3 Bed Terraced House, Refurb/BRRR, Swindon, SN3 6PE, £205,000

Upfield, Swindon, Wiltshire, SN3 6PE - 3 views - 2 months ago

Sold STC
Refurb/BRRR
ROI: 4%
~93 m²
+4 photos

ValuationFair Value

Sold Prices£125K - £522K
Sold Prices/m²£1.3K/m² - £4K/m²

 

 

Square Metres

~93 m²
Price/m²£2.2K/m²

Value Estimate

£207,050

 

 

End Value (After Refurb)

£253,551

Uplift in Value

+24%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£51,250

Stamp Duty & Legal Fees

£7,350

Refurb Costs

£38,000

Bridging Loan Interest

£5,381

Total Cash In

£103,731

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£253,551

Mortgage (After Refinance)

£190,163

Mortgage LTV

75%

Cash Released

£36,413

Cash Left In

£67,318

Equity

£63,388

Rent Range

£1,200 - £1,700

Rent Estimate

£1,412

Running Costs/mo

£1,095

Cashflow/mo

£317

Cashflow/yr

£3,807

ROI

4%

Gross Yield

8%

Local Sold Prices

50 sold prices from £125K to £522K, average is £227.5K. £1.3K/m² to £4K/m², average is £2.9K/m².

PriceDateDistanceAddressBeds 
£262K02/230.02 mi56, Upfield, Swindon SN3 6PE3
£210K08/210.02 mi55, Upfield, Swindon SN3 6PE3
£190K04/210.04 mi16, Eliot Close, Swindon, Thamesdown SN3 6PD3
£177K02/210.04 mi7, Eliot Close, Liden, Swindon SN3 6PD3
£190K04/210.04 mi16, Eliot Close, Swindon, Thamesdown SN3 6PD3
£218K10/210.05 mi23, Anderson Close, Liden, Swindon SN3 6JW3
£238K06/230.05 mi24, Anderson Close, Liden, Swindon SN3 6JW3
£205K10/210.09 mi11, Boldrewood, Swindon SN3 6JP3
£265K10/210.1 mi31, Dickens Close, Swindon SN3 6JN3
£205K12/200.1 mi5, Dickens Close, Swindon SN3 6JN3
£290K03/230.16 mi7, Roche Close, Swindon SN3 6JQ3
£200K02/210.17 mi3, Christie Close, Swindon SN3 6JJ3
£249K02/230.18 mi11, Barrington Close, Swindon SN3 6HF3
£125K08/210.19 mi36, Barrington Close, Swindon SN3 6HF3
£225K12/200.19 mi64, Barrington Close, Swindon SN3 6HF3
£203K05/210.19 mi19, Barrington Close, Swindon, Thamesdown SN3 6HF3
£270K12/220.22 mi74, Conan Doyle Walk, Swindon SN3 6JD3
£250K09/210.23 mi50, Austen Crescent, Swindon, Thamesdown SN3 6JF3
£230K07/210.26 mi29, Tryon Close, Swindon, Thamesdown SN3 6HG3
£273K05/230.26 mi30, Tryon Close, Swindon SN3 6HG3
£195K04/210.27 mi36, Conway Road, Swindon SN3 6BU3
£250K06/230.28 mi38, Jacobs Walk, Swindon SN3 6JA3
£191K03/210.28 mi11, Wainwright Close, Swindon SN3 6JU3
£245K12/200.3 mi7, Bletchley Close, Swindon SN3 6BY3
£186K02/210.3 mi10, Ridge Nether Moor, Swindon SN3 6NB3
£245K12/200.3 mi7, Bletchley Close, Swindon SN3 6BY3
£271K06/230.3 mi3, Bletchley Close, Swindon SN3 6BY3
£260K11/210.3 mi9, Kershaw Road, Swindon SN3 6BS3
£178.5K03/210.33 mi35, Edale Moor, Swindon SN3 6LT3
£224K09/210.33 mi26, Edale Moor, Swindon SN3 6LT3
£242K05/230.33 mi17, Edale Moor, Swindon SN3 6LT3
£180K03/210.34 mi71, Kennedy Drive, Swindon SN3 3SD3
£230K12/210.34 mi10, White Edge Moor, Swindon, Thamesdown SN3 6LU3
£215K04/210.34 mi78, White Edge Moor, Swindon, Thamesdown SN3 6LU3
£305K08/210.39 mi16, Hollinsmoor, Swindon SN3 6NJ3
£262K05/230.4 mi70, Ridge Nether Moor, Liden, Swindon SN3 6ND3
£194K03/210.4 mi60, Ridge Nether Moor, Swindon SN3 6ND3
£210K03/210.4 mi39, Ridge Nether Moor, Swindon, Thamesdown SN3 6ND3
£215K05/210.41 mi10, Hewitt Close, Swindon SN3 6DR3
£252.5K03/210.41 mi79, Bevisland, Swindon SN3 6AN3
£522K10/210.41 mi84, Okebourne Park, Swindon SN3 6AJ3
£222K04/210.42 mi27, Hallam Moor, Swindon, Thamesdown SN3 6LS3
£253K04/230.42 mi32, Hallam Moor, Swindon SN3 6LS3
£220K02/210.43 mi7, Blackstone Avenue, Swindon SN3 6DN3
£275K05/210.47 mi6, Matley Moor, Swindon SN3 6NL3
£255K05/210.47 mi129, White Edge Moor, Liden, Swindon SN3 6LZ3
£220K04/210.49 mi4, Compton Close, Swindon SN3 6DW3
£210K08/210.49 mi1, Abney Moor, Swindon SN3 6NN3
£319K05/230.49 mi121, Overbrook, Swindon SN3 6AU3
£270K11/210.5 mi28, Overbrook, Swindon SN3 6AW3

Local Rents

21 rents from £1.2K/mo to £1.7K/mo, average is £1.4K/mo.

RentDateDistanceAddressBeds 
£1,27509/240.02 miEast Swindon3
£1,40009/240.07 mi3 Bedroom house to rent, Mackenzie Close, Liden3
£1,25012/240.11 mi-3
£1,40009/240.2 miConan Doyle Walk, Liden3
£1,20009/240.22 mi-3
£1,35009/240.3 miHewitt Close, Swindon, SN33
£1,35010/240.33 mi-3
£1,30009/240.35 miSutton Road, Swindon, SN33
£1,30009/240.38 miBevisland, Eldene, Swindon3
£1,40003/250.4 mi-3
£1,40009/240.41 miWhite Edge Moor, Liden.3
£1,70009/240.44 miBrook Road, Western Gate, Marlborough Road, Swindon, SN33
£1,35009/240.45 miOverbrook, Swindon3
£1,60009/240.49 mi-3
£1,30009/240.5 miAbney Moor, Liden, Swindon, Wiltshire, SN33
£1,60009/240.54 miBrook Road, Western Gate, Marlborough Road, Swindon, SN33
£1,45009/240.56 mi-3
£1,45011/240.56 mi-3
£1,25009/240.56 miStubsmead, Eldene, Swindon, Wiltshire, SN33
£1,25009/240.56 miStubsmead, Eldene, Swindon, Wiltshire, SN33
£1,30009/240.57 mi-3

Local Area Statistics

Population in SN3

51,560

Population in Swindon

211,186

Town centre distance

2.61 miles away

Nearest school

0.20 miles away

Nearest train station

2.61 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+41%

Sales demand

Seller's market

Capital growth (5yrs)

+22%

Property History

Listed for £205,000

January 23, 2025

Floor Plans

Description

Spacious three bedroom terraced property in need of renovation.
Offering good value for money is this terraced home, situated in Liden to the East of Swindon giving easy access to A419 and M4 J15 is now available.
Upstairs the property benefits from three bedrooms which consists of two large double bedrooms and a well sized single bedroom and family bathroom suite.
To the downstairs the property boasts a large living room area as well as a smaller seperate reception room which could be used as a dining area and a well sized and maintained kitchen.
To the rear this property has ample garden space which provides access to the property and has a detached garage.
Offered with NO ONWARD CHAIN, this would make an ideal first time purchase or investment buy.

Agent Details

Charles Harding Estate Agents, Swindon

01793 540423

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.