3 Bed Semi-Detached House, Refurb/BRRR, Bristol, BS8 3PR, £725,000
Bannerleigh Lane, Bristol, BS8 3PR - 2 views - 2 months ago
Refurb/BRRR
ROI: 1%
~93 m²





+11 photos
ValuationOvervalued
Sold Prices | £277.5K - £1.3M |
Sold Prices/m² | £2.9K/m² - £7.1K/m² |
| |
Square Metres | ~93 m² |
Price/m² | £7.8K/m² |
Value Estimate | £434,841 |
| |
End Value (After Refurb) | £535,037 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £181,250 |
Stamp Duty & Legal Fees | £46,700 |
Refurb Costs | £37,702 |
Bridging Loan Interest | £19,031 |
Total Cash In | £286,433 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £535,037 |
Mortgage (After Refinance) | £401,278 |
Mortgage LTV | 75% |
Cash Left In | £286,433 |
Equity | £133,759 |
Rent Range | £1,700 - £3,250 |
Rent Estimate | £2,355 |
Running Costs/mo | £2,163 |
Cashflow/mo | £192 |
Cashflow/yr | £2,304 |
ROI | 1% |
Gross Yield | 4% |
Local Sold Prices
30 sold prices from £277.5K to £1.3M, average is £630K. £2.9K/m² to £7.1K/m², average is £5.2K/m².
Local Rents
17 rents from £1.7K/mo to £3.3K/mo, average is £2.3K/mo.
Local Area Statistics
Population in BS8 | 26,327 |
Population in Bristol | 795,432 |
Town centre distance | 2.20 miles away |
Nearest school | 0.50 miles away |
Nearest train station | 1.23 miles away |
| |
Rental demand | Balanced market |
Rental growth (12m) | -18% |
Sales demand | Seller's market |
Capital growth (5yrs) | +5% |
Property History
Listed for £725,000
January 24, 2025
Floor Plans

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