2 Bed Flat, Single Let, Bristol, BS7 0PP, £239,950

Emerson Square, Horfield, Bristol, BS7 0PP - 2 months ago

Leasehold

BTL

ROI: 5%

~68 m²

+1 photos

ValuationUndervalued

Sold Prices	£158.3K - £560K
Sold Prices/m²	£2.5K/m² - £81.5K/m²

Square Metres	~68.11 m²
Price/m²	£3.5K/m²
Value Estimate	£249,152£249,152
BMV	4%

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£59,988£59,988
Stamp Duty & Legal Fees	£8,399£8,399
Total Cash In	£68,386£68,386

Cash Out
Rent Range	£1,050 - £2,950£1,050 - £2,950
Rent Estimate	£1,295
Running Costs/mo	£1,029£1,029
Cashflow/mo	£266£266
Cashflow/yr	£3,194£3,194
ROI	5%5%
Gross Yield	6%6%

Local Sold Prices

27 sold prices from £158.3K to £560K, average is £216K. £2.5K/m² to £81.5K/m², average is £3.7K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£195K	02/21	0.02 mi	44, Emerson Square, Bristol, City Of Bristol BS7 0PP	£3,750	52	2	Flat
£202K	11/20	0.11 mi	44, Shakespeare Avenue, Bristol, City Of Bristol BS7 0NS	£3,885	52	2	Flat
£186K	02/21	0.13 mi	447, Filton Avenue, Horfield, Bristol, City Of Bristol BS7 0LL	£3,509	53	2	Flat
£195K	04/21	0.13 mi	449, Filton Avenue, Horfield, Bristol, City Of Bristol BS7 0LL	£3,250	60	2	Flat
£230K	05/23	0.23 mi	93, Montreal Avenue, Bristol, City Of Bristol BS7 0NJ	£4,035	57	2	Flat
£202K	03/21	0.26 mi	Flat B, 2, Bridge Walk, Horfield, Bristol, City Of Bristol BS7 0LE	-	-	2	Flat
£158.3K	05/21	0.41 mi	Ground Floor Flat, 12, Toronto Road, Bristol, City Of Bristol BS7 0JP	£2,776	57	2	Flat
£198K	12/20	0.43 mi	47, Long Down Avenue, Stoke Gifford, Bristol, South Gloucestershire BS16 1FT	-	-	2	Flat
£213.5K	03/21	0.48 mi	First And Second Floor Flat, 1, Doone Road, Bristol, City Of Bristol BS7 0JQ	-	-	2	Flat
£172.5K	03/21	0.51 mi	Flat 11, Belmont Park, Braemar Crescent, Bristol, South Gloucestershire BS7 0TD	-	-	2	Flat
£205K	06/21	0.59 mi	114, Bartholomews Square, Horfield, Bristol, City Of Bristol BS7 0QB	£3,203	64	2	Flat
£266K	05/23	0.59 mi	114, Bartholomews Square, Horfield, Bristol, City Of Bristol BS7 0QB	£4,156	64	2	Flat
£230K	01/21	0.59 mi	66, Bartholomews Square, Horfield, Bristol, City Of Bristol BS7 0QB	£4,600	50	2	Flat
£280K	11/22	0.59 mi	66, Bartholomews Square, Horfield, Bristol, City Of Bristol BS7 0QB	£5,600	50	2	Flat
£210K	02/21	0.59 mi	112, Bartholomews Square, Horfield, Bristol, City Of Bristol BS7 0QB	£3,621	58	2	Flat
£237.5K	03/21	0.64 mi	31, Long Wood Meadows, Stoke Gifford, Bristol, City Of Bristol BS16 1GP	£3,505	68	2	Flat
£266K	02/23	0.65 mi	21, Bartholomews Square, Horfield, Bristol, City Of Bristol BS7 0QA	£4,318	62	2	Flat
£217K	02/21	0.65 mi	26, Bartholomews Square, Horfield, Bristol, City Of Bristol BS7 0QA	£3,145	69	2	Flat
£245K	06/23	0.65 mi	35, Bartholomews Square, Horfield, Bristol, City Of Bristol BS7 0QA	£4,268	57	2	Flat
£290K	06/21	0.72 mi	6, Azov Close, Bristol, City Of Bristol BS7 0FL	£81,461	4	2	Flat
£287.5K	06/21	0.73 mi	10, Bayswater Road, Bristol, City Of Bristol BS7 0BN	£3,695	78	2	Flat
£229K	07/23	0.78 mi	703, Southmead Road, Filton, Bristol, South Gloucestershire BS34 7QR	-	-	2	Flat
£239.9K	02/21	0.81 mi	8, Seacole Street, Bristol, City Of Bristol BS7 0FH	£4,210	57	2	Flat
£216K	01/23	0.86 mi	138, Conygre Grove, Filton, Bristol, South Gloucestershire BS34 7HU	£2,902	74	2	Flat
£200K	08/22	0.89 mi	86, Bishopthorpe Road, Bristol, City Of Bristol BS10 5AE	£3,030	66	2	Flat
£560K	03/21	0.93 mi	3, Western Road, Bristol, City Of Bristol BS7 8UP	-	-	2	Flat
£170K	10/21	0.95 mi	6, Butterfield Close, Bristol, City Of Bristol BS10 5AY	£2,500	68	2	Flat

Local Rents

50 rents from £1.1K/mo to £3K/mo, average is £1.4K/mo.

Rent	Date	Distance	Address	Beds	Type
£1,400	03/24	0 mi	Emerson Square, Horfield, Bristol	2	Flat
£1,400	03/24	0 mi	Emerson Square, Horfield, Bristol	2	Flat
£1,350	03/24	0.02 mi	Emerson Square, Bristol, BS7	2	Flat
£1,050	04/24	0.04 mi	Amis Walk - Horfield	2	Flat
£1,450	03/24	0.05 mi	Eden Grove, Filton	2	Flat
£1,350	03/24	0.05 mi	Amis Walk - Horfield	2	Terraced House
£1,350	03/24	0.06 mi	Wordsworth Road - Horfield	2	Flat
£1,400	03/24	0.07 mi	Wordsworth Road, Horfield, Bristol, BS7	2	Flat
£1,300	02/24	0.11 mi	-	2	Terraced House
£1,300	12/24	0.11 mi	-	2	Terraced House
£1,350	02/25	0.11 mi	-	2	Terraced House
£1,480	12/24	0.13 mi	-	2	Flat
£1,400	03/24	0.13 mi	Thackeray, Horfield, BS7 0NX	2	Flat
£1,350	04/24	0.14 mi	-	2	Terraced House
£1,495	03/24	0.17 mi	Fifth Avenue, Filton, Bristol	2	Flat
£1,300	03/24	0.24 mi	Beaumont Court, Melton Crescent, Horfield	2	Flat
£1,250	04/24	0.27 mi	-	2	Flat
£2,900	04/24	0.27 mi	-	2	Flat
£1,300	03/24	0.3 mi	Filton Avenue, Bristol, BS7	2	Flat
£1,295	12/24	0.3 mi	-	2	Terraced House
£1,500	03/24	0.32 mi	Sheridan Road, Bristol	2	Flat
£1,650	03/24	0.33 mi	St Gregorys Road, Filton	2	Flat
£1,300	03/24	0.34 mi	Reynolds Walk, Bristol	2	Flat
£1,300	12/24	0.35 mi	Lawn Close, Cheswick Village, Bristol, BS16	2	Detached House
£1,500	03/25	0.36 mi	-	2	Flat
£1,450	12/24	0.38 mi	Long Down Avenue, Bristol	2	Flat
£1,295	03/24	0.43 mi	-	2	Terraced House
£1,295	03/24	0.43 mi	Toronto Road, Bristol, BS7	2	Terraced House
£2,000	04/24	0.43 mi	-	2	Terraced House
£1,995	12/24	0.43 mi	-	2	Terraced House
£2,000	12/24	0.43 mi	-	2	Terraced House
£2,000	04/24	0.43 mi	Horse Leaze Road, Bristol, BS16	2	Terraced House
£1,500	03/24	0.44 mi	Northville Road, Northville, Bristol	2	Flat
£1,400	03/24	0.44 mi	Northville Road, Northville, Bristol	2	Flat
£1,500	03/24	0.44 mi	Boston Road, Horfield, Bristol	2	House
£1,300	03/24	0.45 mi	Beverley Road, Horfield, Bristol, BS7	2	Flat
£1,250	03/25	0.45 mi	-	2	Flat
£1,300	03/24	0.47 mi	The Square, Cheswick Village, Bristol, BS16	2	Flat
£1,300	03/24	0.48 mi	Mortimer Road, Filton, Bristol	2	Terraced House
£1,300	02/25	0.48 mi	-	2	Flat
£2,950	03/24	0.48 mi	Gloucester Road North, Bristol, BS7	2	Flat
£1,500	03/24	0.49 mi	The Square, Long Down Avenue, Bristol, BS16	2	Flat
£1,300	03/24	0.51 mi	Belmont Park, Bristol, BS7	2	Flat
£1,300	04/24	0.51 mi	-	2	Flat
£1,290	02/25	0.52 mi	-	2	Flat
£1,450	04/24	0.52 mi	-	2	Flat
£1,350	01/25	0.52 mi	-	2	Flat
£1,350	03/24	0.53 mi	1 K Elm Park, Filton, Bristol	2	Flat
£1,400	03/24	0.55 mi	Nash Drive - Lockleaze	2	Terraced House
£1,300	03/24	0.55 mi	Hay Field Lane - Horfield	2	Flat

Local Area Statistics

Population in BS7	40,53040,530
Population in Bristol	795,432795,432
Town centre distance	2.09 miles away2.09 miles away
Nearest school	0.30 miles away0.30 miles away
Nearest train station	0.56 miles away0.56 miles away

Rental demand	Landlord's marketLandlord's market
Rental growth (12m)	-19%-19%
Sales demand	Seller's marketSeller's market
Capital growth (5yrs)	+36%+36%

Property History

Listed for £239,950

February 4, 2025

Floor Plans

Description

Open Plan Kitchen/Living Room +
Gas Central Heating +
Kitchen +
Double Glazing +
Off Road Parking +
No Onward Chain +
Ideal Investment Purchase +
Ideal For First Time Buyers +

The Property Outlet are delighted offer to the sales market this two bedroom ground floor apartment situated on Emerson Square, offering spacious open plan living space, perfect for modern living. The apartment features a modern kitchen, ideal for preparing delicious meals and entertaining guests. The three piece bathroom suite provides a relaxing space to unwind after a long day. The home further benefits from a private patio area located to the rear of the building, access via the master bedroom. Convenience is key with allocated parking, ensuring you never have to worry about finding a parking spot. Located close to local amenities, you'll have easy access to shops, supermarkets, and other essential services. This property is an excellent opportunity for first-time buyers or those looking for a modern and low-maintenance home. Viewings are highly recommended to appreciate all this property has to offer. Don't miss out on this fantastic opportunity!

Agent Details

THE PROPERTY OUTLET, Bristol

0117 935 4565

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.