3 Bed Terraced House, Refurb/BRRR, Bristol, BS4 3SR, £300,000

81 Hardenhuish Road, Bristol, BS4 3SR - 1 views - 3 months ago

Sold STC
Refurb/BRRR
ROI: 3%
~93 m²
+21 photos

ValuationFair Value

Sold Prices£240K - £520K
Sold Prices/m²£2.2K/m² - £5.6K/m²

 

 

Square Metres

~93 m²
Price/m²£3.2K/m²

Value Estimate

£306,000

 

 

End Value (After Refurb)

£330,387

Uplift in Value

+10%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£75,000

Stamp Duty & Legal Fees

£12,700

Refurb Costs

£38,009

Bridging Loan Interest

£7,875

Total Cash In

£135,334

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£330,387

Mortgage (After Refinance)

£247,790

Mortgage LTV

75%

Cash Released

£22,790

Cash Left In

£112,544

Equity

£82,597

Rent Range

£1,295 - £2,200

Rent Estimate

£1,792

Running Costs/mo

£1,411

Cashflow/mo

£381

Cashflow/yr

£4,574

ROI

3%

Gross Yield

7%

Local Sold Prices

50 sold prices from £240K to £520K, average is £345K. £2.2K/m² to £5.6K/m², average is £3.6K/m².

PriceDateDistanceAddressBeds 
£245K06/210.02 mi78, Hardenhuish Road, Bristol, City Of Bristol BS4 3SR3
£275K02/230.07 mi56, Hardenhuish Road, Bristol, City Of Bristol BS4 3SU3
£380K05/220.09 mi242, Bloomfield Road, Bristol, City Of Bristol BS4 3QU3
£245K12/200.1 mi42, Hardenhuish Road, Bristol, City Of Bristol BS4 3SU3
£390K10/230.1 mi78, Savoy Road, Bristol, City Of Bristol BS4 3SY3
£430K11/220.1 mi46a, Savoy Road, Bristol, City Of Bristol BS4 3SY3
£240K04/230.12 mi45, Savoy Road, Bristol, City Of Bristol BS4 3SZ3
£373K11/200.12 mi53, Langton Road, Bristol, City Of Bristol BS4 4ER3
£280K12/230.12 mi65, Langton Road, Bristol, City Of Bristol BS4 4ER3
£265K06/210.13 mi13, Buckingham Road, Bristol, City Of Bristol BS4 3SP3
£260K12/200.13 mi20, Buckingham Road, Bristol, City Of Bristol BS4 3SP3
£430K08/210.16 mi33, Braikenridge Road, Bristol, City Of Bristol BS4 3SW3
£417.5K08/230.17 mi41, Arlington Road, Bristol, City Of Bristol BS4 4AJ3
£313.5K02/210.19 mi191, Bloomfield Road, Bristol, City Of Bristol BS4 3QS3
£328K12/200.19 mi11, Langton Road, Bristol, City Of Bristol BS4 4EW3
£360K06/210.2 miYendis Lodge, Wick Road, Bristol, Avon BS4 4HU3
£327K06/210.22 mi2, Sunrise Grove, Bristol, City Of Bristol BS4 3QZ3
£392.5K02/230.23 mi2, Savoy Road, Bristol, City Of Bristol BS4 3SX3
£450K07/230.24 mi300, Wick Road, Bristol, City Of Bristol BS4 4HT3
£340K12/210.26 mi127, Sandholme Road, Brislington, Bristol, City Of Bristol BS4 3SA3
£340K08/210.26 mi154, Bloomfield Road, Bristol, City Of Bristol BS4 3RA3
£410K12/220.26 mi12, Cuffington Avenue, Bristol, City Of Bristol BS4 3QY3
£380K06/230.27 mi20, Cuffington Avenue, Bristol, City Of Bristol BS4 3QY3
£280K06/210.3 mi86, Newbridge Road, Bristol, City Of Bristol BS4 4DL3
£275K04/210.3 mi102, Bloomfield Road, Bristol, City Of Bristol BS4 3RD3
£313.5K03/220.3 mi10, Hillsborough Road, Bristol, City Of Bristol BS4 3QW3
£345K03/210.31 mi7, Martingale Road, Bristol, City Of Bristol BS4 3RB3
£358K01/230.32 mi24, Martingale Road, Bristol, City Of Bristol BS4 3RB3
£428.7K03/230.32 mi114, Bloomfield Road, Bristol, City Of Bristol BS4 3RD3
£380K02/230.33 mi89, Newbridge Road, Bristol, City Of Bristol BS4 4DN3
£345K01/230.33 mi111, Bloomfield Road, Bristol, City Of Bristol BS4 3QP3
£330K03/210.33 mi77, Bloomfield Road, Bristol, City Of Bristol BS4 3QP3
£352.5K09/210.34 mi42, Sandholme Road, Bristol, City Of Bristol BS4 3RY3
£340K12/210.35 mi5, Woodside Road, Brislington, Bristol, City Of Bristol BS4 4DW3
£345K03/210.36 mi9, Whitby Road, Bristol, City Of Bristol BS4 3QE3
£437K03/210.37 mi13, Conway Road, Brislington, Bristol, City Of Bristol BS4 3RE3
£350K11/200.38 mi9b, First Avenue, St Annes Park, Bristol, City Of Bristol BS4 4DU3
£320K07/210.39 mi182, Wick Road, Bristol, City Of Bristol BS4 4HN3
£520K04/230.39 mi208, Wick Road, Bristol, City Of Bristol BS4 4HN3
£345K02/210.4 mi52, Sandringham Road, Bristol, City Of Bristol BS4 3PP3
£330K10/230.43 mi7, Sandown Road, Brislington, Bristol, City Of Bristol BS4 3PL3
£355K08/210.44 mi14, Searle Court Avenue, Bristol, City Of Bristol BS4 4QR3
£360K06/230.45 mi13, Woodcroft Road, Bristol, City Of Bristol BS4 4QW3
£350K11/200.45 mi27, Woodcroft Road, Bristol, City Of Bristol BS4 4QW3
£426K02/230.46 mi39, Bloomfield Road, Bristol, City Of Bristol BS4 3QA3
£336K12/220.46 mi21, Birchwood Road, Bristol, City Of Bristol BS4 4QL3
£410K04/230.46 mi9, Bloomfield Road, Bristol, City Of Bristol BS4 3QA3
£345K05/230.46 mi45a, Bloomfield Road, Bristol, City Of Bristol BS4 3QA3
£250K12/220.47 mi1, Ipswich Drive, Bristol, City Of Bristol BS4 4BW3
£340K04/210.47 mi2, Sandgate Road, Bristol, City Of Bristol BS4 3PS3

Local Rents

30 rents from £1.3K/mo to £2.2K/mo, average is £1.8K/mo.

RentDateDistanceAddressBeds 
£1,75005/240.05 mi-3
£1,70003/240.11 miBuckingham Road3
£1,70001/250.12 mi-3
£2,20003/240.26 miSavoy Place, Bristol, BS43
£2,20003/240.26 miSavoy Place, Bristol, BS43
£2,20003/240.26 miSavoy Place, Bristol, BS43
£2,20003/240.26 miSavoy Place, Bristol, BS43
£1,60004/240.3 miSandholme Road, Brislington, Bristol3
£1,80003/240.31 miMartingale Road, Bristol, BS43
£1,40005/240.31 miBloomfield Road, Brislington, Bristol, BS43
£1,75003/250.33 mi-3
£1,75002/250.33 mi-3
£1,49510/230.35 miWoodside Road,Brislington,Bristol,BS43
£1,55003/240.38 miSandringham Road, Brislington, Bristol, BS43
£1,60005/240.47 miFeeder Road, Bristol, BS23
£1,50004/240.48 miGuildford Road, St Annes, Bristol3
£1,70004/240.51 miWooton Crescent, BS43
£2,00003/240.52 miGlendare Street, Bristol, BS53
£2,00004/240.57 mi-3
£2,00003/240.57 miPaintworks, Bristol, BS43
£1,29503/240.58 miSt. Davids Crescent, Bristol, BS43
£1,55001/240.59 mi-3
£1,70004/240.59 miRepton Road, Brislington, BRISTOL, BS43
£1,96505/240.59 mi-3
£1,96505/240.59 miBath Road, Arnos Vale, Bristol, BS43
£1,92503/240.6 miBath Road, Arnos Vale, Bristol, BS43
£1,55002/250.6 mi-3
£2,09004/240.6 mi-3
£1,99005/240.6 miBath Road, Arnos Vale, Bristol, BS43
£1,40001/250.62 mi-3

Local Area Statistics

Population in BS4

47,993

Population in Bristol

795,432

Town centre distance

2.29 miles away

Nearest school

0.10 miles away

Nearest train station

0.91 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

-50%

Sales demand

Seller's market

Capital growth (5yrs)

+34%

Property History

Listed for £300,000

January 22, 2025

Floor Plans

Description

  • 3D INTERACTIVE TOUR +
  • Terrace Family Home +
  • Three Bedrooms +
  • Through Sitting / Dining Room +
  • Kitchen & Bathroom +
  • Enclosed Rear Garden +
  • Off Street Parking and Detached Garage +
  • No Onward Chain +
  • IN NEED OF UPDATING +
  • Energy Rating - C +

Offered with no onward chain, a three bedroom terrace home which would make an ideal first time purchase. The property has been well maintained but would now benefit from some updating. The accommodation comprises an entrance hall, a through sitting / dining room with a bay window to the front aspect and double glazed French doors which open onto the rear garden. The kitchen is adjacent to the dining area and offers potential to knock through (subject to Building Regulation approval) to create a kitchen / dining room. Upstairs, there are two double bedrooms, a further single bedroom and a bathroom. Outside, there is a good size block paved driveway offering off street parking for 2 / 3 cars, the rear garden is enclosed and paved with a brick built outhouse and a detached garage accessed via a rear lane.

Local amenities are close at hand with a wide selection of local shops located in Sandy Park Road. These include Grounded and Deli, Paintworks is also just a short walk and is home to Bocabar and Alex Does Coffee. Local bus services are available from Sandy Park and offer access into the city and there are several parks and larger green areas, such as Arnos Court Park, Nightingale Valley Nature Reserve and St Annes Wood also just a short distance, fabulous open spaces, great for walking the dog!

Living Room - 5.06 into bay x 3.69 into recess (16'7" into bay x -

Dining Room - 3.57 x 2.72z (11'8" x 8'11"z) -

Kitchen - 3.58 max x 2.68 (11'8" max x 8'9") -

Bedroom One - 4.29 x 3.05 (14'0" x 10'0") -

Bedroom Two - 3.57 x 3.27 (11'8" x 10'8") -

Bedroom Three - 2.95 x 2.14 (9'8" x 7'0") -

Bathroom - 2.27 x 1.70 (7'5" x 5'6") -

Tenure - Freehold -

Council Tax Band - B -

Agent Details

Greenwoods Property Centre, Bristol

0117 463 0209

Next Steps?

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