3 Bed Terraced House, Refurb/BRRR, Leeds, LS12 5QL, £105,000

117 Bawn Gardens, Leeds, LS12 5QL - 6 views - 3 months ago

Cash
Refurb/BRRR
ROI: 5%
~63 m²
+2 photos

ValuationFair Value

Sold Prices£52K - £432.5K
Sold Prices/m²£1K/m² - £3.7K/m²

 

 

Square Metres

~63 m²
Price/m²£1.7K/m²

Value Estimate

£106,050

 

 

End Value (After Refurb)

£118,125

Uplift in Value

+13%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£26,250

Stamp Duty & Legal Fees

£6,450

Refurb Costs

£24,929

Bridging Loan Interest

£2,756

Total Cash In

£62,135

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£118,125

Mortgage (After Refinance)

£88,594

Mortgage LTV

75%

Cash Released

£9,844

Cash Left In

£52,292

Equity

£29,531

Rent Range

£850 - £3,500

Rent Estimate

£825

Running Costs/mo

£554

Cashflow/mo

£271

Cashflow/yr

£3,250

ROI

5%

Gross Yield

9%

Local Sold Prices

50 sold prices from £52K to £432.5K, average is £165K. £1K/m² to £3.7K/m², average is £1.9K/m².

PriceDateDistanceAddressBeds 
£115K03/210.01 mi9, Bawn Gardens, Leeds, West Yorkshire LS12 5QL3
£243K06/230.1 mi58, Stonebridge Lane, Leeds, West Yorkshire LS12 5AH3
£198K08/210.1 mi34, Stonebridge Lane, Leeds, West Yorkshire LS12 5AH3
£170K09/210.1 mi23, Farnley Crescent, Leeds, West Yorkshire LS12 5AN3
£180K06/210.12 mi59, Butterbowl Drive, Leeds, West Yorkshire LS12 5BX3
£105K12/200.13 mi17, Stonecliffe Bank, Leeds, West Yorkshire LS12 5BL3
£120K12/210.16 mi8, Bawn Avenue, Leeds, West Yorkshire LS12 5QU3
£52K08/230.17 mi1, Stonecliffe Lawn, Leeds, West Yorkshire LS12 5BH3
£228K10/230.18 mi15, Ring Road, Farnley, Leeds, West Yorkshire LS12 5AS3
£258K11/220.19 mi1a, Ring Road, Farnley, Leeds, West Yorkshire LS12 5AS3
£167K09/230.2 mi14, Bawn Approach, Leeds, West Yorkshire LS12 5BZ3
£135K12/200.21 mi85, Stonebridge Grove, Leeds, West Yorkshire LS12 5AW3
£215K10/200.21 mi91, Stonebridge Grove, Leeds, West Yorkshire LS12 5AW3
£245K03/210.22 mi1, Cross Lane, Farnley, Leeds, West Yorkshire LS12 5AA3
£132K10/230.23 mi12, Stonecliffe Green, Leeds, West Yorkshire LS12 5BB3
£134K10/230.23 mi10, Stonecliffe Green, Leeds, West Yorkshire LS12 5BB3
£165K02/240.25 mi73, Bawn Approach, Leeds, West Yorkshire LS12 5BR3
£153.5K01/230.28 mi40, Silver Royd Drive, Leeds, West Yorkshire LS12 4QS3
£210K04/220.29 mi460, Tong Road, Leeds, West Yorkshire LS12 5AU3
£225K08/220.3 mi579, Tong Road, Leeds, West Yorkshire LS12 5AT3
£146K03/210.3 mi158, Whincover Drive, Leeds, West Yorkshire LS12 5AE3
£150K05/230.3 mi174, Whincover Drive, Leeds, West Yorkshire LS12 5AE3
£432.5K10/220.31 miLawns Farm Cottage, Chapel Lane, New Farnley, Leeds, West Yorkshire LS12 5EX3
£185.5K04/210.31 mi71, Silver Royd Hill, Leeds, West Yorkshire LS12 4QQ3
£123K04/210.31 mi31, Silver Royd Terrace, Leeds, West Yorkshire LS12 4QX3
£133K05/230.31 mi9, Silver Royd Terrace, Leeds, West Yorkshire LS12 4QX3
£85K03/210.32 mi16, Silver Royd Grove, Leeds, West Yorkshire LS12 4QT3
£130K05/210.33 mi5, Butt Row, Leeds, West Yorkshire LS12 5DL3
£412.5K01/210.35 miHolley Farm, Billey Lane, Leeds, West Yorkshire LS12 5AF3
£130K11/200.36 mi49, Farrow Bank, Leeds, West Yorkshire LS12 3TX3
£165K01/210.37 mi51, Butt Lane, Leeds, West Yorkshire LS12 5AY3
£165K02/230.37 mi37, Whincover Road, Leeds, West Yorkshire LS12 5JY3
£185K09/230.38 mi25, Cliffe Park Rise, Leeds, West Yorkshire LS12 4XF3
£135K10/230.39 mi23, Farrow Bank, Leeds, West Yorkshire LS12 3TA3
£202K03/220.39 mi3, Cliffe Park Drive, Leeds, West Yorkshire LS12 4XG3
£208.5K03/210.4 mi40, Cliffe Park Crescent, Leeds, West Yorkshire LS12 4XB3
£209K03/210.4 mi10, Cliffe Park Crescent, Leeds, West Yorkshire LS12 4XB3
£288K05/220.4 mi6, Maple Drive, New Farnley, Leeds, West Yorkshire LS12 5RZ3
£142K03/210.4 mi80, Heights Drive, Leeds, West Yorkshire LS12 3TF3
£200K12/230.4 mi379, Tong Road, Leeds, West Yorkshire LS12 4QG3
£205K06/210.4 mi2, Cliffe Park Close, Leeds, West Yorkshire LS12 4XD3
£145K06/210.41 mi4, Farrow Road, Leeds, West Yorkshire LS12 3TB3
£100K05/230.42 mi122, Pudsey Road, Leeds, West Yorkshire LS12 3TZ3
£141K06/210.43 mi31, Tong Green, Leeds, West Yorkshire LS12 5NF3
£162K03/230.43 mi4, Farrow Hill, Leeds, West Yorkshire LS12 3TE3
£232K03/230.43 mi7, Cliffe Park Chase, Leeds, West Yorkshire LS12 4XQ3
£163K10/210.44 mi2, Whincover Close, Leeds, West Yorkshire LS12 5JP3
£127K04/210.45 mi25, Whincover Bank, Leeds, West Yorkshire LS12 5JW3
£89K11/200.45 mi80, Tong Drive, Leeds, West Yorkshire LS12 5ND3
£255K09/230.45 mi51, Cliffe Park Crescent, Leeds, West Yorkshire LS12 4XA3

Local Rents

13 rents from £850/mo to £3.5K/mo, average is £1.4K/mo.

RentDateDistanceAddressBeds 
£3,40003/250.18 mi-3
£1,40003/240.18 mi-3
£3,50012/240.19 mi-3
£3,40003/250.19 mi-3
£1,40005/240.21 miBobbin Row, Leeds, West Yorkshire, LS123
£1,35005/240.21 miBobbin Row, Leeds, West Yorkshire, LS123
£1,00012/240.27 mi-3
£89505/240.46 miSwallow Avenue, Leeds, LS123
£1,20003/250.49 mi-3
£85005/240.55 miPinder Street, Leeds, West Yorkshire3
£1,20012/240.57 mi-3
£1,10005/240.6 miCongress Mount, Armley, Leeds3
£1,40004/250.62 mi-3

Local Area Statistics

Population in LS12

40,736

Population in Leeds

635,166

Town centre distance

2.60 miles away

Nearest school

0.10 miles away

Nearest train station

1.45 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+42%

Sales demand

Seller's market

Capital growth (5yrs)

+39%

Property History

Listed for £105,000

January 29, 2025

Floor Plans

Description

  • Three Bedroom End Town House +
  • Some Refurbishment & Modernisation Required +
  • Ideal For A Landlord / Investor +
  • Possible Rental Income Once Refurbished CIRCA £825.00pcm +
  • Popular Residential Area +
  • Convenient For Leeds City Centre & Motorway Network +
  • Gardens Front & Rear +
  • Good Sized Accommodation Throughout +
  • Early Internal Viewing Advised +
  • Council Tax Band: A / EPC Rating: D +

CASH BUYERS ONLY A THREE BEDROOM TOWN HOUSE situated amidst similar style property in a popular residential area of Wortley. This property would benefit from some MODERNISATION and UPDATING and would make an ideal purchase for INVESTORS and LANDLORDS, (tenanted RENTAL income £825.00 pcm).

Briefly throughout and to the ground floor the accommodation comprises of a HALLWAY with stairs rising to the first floor, a FITTED DINING KITCHEN with windows to two aspects and ample space for a table and chairs, a good sized LIVING ROOM, TWO DOUBLE BEDROOMS, a further LARGE SINGLE BEDROOM and a SHOWER ROOM / WC.

Externally there are GARDENS to the FRONT & REAR.

The property is well placed for access to the Motorway Network, Leeds Outer Ring Road, and Bramley Railway Station. Local amenities, well regarded schools and bus routes to surrounding areas are all within walking distance.

Early internal viewing is highly recommended and can be arranged by contacting our office on /

Council Tax Band: A / EPC Rating: D

Ground Floor: -

Entrance Hallway: - Double glazed window, access via a front entrance door, semi open plan to the fitted kitchen

Fitted Dining Kitchen: - Double glazed windows to two aspects, a range of fitted wall, drawer & base units, work surfaces, an inset stainless steel sink and drainer, plumbing for an automatic washing machine, space for a fridge / freezer, electric cooker point, central heating radiator, ample space for a dining table and chairs

Cloakroom / Wc: - Double glazed window, a two piece suite comprising of a low flush WC and wash basin

Living Room: - Double glazed window, central heating radiator, laminated flooring, a good sized room

First Floor: -

Landing: - Access to the first floor accommodation, double glazed window

Bedroom One: - Double glazed window, central heating radiator

Bedroom Two: - Double glazed window, central heating radiator, fitted wardrobes, access to the loft space

Bedroom Three: - Double glazed window, central heating radiator

Shower Room / Wc: - Double glazed window, a wet room / shower area with an electric shower, wash basin, low flush WC, extractor fan

To The Outside: -

Gardens: - The rear garden is enclosed and has a brick built storage shed, a lawn and flower beds. The front garden is open plan and has a lawn and flower beds

Council Tax Band & Epc Rating: - Council Tax Band: A / EPC Rating: D

Epc Link: -

Agent Details

Kath Wells Estate Agents, Wortley

0113 519 3022

Next Steps?

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