
  • Two Receptions +
  • Downstairs Bathrrom +
  • Potential to Extend +

Situated a stones throw from Avon Valley Railway, is this stone built home which has been in the same family since the 1960`s. Set in a good size plot with ample gardens to the side and rear which could suit someone wishing to extend to create a large family home (subject to usual planning permissions). In brief the accommodation comprises Lounge, Dining Room, Kitchen and Bathroom on the ground floor, with Master Bedroom, Bedroom Two and Bedroom Three which is directly accessed from the former bedroom, hence two/three Bedrooms. The property is gas centrally heated and double glazed, has been well loved over the decades but is best described as requiring modernisation and refurbishment and would suit someone wishing to stamp their own ideas on this super home. Finally there is a driveway to the front and garage next to the plot which is accessed via a lane to the left of the property. Energy Rating - TBC. Council Tax Band - D.

PLEASE INTERACT WITH OUR MARKET LEADING VIRTUAL TOUR

Lounge -

Dining Room -

Kitchen -

Rear Hallway -

Bathroom -

Landing -

Bedroom One -

Bedroom Two -

Bedroom Three -

Outside -

Driveway -

Garage -

Agent Details

Brunt & Fussell, Bristol

0117 463 0026

Next Steps?

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