ValuationFair Value

Sold Prices	£510K - £3.6M
Sold Prices/m²	£3.9K/m² - £15.4K/m²

Square Metres	~135.55 m²
Price/m²	£4.8K/m²
Value Estimate	£660,548£660,548

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£162,500£162,500
Stamp Duty & Legal Fees	£56,200£56,200
Total Cash In	£218,700£218,700

Cash Out
Room Rate	£741£741
Gross Rent	£4,446£4,446
Running Costs/mo	£3,742£3,742
Cashflow/mo	£704£704
Cashflow/yr	£8,442£8,442
ROI	4%4%
Gross Yield	8%8%

Local Sold Prices

30 sold prices from £510K to £3.6M, average is £967.5K. £3.9K/m² to £15.4K/m², average is £4.9K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£695K	01/25	0.48 mi	4, Cornwallis Road, Oxford OX4 3NP	£4,964	140	6	Detached House
£695K	01/25	0.48 mi	4, Cornwallis Road, Oxford OX4 3NP	-	-	6	Detached House
£960K	12/24	0.6 mi	80, Temple Road, Oxford OX4 2EZ	£4,873	197	6	Detached House
£960K	12/24	0.6 mi	80, Temple Road, Oxford OX4 2EZ	-	-	6	Detached House
£555K	02/25	0.66 mi	30, Henley Street, Oxford OX4 1ER	£3,854	144	6	Terraced House
£510K	09/23	0.72 mi	88, Dene Road, Headington, Oxford, Oxfordshire OX3 7EG	£4,722	108	6	Semi-Detached House
£715K	09/22	0.76 mi	11, James Street, Oxford, Oxfordshire OX4 1ET	£4,441	161	6	Detached House
£575K	08/25	0.91 mi	34, Boswell Road, Oxford OX4 3HN	-	-	6	Terraced House
£2.2M	04/22	0.96 mi	60, Church Way, Iffley, Oxford, Oxfordshire OX4 4EF	-	-	6	Detached House
£870K	03/25	1.16 mi	78, Windmill Road, Headington, Oxford OX3 7BZ	£4,065	214	6	Detached House
£870K	03/25	1.16 mi	78, Windmill Road, Headington, Oxford OX3 7BZ	-	-	6	Detached House
£975K	02/24	1.16 mi	2a, Sandfield Road, Oxford OX3 7RG	£4,276	228	6	Detached House
£575K	10/22	1.19 mi	27, Horwood Close, Headington, Oxford, Oxfordshire OX3 7RF	£4,675	123	6	Terraced House
£2.5M	08/24	1.24 mi	Brock Leys, Pullens Lane, Oxford OX3 0BX	£9,434	265	6	Detached House
£637.5K	12/24	1.51 mi	122, Headley Way, Headington, Oxford, Oxfordshire OX3 7SY	£4,140	154	6	Semi-Detached House
£850K	11/22	1.57 mi	5, New Cross Road, Headington, Oxford, Oxfordshire OX3 8LP	£5,247	162	6	Semi-Detached House
£975K	05/21	1.72 mi	7, Lewis Close, Headington, Oxford, Oxfordshire OX3 8JD	£4,577	213	6	Detached House
£520K	06/23	1.77 mi	68, Derwent Avenue, Headington, Oxford, Oxfordshire OX3 0AS	£4,522	115	6	Terraced House
£740K	09/24	1.85 mi	6, Blackman Close, Kennington, Oxford OX1 5NU	£4,022	184	6	Detached House
£3.5M	10/21	2.31 mi	81, Banbury Road, Oxford, Oxfordshire OX2 6LF	£9,749	358	6	Detached House
£3.6M	09/21	2.58 mi	20, Northmoor Road, Oxford, Oxfordshire OX2 6UR	-	-	6	Detached House
£3.4M	07/23	2.6 mi	112, Banbury Road, Oxford, Oxfordshire OX2 6JU	£8,608	395	6	Detached House
£2.6M	12/22	2.62 mi	27, Polstead Road, Oxford, Oxfordshire OX2 6TW	£12,935	201	6	Terraced House
£2.8M	12/22	2.69 mi	44, Chalfont Road, Oxford, Oxfordshire OX2 6TH	£15,439	183	6	Semi-Detached House
£2.8M	05/21	2.73 mi	6, Staverton Road, Oxford, Oxfordshire OX2 6XJ	£8,805	318	6	Semi-Detached House
£2.5M	08/23	2.73 mi	18, Staverton Road, Oxford, Oxfordshire OX2 6XJ	£8,772	285	6	Semi-Detached House
£1.4M	05/21	2.75 mi	Crest House, Vernon Avenue, Oxford, Oxfordshire OX2 9AU	-	-	6	Detached House
£2.8M	05/23	2.75 mi	120, Woodstock Road, Oxford, Oxfordshire OX2 7NF	£9,419	301	6	Semi-Detached House
£2.4M	01/25	2.87 mi	115, Bagley Wood Road, Kennington, Oxford OX1 5NA	£7,122	337	6	Detached House
£2.4M	01/25	2.87 mi	115, Bagley Wood Road, Kennington, Oxford OX1 5NA	-	-	6	Detached House

Local Area Statistics

Population in OX4	61,98561,985
Population in Oxford	160,498160,498
Town centre distance	1.76 miles away1.76 miles away
Nearest school	0.10 miles away0.10 miles away
Nearest train station	2.21 miles away2.21 miles away

Rental demand	Landlord's marketLandlord's market
Rental growth (12m)	+4%+4%
Sales demand	Seller's marketSeller's market
Capital growth (5yrs)	+17%+17%

Property History

Listed for £650,000

January 24, 2025

Sold for £217,000

2002

Floor Plans

Description

Open House - Saturday 5th July - 10am - 11am - By Appointment Only. +
Six Bedrooms +
Flexible accomadation and reception rooms +
Large garden with a lot of potential +
Garage +
Off Street Parking +
Sold with no onward chain, available by mid September 2025 +

A Six Bedroom home in a fantastic location just off the vibrant Cowley Road - currently an up and running HMO investment, and ideal for landords looking to expand their portfolios with a property offerinf a solid 6.6% yield - but also available as a family home with vacant possession possible in September.

A well presented six-bedroom semi-detached house in a sought-after town location, making a great investment purchase as an on-going HMO investment (current tenants are willing to renew from August at £3,600 per cal;endar month - representing a 6.6% yield at the asking price), or could make a wonderful family home with vacant possession from August.

This 1930s home boasts a spacious garden, ideal for outdoor entertaining and relaxation. The house also features off-street parking on driveway and benefits from garage.

The interior of the property is tastefully decorated and well maintained. With its prime location, this property is an excellent opportunity for those looking for a characterful home in a well-established neighbourhood, or for a well maintained buy-to-let property that never struggles for tenants.