3 Bed Semi-Detached House, Refurb/BRRR, Liverpool, L15 7JN, £165,000

Waldgrave Road, Wavertree, L15 7JN - 3 months ago

Sold STC
Refurb/BRRR
ROI: 3%
~93 m²
+10 photos

ValuationFair Value

Sold Prices£61.1K - £355.5K
Sold Prices/m²£774/m² - £4.7K/m²

 

 

Square Metres

~93 m²
Price/m²£1.8K/m²

Value Estimate

£165,000

 

 

End Value (After Refurb)

£199,333

Uplift in Value

+21%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£41,250

Stamp Duty & Legal Fees

£10,250

Refurb Costs

£39,200

Bridging Loan Interest

£4,331

Total Cash In

£96,781

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£199,333

Mortgage (After Refinance)

£149,500

Mortgage LTV

75%

Cash Released

£25,750

Cash Left In

£71,032

Equity

£49,833

Rent Range

£750 - £1,790

Rent Estimate

£1,084

Running Costs/mo

£860

Cashflow/mo

£224

Cashflow/yr

£2,691

ROI

3%

Gross Yield

8%

Local Sold Prices

50 sold prices from £61.1K to £355.5K, average is £191.5K. £774/m² to £4.7K/m², average is £2.4K/m².

PriceDateDistanceAddressBeds 
£144K06/210 mi97, Waldgrave Road, Liverpool, Merseyside L15 7JN3
£200K07/230 mi72, Waldgrave Road, Liverpool, Merseyside L15 7JN3
£154K05/210 mi119, Waldgrave Road, Liverpool, Merseyside L15 7JN3
£180K01/230 mi85, Waldgrave Road, Liverpool, Merseyside L15 7JN3
£149K02/230.08 mi21, Statton Road, Liverpool, Merseyside L13 4BE3
£245K08/210.11 mi37, Beechtree Road, Liverpool, Merseyside L15 7LN3
£200K07/210.12 mi20, Beechtree Road, Liverpool, Merseyside L15 7LW3
£215K08/210.14 mi107, Wavertree Nook Road, Liverpool, Merseyside L15 7LG3
£165.5K03/210.15 mi60, Warnerville Road, Liverpool, Merseyside L13 4BQ3
£192K01/230.15 mi56, Warnerville Road, Liverpool, Merseyside L13 4BQ3
£176.2K02/210.16 mi68, Northway, Wavertree, Liverpool, Merseyside L15 7JQ3
£190K01/210.16 mi67, Northway, Wavertree, Liverpool, Merseyside L15 7JG3
£179.8K04/230.19 mi14, Gourley Road, Liverpool, Merseyside L13 4AY3
£170K11/200.19 mi16, Deverell Grove, Liverpool, Merseyside L15 7JT3
£175K04/230.19 mi5, Deverell Grove, Liverpool, Merseyside L15 7JT3
£170K11/220.21 mi1, Leveson Road, Liverpool, Merseyside L13 4AU3
£296K09/220.21 mi46, Acuba Road, Liverpool, Merseyside L15 7LR3
£186K08/210.22 mi36, Dunham Road, Liverpool, Merseyside L15 7JP3
£210K09/220.23 mi52, Deverell Road, Liverpool, Merseyside L15 7JJ3
£191K10/210.24 mi32, Deverell Road, Liverpool, Merseyside L15 7JJ3
£177.4K01/210.24 mi10, Deverell Road, Liverpool, Merseyside L15 7JJ3
£290K06/230.24 mi25e, Oakhill Park, Liverpool, Merseyside L13 4BL3
£255K11/200.25 mi38, Heywood Road, Liverpool, Merseyside L15 7LS3
£280K07/210.25 mi18, Wavertree Nook Road, Liverpool, Merseyside L15 7LQ3
£330K04/230.26 mi25, Southway, Liverpool, Merseyside L15 7JA3
£312K06/230.26 mi18, Southway, Liverpool, Merseyside L15 7JA3
£140K12/200.26 mi29, Whitehouse Road, Liverpool, Merseyside L13 4DA3
£304.8K11/210.28 mi18, Crossley Drive, Liverpool, Merseyside L15 8AJ3
£242K03/210.28 mi4, Crossley Drive, Liverpool, Merseyside L15 8AJ3
£262K03/210.28 mi9, Crossley Drive, Liverpool, Merseyside L15 8AJ3
£61.1K05/230.28 mi17, Charlton Road, Liverpool, Merseyside L13 4AP3
£123K04/230.28 mi16a, Charlton Road, Liverpool, Merseyside L13 4AP3
£325K05/220.28 mi16, Crossley Drive, Liverpool, Merseyside L15 8AJ3
£142.8K11/220.29 mi17, Withnell Close, Liverpool, Merseyside L13 4DD3
£175K02/210.29 mi155, Mill Lane, Wavertree, Liverpool, Merseyside L15 8LG3
£326.4K06/210.3 mi45, Fieldway, Wavertree, Liverpool, Merseyside L15 7LU3
£355.5K03/230.3 mi9, Fieldway, Wavertree, Liverpool, Merseyside L15 7LU3
£306.2K10/210.3 mi47, Fieldway, Wavertree, Liverpool, Merseyside L15 7LU3
£314K06/210.3 mi11, Fieldway, Wavertree, Liverpool, Merseyside L15 7LU3
£160.5K02/210.31 mi87, Edge Lane Drive, Liverpool, Merseyside L13 4AB3
£200K01/210.31 mi32, Rockville Road, Liverpool, Merseyside L14 3LP3
£222K07/230.31 mi22, Rockville Road, Liverpool, Merseyside L14 3LP3
£180.5K12/220.32 mi9, Heliers Road, Liverpool, Merseyside L13 4DH3
£255K09/220.32 mi60, Queens Drive, Wavertree, Liverpool, Merseyside L15 7NF3
£145K08/210.32 mi11, Sulgrave Close, Liverpool, Merseyside L16 6AD3
£157K03/210.32 mi5, Sulgrave Close, Liverpool, Merseyside L16 6AD3
£178K03/210.32 mi10, Sulgrave Close, Liverpool, Merseyside L16 6AD3
£288K02/230.32 mi9, Sulgrave Close, Liverpool, Merseyside L16 6AD3
£268K10/220.33 mi7, Sulgrave Close, Liverpool, Merseyside L16 6AD3
£170K01/230.34 mi16, Glen Road, Liverpool, Merseyside L13 4DF3

Local Rents

51 rents from £750/mo to £1.8K/mo, average is £1.1K/mo.

RentDateDistanceAddressBeds 
£99504/250.02 mi-3
£1,25007/230.12 mi-3
£1,25009/240.12 mi-3
£1,15005/240.25 miNook Rise, Wavertree Garden Suburb, L153
£80008/240.27 mi-3
£80007/240.27 miThe Green, Liverpool, L133
£1,10004/240.28 miCharlton Road L13 4AP3
£1,30005/240.29 miMill road L153
£1,35003/250.3 mi-3
£1,35004/250.3 mi-3
£1,35004/250.3 mi-3
£1,20004/240.32 miSulgrave Close, L163
£1,20012/230.35 mi-3
£83008/240.38 mi-3
£80008/240.38 miKingfisher House, Liverpool, L133
£1,05006/240.41 miSaville Road L13 4DJ3
£1,05006/240.41 miSaville road L133
£1,05007/240.41 miSaville Road L13 4DJ3
£1,05008/240.41 miSaville road L13 4DJ3
£1,40011/240.41 mi-3
£99508/240.42 miSaville Road, Old Swan, Liverpool3
£1,29505/240.43 miBurford Road, Childwall, Liverpool, L16 6AQ3
£99502/250.45 mi-3
£1,00004/240.45 miRailbrook Hey, Wavertree, Liverpool, L13 1DL3
£1,30011/230.46 mi-3
£1,25004/240.46 miOrton Road, Childwall, L163
£95009/240.48 miOakhill Road, Old Swan, Liverpool, L133
£95012/240.49 mi-3
£95012/240.49 mi-3
£99504/240.51 miLeinster Road, Liverpool, L133
£75505/240.52 miHankinson Street, Old Swan, Liverpool, L133
£97504/250.52 mi-3
£82505/240.53 miLynscott Place, L163
£1,20001/240.54 mi-3
£89504/240.55 mi-3
£1,10004/240.55 miBonchurch Drive, L153
£75008/240.56 miBaden Road, Broadgreen, L13 5UW3
£1,30004/240.57 mi-3
£1,25011/240.57 mi-3
£1,25002/250.57 mi-3
£90010/230.57 miAylesford Road, Old Swan, L133
£1,75009/240.58 mi-3
£1,79004/250.58 mi-3
£87501/240.58 mi-3
£82507/240.58 miLeinster Road, Old Swan, Liverpool L13 5SU3
£99504/250.58 mi-3
£89001/240.59 mi-3
£89001/240.59 mi-3
£1,10003/250.6 mi-3
£1,60005/240.61 mi-3
£1,05007/240.61 mi-3

Local Area Statistics

Population in L15

30,017

Population in Liverpool

675,519

Town centre distance

4.69 miles away

Nearest school

0.10 miles away

Nearest train station

0.54 miles away

 

 

Rental demand

Tenant's market

Rental growth (12m)

+56%

Sales demand

Seller's market

Capital growth (5yrs)

+53%

Property History

Listed for £165,000

January 29, 2025

Floor Plans

Description

  • No Onward Chain for a Hassle-free Purchase +
  • Exciting Opportunity to Personalise and Add Value +
  • Generous Lounge with Characterful Feature Fireplace +
  • Well-proportioned Kitchen with Plenty of Scope +
  • Space Available to Create a Utility Room +
  • Convenient Downstairs W.c for Added Practicality +
  • Three Generously Sized Double Bedrooms +
  • Versatile Third Bedroom, Ideal as a Home Office or Nursery +
  • Family Bathroom with Full-sized Bath and Overhead Shower +
  • Front and Rear Gardens +

Nestled in the heart of the sought-after Waldgrave Road, this charming semi-detached property, brought to the market by Atlas Estate Agents, presents an exciting opportunity for those with a vision. Offering spacious accommodation arranged over two floors, this three-bedroom home is brimming with potential, awaiting a creative touch to transform it into a truly special residence.

Stepping inside, the ground floor boasts a generous reception room, where a characterful feature fireplace provides a welcoming focal point, ideal for cosy evenings. The well-proportioned kitchen offers ample space and plenty of scope for modernisation, with the added potential to incorporate a utility area to meet all your practical needs. A convenient downstairs W.C completes the ground floor layout, enhancing functionality.

The first floor unveils three generously sized bedrooms, each offering versatility to suit your lifestyle. The third bedroom, perfect as a nursery or a home office, adds to the property’s flexibility. A family bathroom, complete with a full-sized bath and overhead shower, caters to the demands of modern living.

Outside, the property benefits from front and rear gardens, providing the perfect canvas to create an outdoor haven. Whether it’s a tranquil retreat or a space for entertaining, the possibilities are endless.

With no onward chain, this property offers a hassle-free purchase and a fantastic opportunity to personalise and add value. Ideal for those seeking a project, this home invites you to unleash your creativity and make it your own. Don’t miss the chance to secure a property with endless potential in this desirable location.

Video/Virtual Tour

We have filmed this property and can offer you a video/virtual tour, please cycle through the images above to view the tour(s).

Further Details

Property Type: Semi-Detached House (3 bedroom, 1 bathroom)
No. of Floors: 2
Floor Space: 797 square feet / 74 square metres
EPC Rating: C
Council Tax Band: A
Local Authority: Liverpool City Council
Parking: On Street
Outside Space: Back Garden
Heating/Energy: Gas Central Heating, Double Glazing

Disclaimer

These particulars are intended to give a fair and substantially correct overall description for the guidance of intending purchasers/tenants and do not constitute an offer or part of a contract. Please note that any services, heating systems or appliances have not been tested and no warranty can be given or implied as to their working order. Prospective purchasers/tenants ought to seek their own professional advice.

All descriptions, dimensions, areas, references to condition and necessary permissions for use and occupation and other details are given in good faith and are believed to be correct, but any intending purchasers/tenants should not rely on them as statements or representations of fact, but must satisfy themselves by inspection or otherwise as to the correctness of each of them.

Agent Details

Atlas Estate Agents, Liverpool

0151 453 7282

Next Steps?

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