5 Bed HMO, Bristol, BS14 9SB £390,000

102 Tarnock Avenue, Bristol, BS14 9SB - 6 views - 9 months ago
HMO
ROI: 7%
109 m²
Property image

ValuationOvervalued

Sold Prices£322.5K - £878K
Sold Prices/m²£2.5K/m² - £5.8K/m²

 

 

Square Metres

109 m²
Price/m²£3.6K/m²

Value Estimate

£350,947

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£97,500

Stamp Duty & Legal Fees

£22,700

Total Cash In

£120,200

 

 

Cash Out

 

Room Rate

£676

Gross Rent

£3,380

Running Costs/mo

£2,529

Cashflow/mo

£851

Cashflow/yr

£10,209

ROI

8%

Gross Yield

10%

Local Sold Prices

36 sold prices from £322.5K to £878K, average is £527.5K. £2.5K/m² to £5.8K/m², average is £3.3K/m².

Price
Date
Distance
Address
Beds
 
£430K01/250.11 mi82, Mile Walk, Bristol, City Of Bristol BS14 0RP5
£347.5K09/210.27 mi7, Walsh Avenue, Bristol, City Of Bristol BS14 9DF5
£425K12/220.46 mi11, Gladstone Road, Bristol, City Of Bristol BS14 9LP5
£850K08/220.55 mi574, Wells Road, Bristol, City Of Bristol BS14 9BD5
£540K06/210.62 mi56, Imperial Road, Knowle, Bristol, City Of Bristol BS14 9ED5
£460K06/210.68 mi9, Kingscourt Close, Bristol, City Of Bristol BS14 9QP5
£430K12/240.76 mi1, Somerdale Avenue, Knowle, Bristol BS4 2XH5
£650K12/220.79 mi44, Whitecross Avenue, Bristol, City Of Bristol BS14 9JD5
£435K11/230.88 mi3, Court Farm Road, Bristol, City Of Bristol BS14 0EH5
£720K01/230.91 miKirriemuir, Half Acre Lane, Bristol, City Of Bristol BS14 0JJ5
£575K03/231.16 mi309, Wells Road, Bristol, City Of Bristol BS4 2PT5
£487K03/251.23 mi24, Grace Park Road, Brislington, Bristol BS4 5JA5
£487K03/251.23 mi24, Grace Park Road, Brislington, Bristol BS4 5JA5
£791.8K01/231.28 mi22, Belluton Road, Bristol, City Of Bristol BS4 2DW5
£771K02/251.34 mi209, Wells Road, Bristol, City Of Bristol BS4 2DF5
£332K09/211.35 mi20, Hungerford Crescent, Bristol, City Of Bristol BS4 5HQ5
£600K08/231.35 mi59, Somerset Road, Bristol, City Of Bristol BS4 2HX5
£515K03/251.38 mi7, Pennlea, Bishopsworth, Bristol BS13 7PN5
£515K03/251.38 mi7, Pennlea, Bishopsworth, Bristol BS13 7PN5
£495K03/231.41 mi1, Bristol Hill, Bristol, City Of Bristol BS4 5AA5
£857K04/231.43 mi19, Lilymead Avenue, Bristol, City Of Bristol BS4 2BY5
£810K02/251.45 mi22, Lilymead Avenue, Bristol, City Of Bristol BS4 2BX5
£322.5K06/211.51 mi36, Pynne Road, Bristol, City Of Bristol BS14 8QJ5
£700K12/221.52 mi518, Bath Road, Brislington, Bristol, City Of Bristol BS4 3JY5
£625.5K09/221.57 mi21, Malago Drive, Bedminster, Bristol BS3 5DR5
£625.5K09/221.57 mi21, Malago Drive, Bedminster, Bristol BS3 5DR5
£878K08/231.57 mi3, Hill Avenue, Bristol, City Of Bristol BS3 4SF5
£370K06/211.61 mi65, Headley Park Avenue, Bristol, City Of Bristol BS13 7NW5
£400K10/241.67 mi241, Headley Lane, Bishopsworth, Bristol BS13 7QD5
£547K02/231.67 mi113, Sandy Park Road, Bristol, City Of Bristol BS4 3PG5
£705K06/221.74 mi31, Wick Crescent, Bristol, City Of Bristol BS4 4HG5
£400K06/211.81 mi178, Bedminster Road, Bristol, City Of Bristol BS3 5NQ5
£441.5K12/221.86 mi14, Walnut Walk, Bristol, City Of Bristol BS13 7RH5
£824K10/241.88 mi323, Bishopsworth Road, Bedminster Down, Bristol BS13 7LN5
£824K10/241.88 mi323, Bishopsworth Road, Bedminster Down, Bristol BS13 7LN5
£490K07/251.92 mi6, Antons Corner, Bedminster Down, Bristol BS13 7DH5

Local Area Statistics

Population in BS14

28,656

Population in Bristol

795,432

Town centre distance

3.63 miles away

Nearest school

0.20 miles away

Nearest train station

1.70 miles away

 

 

Rental growth (12m)

-17%

Sales demand

Seller's market

Capital growth (5yrs)

+27%

Property History

Price changed to £390,000

May 15, 2025

Price changed to £400,000

March 12, 2025

Listed for £425,000

February 7, 2025

Floor Plans

Property image

Description

  • Five Bedrooms +
  • Semi Detached +
  • Currently operating as a HMO +
  • Ideal for Investors +
  • Two Bathrooms +
  • Utility Room +
  • Fitted Kitchen +
  • Lounge/Diner +
  • Enclosed Rear Garden +
  • HMO Currently Achieving 8% Yield +

Presenting a great opportunity for investors, this five-bedroom, semi-detached residence is currently operating as a HMO and is now listed for sale. The property affords substantial internal accommodation that is well-suited to continue as a profitable investment.

As you enter the property, a welcoming hallway guides you towards a practical utility room, a shower room and one of the five bedrooms. The main hallway also leads to a well-appointed kitchen that caters to all your culinary needs. A key feature of the property is its expansive lounge/dining area located at the rear. This generously sized reception room provides ample space for relaxation and entertainment, while a conservatory off the lounge/diner offers a delightful transition space to the rear garden.

The property additionally houses four more bedrooms, distributed between the ground and first floor. The upstairs contains three of these bedrooms and is complemented by a substantial bathroom, ensuring a comfortable living environment for all residents.

The prime location of this residence further enhances its appeal. With public transport links, nearby schools, and local amenities all within close proximity, residents will enjoy convenience at their doorstep.

In summary, this semi-detached property is a lucrative investment opportunity with its five-bedroom configuration, a well-equipped kitchen, two bathrooms, a utility room, and a spacious reception area. Its excellent location adds to the desirability, making it a compelling choice for investors.

For Information - Current Hmo income
Bed 1 - £450
Bed 2 - £700
Bed 3 - £515
Bed 4 - £450
Bed 5 - £620
Total income Pcm- £2,735
Rental Yield 8%

Agent Details

Hunters, Whitchurch

01275 402752

Next Steps?

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