3 Bed Terraced House, Refurb/BRRR, Tillicoultry, FK13 6ET, £119,950

19 Ramsay Terrace, Tillicoultry, FK13 6ET - 2 views - 3 months ago

Under Offer
Refurb/BRRR
ROI: 5%
~93 m²
+19 photos

ValuationOvervalued

Sold Prices£80K - £271.5K

 

 

Square Metres

~93 m²

Value Estimate

£115,000

 

 

End Value (After Refurb)

£82,625

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£29,988

Stamp Duty & Legal Fees

£4,799

Refurb Costs

£37,200

Bridging Loan Interest

£3,149

Total Cash In

£76,885

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£82,625

Mortgage (After Refinance)

£61,969

Mortgage LTV

75%

Cash Left In

£76,885

Equity

£20,656

Rent Range

£425 - £1,450

Rent Estimate

£779

Running Costs/mo

£434

Cashflow/mo

£345

Cashflow/yr

£4,140

ROI

5%

Gross Yield

8%

Local Sold Prices

38 sold prices from £80K to £271.5K, average is £155.1K.

PriceDateDistanceAddressBeds 
£135.7K08/210.07 mi12, North Hill Street, Tillicoultry, Clackmannanshire FK13 6EN3
£108K02/210.11 mi55, Jamieson Gardens, Tillicoultry, Clk FK13 6EP3
£165K04/210.13 mi24, Walker Terrace, Tillicoultry, Clackmannanshire FK13 6EF3
£135K08/210.14 mi17, Mayfield Avenue, Tillicoultry, Clackmannanshire FK13 6HD3
£195.3K07/210.17 mi6, Willison Crescent, Tillicoultry, Clackmannanshire FK13 6NZ3
£168.5K06/210.17 mi12, Willison Crescent, Tillicoultry, Clackmannanshire FK13 6NZ3
£163.6K03/210.19 mi52, Hill Street, Tillicoultry, Clackmannanshire FK13 6HF3
£80K10/210.21 mi3, Mayfield Avenue, Tillicoultry, Clackmannanshire FK13 6HD3
£82.5K12/210.21 mi2, Mayfield Avenue, Tillicoultry, Clackmannanshire FK13 6HD3
£220K03/210.21 mi69, Ochil Street, Tillicoultry, Clackmannanshire FK13 6EJ3
£153.2K12/200.21 mi26, Fir Park, Tillicoultry, Clk FK13 6PL3
£271.5K10/210.24 mi25, Stirling Street, Tillicoultry, Clackmannanshire FK13 6EA3
£190K07/210.25 mi150a, High Street, Tillicoultry, Clackmannanshire FK13 6DT3
£245K03/210.26 mi7, Dollar Road, Tillicoultry, Clackmannanshire FK13 6PA3
£180K02/210.27 mi6, Tullich Terrace, Tillicoultry FK13 6RD3
£126.3K10/210.29 mi34, Johnston Crescent, Tillicoultry, Clackmannanshire FK13 6PZ3
£176K04/210.31 mi10a, Ann Street, Tillicoultry, Clackmannanshire FK13 6NH3
£145K07/210.31 mi31, Ann Street, Tillicoultry, Clk FK13 6NN3
£130K08/210.31 mi11, St. Serfs Road, Tillicoultry, Clackmannanshire FK13 6QH3
£140.8K12/200.33 mi28, Upper Mill Street, Tillicoultry, Clk FK13 6AP3
£195K03/210.33 mi11, Kingseat Drive, Tillicoultry, Clackmannanshire FK13 6RE3
£195K07/210.34 mi20, Heathwood Crescent, Tillicoultry, Clackmannanshire FK13 6QP3
£190K09/210.34 mi24, Heathwood Crescent, Tillicoultry, Clackmannanshire FK13 6QP3
£175K07/210.35 mi8, Spinners Court, Tillicoultry, Clackmannanshire FK13 6RN3
£127K02/210.36 mi9, Shillinghill, Tillicoultry, Clk FK13 6BB3
£245K12/200.37 mi8, Kirktoun Gardens, Tillicoultry, Clk FK13 6PG3
£165K05/210.38 mi2, Walnut Park, Tillicoultry, Clackmannanshire FK13 6QY3
£178K10/210.39 mi10, Daiglen, Tillicoultry, Clackmannanshire FK13 6QX3
£120K11/210.41 mi27, Chapelle Crescent, Tillicoultry, Clackmannanshire FK13 6NL3
£100K07/210.41 mi13, Chapelle Crescent, Tillicoultry, Clackmannanshire FK13 6NL3
£110K10/210.72 mi5, Ochilview, Devonside, Tillicoultry, Clackmannanshire FK13 6JD3
£157K03/210.73 mi9, Langour, Devonside, Tillicoultry, Clackmannanshire FK13 6JG3
£170K12/210.81 mi10, Dunmoss View, Coalsnaughton, Tillicoultry, Clackmannanshire FK13 6BF3
£110K01/210.86 mi21, Simpson Drive, Coalsnaughton, Tillicoultry, Clackmannanshire FK13 6JY3
£130.2K06/210.86 mi30, Simpson Drive, Coalsnaughton, Tillicoultry, Clackmannanshire FK13 6JY3
£114K04/210.97 mi13, Glenhead Avenue, Coalsnaughton, Tillicoultry, Clackmannanshire FK13 6JN3
£127K11/210.97 mi21, Glenhead Avenue, Coalsnaughton, Tillicoultry, Clackmannanshire FK13 6JN3
£118K06/210.97 mi15, Glenhead Avenue, Coalsnaughton, Tillicoultry, Clackmannanshire FK13 6JN3

Local Rents

52 rents from £425/mo to £1.4K/mo, average is £750/mo.

RentDateDistanceAddressBeds 
£52502/240.02 mi-3
£93504/240.2 miOchil Street, Tillicoultry, FK132
£93506/240.2 mi-2
£82003/250.2 mi-2
£80003/240.2 miOchil Street, Tillicoultry2
£85004/240.22 miStirling Court, Tillicoultry, FK132
£85005/240.22 mi-2
£1,35004/240.23 mi4 Walker Terrace, Tillicoultry FK13 6EE3
£82512/240.24 mi-2
£52508/230.24 mi-1
£52508/230.24 mi-1
£78003/240.24 mi-2
£54003/240.26 mi-2
£65003/250.26 mi-2
£42507/230.26 mi-1
£45007/240.26 mi-1
£59508/230.32 mi-2
£85004/240.32 miThe Clock Mill, Tillicoultry2
£85012/240.33 mi-2
£70006/230.35 mi-2
£1,39503/240.37 miGlebe Crescent, Tillicoultry, Clackmannanshire, FK133
£77504/240.41 miWeavers Way, Tillicoultry2
£1,45004/240.42 miDollar Road, Tillicoultry4
£75011/240.85 mi-2
£65005/240.94 miMain Street, Coalsnaughton 2
£1,15004/241.18 miDollar2
£92504/241.51 miKennels Cottage, Harviestoun, Dollar, FK14 7PX2
£95004/241.57 miSheardale House West, Dollar, FK14 7PY2
£85504/241.83 miMount Devon House, Dollar1
£62504/242.1 miScott Court, Alva, Clackmannanshire2
£65012/232.12 mi-2
£65003/242.12 mi-2
£67508/242.12 mi-2
£65004/242.12 miScott Court, Alva2
£65004/242.12 miScott Court, Alva2
£60008/232.14 mi-2
£65004/242.14 miHenry Street, Alva2
£95004/242.17 miBraehead , Alva2
£75004/242.19 miAberdona, Coalsnaughton, FK10 3QP2
£90007/242.2 mi-2
£67504/242.26 miStirling Street, Alva, Clackmannanshire, FK122
£62504/242.28 miBeechwood, Alloa, Sauchie, FK102
£75011/232.28 mi-2
£67504/242.29 miSchawpark Av, Sauchie2
£80002/242.29 mi-2
£80004/242.32 miBeechwood, Sauchie, Clackmannanshire3
£70001/242.34 mi-3
£75011/232.34 mi-2
£95005/242.37 miLeishman Square, Alva2
£72005/232.39 mi-2
£72005/232.39 mi-2
£67505/242.4 miQueen St, Alva2

Local Area Statistics

 

 

Rental growth (12m)

-29%

Sales demand

Seller's market

Capital growth (5yrs)

+20%

Property History

Listed for £119,950

January 21, 2025

Floor Plans

Description

  • MID TERRACED VILLA IN NEED OF SOME MODERNISATION SITUATED WITHIN THE VILLAGE OF TILLICOULTRY +
  • ENTRANCE PORCH HALLWAY +
  • LOUNGE/DINING ROOM +
  • BREAKFASTING KITCHEN +
  • THREE BEDROOMS MASTER WITH EN-SUITE +
  • FAMILY SHOWER ROOM +
  • GAS CENTRAL HEATING DOUBLE GLAZING EPC - C COUNCIL TAX BAND -B +
  • PRIVATE FRONT AND REAR GARDENS +
  • WOODEN GARAGE PROVIDING OFF ROAD PARKING +

Mid terraced villa in need of some upgrading situated within the popular village of Tillicoultry.

The property comprises: entrance porch, hallway, lounge/dining room, breakfasting kitchen, three bedrooms (master en-suite) and family shower room. The property is heated by a gas central heating system and is double glazed throughout. Further benefiting the property is a private front and rear garden. A large wooden garage to the rear provides off road parking.

Tillicoultry is a picturesque village set at the foot of the Ochil Hills and situated between the villages of Dollar and Alva. There are a variety of shops and restaurants within Tillicoultry as well as Sterling Mills Outlet Shopping Village and Sterling Furniture Warehouse. There is a nursery and primary school and secondary schooling is available in Alva or at the private educational facility of Dollar Academy. Tillicoultry lies on the regular bus route into Stirling University. There is a golf course, driving range, dry ski slope, town hall and scenic walks through Tillicoultry Glen. For commuting, bus routes service Tillicoultry into Alloa and Stirling, also nearby major motorways and the train station in Alloa or Stirling provide links into Glasgow, Edinburgh and Perth.

Agent Details

PRIMROSE PROPERTIES, Alloa

01259 235968

Next Steps?

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