3 Bed Semi-Detached House, Refurb/BRRR, Bristol, BS20 0BD, £280,000

6 Mariners Way, Pill, BS20 0BD - 1 views - 2 months ago

Sold STC
Refurb/BRRR
ROI: 4%
78 m²
+6 photos

ValuationOvervalued

Sold Prices£205K - £510K
Sold Prices/m²£1.6K/m² - £4.7K/m²

 

 

Square Metres

78 m²
Price/m²£3.6K/m²

Value Estimate

£244,800

 

 

End Value (After Refurb)

£259,188

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£70,000

Stamp Duty & Legal Fees

£11,100

Refurb Costs

£31,871

Bridging Loan Interest

£7,350

Total Cash In

£122,071

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£259,188

Mortgage (After Refinance)

£194,391

Mortgage LTV

75%

Cash Left In

£122,071

Equity

£64,797

Rent Range

£1,250 - £1,700

Rent Estimate

£1,502

Running Costs/mo

£1,130

Cashflow/mo

£372

Cashflow/yr

£4,460

ROI

4%

Gross Yield

6%

Local Sold Prices

50 sold prices from £205K to £510K, average is £300K. £1.6K/m² to £4.7K/m², average is £3.3K/m².

PriceDateDistanceAddressBeds 
£222K03/210.03 mi10, Marine Parade, Pill, Bristol, North Somerset BS20 0BE3
£295K12/220.05 mi8, Port View, Pill, Bristol, North Somerset BS20 0BJ3
£285K09/230.05 mi10, Friendly Row, Pill, Bristol, North Somerset BS20 0BH3
£350K03/230.06 mi1, Newport Road, Pill, Bristol, North Somerset BS20 0AZ3
£332K03/230.09 mi1a, Back Lane, Pill, Bristol, North Somerset BS20 0AX3
£289.9K05/210.13 mi25, Hardwick Road, Pill, Bristol, North Somerset BS20 0DB3
£275K09/210.13 mi50, Avon Road, Pill, Bristol, North Somerset BS20 0BB3
£321K03/230.14 mi1, Severn Road, Pill, Bristol, North Somerset BS20 0BA3
£337K03/230.19 mi2, Hardwick Road, Pill, Bristol, North Somerset BS20 0DG3
£265K09/230.2 mi16, New Road, Pill, Bristol, North Somerset BS20 0AD3
£218K03/210.21 mi25, Avon Road, Pill, Bristol, North Somerset BS20 0BN3
£256.5K06/210.23 mi11, Springfield Road, Pill, Bristol, North Somerset BS20 0DP3
£425K09/230.25 mi74, Station Road, Shirehampton, Bristol, City Of Bristol BS11 9XA3
£300K07/230.26 mi3, Mount Pleasant, Pill, Bristol, North Somerset BS20 0ES3
£290K01/210.26 mi5, Oak Grove, Easton In Gordano, Bristol, North Somerset BS20 0LN3
£300K03/210.27 mi7, Church Path Road, Pill, Bristol, North Somerset BS20 0EE3
£220K11/200.3 mi3, Eirene Terrace, Pill, Bristol, North Somerset BS20 0ET3
£355K10/220.3 mi42, Nibley Road, Bristol, City Of Bristol BS11 9XR3
£310K12/220.3 mi6, Rudgleigh Road, Pill, Bristol, North Somerset BS20 0DS3
£310K03/210.31 mi10, Dursley Road, Bristol, City Of Bristol BS11 9XB3
£288K04/230.31 mi18, Dursley Road, Bristol, City Of Bristol BS11 9XB3
£510K02/210.31 mi480, Portway, Bristol, City Of Bristol BS11 9QH3
£377K02/210.32 mi9, Stoneyfield Close, Easton In Gordano, Bristol, North Somerset BS20 0LR3
£265.5K08/210.33 mi28, Rudgleigh Road, Pill, Bristol, North Somerset BS20 0DS3
£365K11/200.35 mi5, The Lovells, Easton In Gordano, Bristol, North Somerset BS20 0JA3
£288K06/230.36 mi38, Stoneyfields, Easton In Gordano, Bristol, North Somerset BS20 0LS3
£341.3K03/230.37 mi22, Grove Leaze, Shirehampton, Bristol, City Of Bristol BS11 9QN3
£430K05/230.37 mi14, Grove Leaze, Shirehampton, Bristol, City Of Bristol BS11 9QN3
£255K10/200.37 mi1, North Grove, Pill, Bristol, North Somerset BS20 0JL3
£245K06/210.37 mi4, North Grove, Pill, Bristol, North Somerset BS20 0JL3
£240K12/220.37 mi462, Portway, Bristol, City Of Bristol BS11 9TZ3
£280K04/210.37 mi55, Grove Leaze, Shirehampton, Bristol, Avon BS11 9QR3
£245K01/210.37 mi47, Grove Leaze, Shirehampton, Bristol, City Of Bristol BS11 9QR3
£205K09/210.37 mi60, Grove Leaze, Shirehampton, Bristol, City Of Bristol BS11 9QR3
£310K03/210.37 mi35, Westward Drive, Pill, Bristol, North Somerset BS20 0JW3
£261.5K10/200.37 mi7, Westward Drive, Pill, Bristol, North Somerset BS20 0JW3
£353K05/210.38 mi37, Ham Green, Pill, Bristol, North Somerset BS20 0EY3
£335K05/210.38 mi17, Ham Green, Pill, Bristol, Avon BS20 0EY3
£315K01/230.39 mi50a, Westward Drive, Pill, Bristol, North Somerset BS20 0JR3
£355K07/210.4 mi5, Passage Leaze, Bristol, City Of Bristol BS11 9QL3
£388K08/230.4 mi20, Passage Leaze, Bristol, City Of Bristol BS11 9QL3
£281K05/210.4 mi26, Westward Drive, Pill, Bristol, North Somerset BS20 0JP3
£320K10/210.41 mi30, Dursley Road, Bristol, City Of Bristol BS11 9XF3
£315K06/230.41 mi89, Nibley Road, Bristol, City Of Bristol BS11 9XP3
£287.5K11/200.41 mi103, Nibley Road, Bristol, City Of Bristol BS11 9XP3
£376K09/210.41 mi7, Springfield Avenue, Shirehampton, Bristol, City Of Bristol BS11 9TB3
£263K11/210.42 mi14, Overhill, Pill, Bristol, North Somerset BS20 0JZ3
£330K06/230.42 mi1, Overhill, Pill, Bristol, North Somerset BS20 0JZ3
£235K04/210.42 mi6, South Grove, Pill, Bristol, North Somerset BS20 0JN3
£371K04/210.42 mi17, Anchor Way, Pill, Bristol, North Somerset BS20 0JY3

Local Rents

10 rents from £1.3K/mo to £1.7K/mo, average is £1.5K/mo.

RentDateDistanceAddressBeds 
£1,25003/250.23 mi-3
£1,49503/240.38 miBurnham Road - Shirehampton3
£1,35003/250.4 mi-3
£1,70002/250.42 mi-3
£1,70002/250.42 mi-3
£1,45012/240.42 miAnchor Way - Pill3
£1,50004/240.42 miPortway3
£1,57505/240.49 miPriory Road - Shirehampton3
£1,50011/240.61 mi-3
£1,50001/250.61 mi-3

Local Area Statistics

Population in BS20

30,042

Population in Bristol

795,432

Town centre distance

4.23 miles away

Nearest school

0.40 miles away

Nearest train station

0.34 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+4%

Sales demand

Balanced market

Capital growth (5yrs)

+22%

Property History

Listed for £280,000

February 4, 2025

Floor Plans

Description

  • End Of Terrace Family Home +
  • Three Bedrooms +
  • Kitchen/Breakfast Room +
  • Conservatory +
  • Popular Village Location +
  • Driveway +
  • Sunny Aspect Rear Garden +
  • Viewing Highly Advised +

A three bedroom end of terrace family home in need of modernisation within the popular village location of Pill.

The property offers huge potential for its next occupants to create a comfortable family home to enjoy for years to come. In brief, the bright and airy accommodation comprises; entrance hall, living, kitchen/breakfast room and conservatory to the ground floor. To the first floor are three bedrooms and a shower room. Externally, the property benefits from a sunny aspect rear garden, laid to lawn with a generous patio. A driveway adjacent to the property provides off-street parking.

Set in the heart of the village within strolling distance to the local Crockerne Primary School and village shops, it's the ideal purchase for the growing family. It is within easy access of motorways and central Bristol is approximately eight miles away. The trendy Clifton shops and bars even closer.

With a shortage of properties available in the village and homes selling fast, Goodman & Lilley anticipate a good degree of interest, call one of our property professionals to arrange your appointment to view.

Call, Click or Come in and visit our experienced sales team- /

Tenure: Freehold

Local Authority: North Somerset Council Tel:

Council Tax Band: C

Services: Gas, Electric, Water, Drainage

All viewings strictly by appointment with sole agent Goodman & Lilley:

Accommodation Comprising: -

Entrance Hall - Secure double glazed front door and window combination opening to the entrance hall, radiator, stairs rising to the first floor landing, doors opening to principle rooms.

Living Room - uPVC double glazed window to the front aspect, radiator, electric fire with surround, TV point.

Kitchen/Breakfast Room - Fitted with a range of wall, base and drawer units with roll-top worksurfaces over, inset stainless steel sink and drainer unit, space for freestanding gas cooker, extractor hood, uPVC double glazed windows to the rear aspect, secure courtesy door to the conservatory, ceramic tiled flooring, radiator.

Conservatory - The conservatory is constructed of a brick base with uPVC double glazed windows and French doors under a heat reflective polycarbonate roof.

First Floor Landing - Access to roof space via loft hatch, airing cupboard, doors opening to the first floor accommodation.

Master Bedroom - uPVC double glazed window to the front aspect, radiator, linen cupboard, built-in wardrobes.

Bedroom Two - uPVC double glazed window to the rear aspect, radiator.

Bedroom Three - uPVC double glazed window to the front aspect, radiator.

Shower Room - Fitted with three piece white suite comprising; low-level WC, pedestal wash hand basin, shower cubicle with fitted electric shower, radiator, uPVC obscured double glazed window to the rear aspect.

Outside - The rear garden is laid predominantly to a level lawn with a patio area accessed from the conservatory providing the ideal space to sit back and enjoy the aspect whilst dining al fresco in the warmer summer months.

Driveway - The property benefits from having a gated driveway to the side of the property providing off-road parking

Agent Details

Goodman & Lilley, Portishead

01275 402890

Next Steps?

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