3 Bed Terraced House, Refurb/BRRR, Bristol, BS13 0AD, £240,000

Fulford Road, Hartcliffe, Bristol, BS13 0AD - 4 views - a month ago

Refurb/BRRR
Planning
ROI: 6%
~93 m²
+11 photos

ValuationFair Value

Sold Prices£141K - £310K
Sold Prices/m²£1.9K/m² - £3.7K/m²

 

 

Square Metres

~93 m²
Price/m²£2.6K/m²

Value Estimate

£240,700

 

 

End Value (After Refurb)

£259,055

Uplift in Value

+4%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£60,000

Stamp Duty & Legal Fees

£8,700

Refurb Costs

£38,000

Bridging Loan Interest

£6,300

Total Cash In

£114,750

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£259,055

Mortgage (After Refinance)

£194,292

Mortgage LTV

75%

Cash Released

£14,292

Cash Left In

£100,458

Equity

£64,764

Rent Range

£1,300 - £2,350

Rent Estimate

£1,711

Running Costs/mo

£1,172

Cashflow/mo

£539

Cashflow/yr

£6,471

ROI

6%

Gross Yield

9%

Local Sold Prices

50 sold prices from £141K to £310K, average is £222.8K. £1.9K/m² to £3.7K/m², average is £2.6K/m².

PriceDateDistanceAddressBeds 
£203K03/210.07 mi5, Pavey Road, Bristol, City Of Bristol BS13 0LA3
£141K09/210.1 mi17, Milliman Close, Bristol, City Of Bristol BS13 0AY3
£208K10/200.11 mi77, Briscoes Avenue, Bristol, City Of Bristol BS13 0LF3
£213K06/230.11 mi17, Greenditch Avenue, Bristol, City Of Bristol BS13 0AU3
£269K07/230.11 mi27, Greenditch Avenue, Bristol, City Of Bristol BS13 0AU3
£310K11/220.13 mi8, Blackthorn Road, Bristol, City Of Bristol BS13 0AL3
£240K01/210.15 mi14, Maynard Close, Bristol, City Of Bristol BS13 0AR3
£267K11/220.15 mi8, Maynard Close, Bristol, City Of Bristol BS13 0AR3
£255K08/210.17 mi12, Maynard Road, Bristol, City Of Bristol BS13 0AP3
£305K11/220.17 mi18, Maynard Road, Bristol, City Of Bristol BS13 0AP3
£290K02/230.17 mi10, Maynard Road, Bristol, City Of Bristol BS13 0AP3
£243K08/210.24 mi112, Gatcombe Road, Bristol, City Of Bristol BS13 9RG3
£221K02/210.24 mi80, Gatcombe Road, Bristol, City Of Bristol BS13 9RG3
£222K09/200.24 mi78, Gatcombe Road, Bristol, City Of Bristol BS13 9RG3
£220.5K10/210.26 mi8, Randolph Close, Bristol, City Of Bristol BS13 9PQ3
£230K05/210.29 mi13, Horesham Grove, Bristol, City Of Bristol BS13 9RF3
£247K04/210.29 mi15, Randolph Avenue, Bristol, City Of Bristol BS13 9PG3
£310K01/230.3 mi60, Kilmersdon Road, Bristol, City Of Bristol BS13 9NA3
£150K03/230.3 mi18, Moxham Drive, Bristol, City Of Bristol BS13 0HP3
£275K12/200.3 mi1, Gullimores Gardens, Bristol, City Of Bristol BS13 9PJ3
£270K10/210.31 mi13, Kilmersdon Road, Bristol, City Of Bristol BS13 9NE3
£211K02/210.31 mi25, Kilmersdon Road, Bristol, City Of Bristol BS13 9NE3
£235K09/230.32 mi42, Kilmersdon Road, Bristol, City Of Bristol BS13 9NA3
£210K01/210.33 mi18, Oxleaze, Bristol, City Of Bristol BS13 0EP3
£210K05/210.33 mi34, Hollisters Drive, Bristol, City Of Bristol BS13 0ER3
£220K05/210.34 mi7, Gander Close, Bristol, City Of Bristol BS13 9PN3
£275K07/210.34 mi6, Gander Close, Bristol, City Of Bristol BS13 9PN3
£230K03/210.35 mi3, Hogues Walk, Bristol, City Of Bristol BS13 9LZ3
£230K01/210.35 mi9, Lyveden Gardens, Bristol, City Of Bristol BS13 9QR3
£246K11/200.36 mi6, Harnhill Close, Bristol, City Of Bristol BS13 9NH3
£245K12/200.36 mi1, Harnhill Close, Bristol, Avon BS13 9NH3
£195K03/210.38 mi27, Collinson Road, Bristol, City Of Bristol BS13 9PS3
£220K06/210.39 mi7, Farmwell Close, Bristol, City Of Bristol BS13 9PR3
£210K12/210.39 mi9, Dowling Road, Bristol, City Of Bristol BS13 0HA3
£203K11/200.4 mi106, Hareclive Road, Bristol, City Of Bristol BS13 9JR3
£195K03/210.41 mi21, Branche Grove, Bristol, City Of Bristol BS13 0HB3
£224K08/210.41 mi14, Hellier Walk, Bristol, City Of Bristol BS13 0DU3
£214K11/200.42 mi353, Bishport Avenue, Bristol, City Of Bristol BS13 0BN3
£245K11/220.44 mi75, Hareclive Road, Bristol, City Of Bristol BS13 9JP3
£172.5K01/210.44 mi77, Hareclive Road, Bristol, City Of Bristol BS13 9JP3
£218K07/230.44 mi77, Hareclive Road, Bristol, City Of Bristol BS13 9JP3
£222.5K03/210.44 mi325, Bishport Avenue, Bristol, City Of Bristol BS13 0PH3
£220K11/200.44 mi28, Murford Avenue, Bristol, City Of Bristol BS13 9JY3
£270K10/220.45 mi322, Bishport Avenue, Bristol, City Of Bristol BS13 0HD3
£175K01/230.46 mi27, Pawlett Road, Bristol, City Of Bristol BS13 0DP3
£223K11/200.46 mi37, Pawlett Road, Bristol, City Of Bristol BS13 0DP3
£245.5K07/210.46 mi80, Hareclive Road, Bristol, City Of Bristol BS13 9JW3
£235K03/210.46 mi82, Hareclive Road, Bristol, City Of Bristol BS13 9JW3
£212.5K04/210.46 mi93, Pawlett Road, Bristol, City Of Bristol BS13 0DS3
£217.5K02/210.47 mi2, Coleshill Drive, Hartcliffe, Bristol, City Of Bristol BS13 9QU3

Local Rents

34 rents from £1.3K/mo to £2.4K/mo, average is £1.8K/mo.

RentDateDistanceAddressBeds 
£1,47508/230.11 mi-3
£1,60010/240.26 mi-3
£1,50003/240.3 miAzelin avenue, BS133
£1,40003/240.31 miKenney Street, Bristol, BS133
£1,50005/240.31 miAzelin Avenue, Hartcliffe, 3
£1,60010/240.34 mi-3
£1,50004/240.36 miFulford Walk, Hartcliffe, Bristol, BS133
£2,35002/250.36 mi-3
£1,55003/240.37 miBinmead Gardens, BS133
£1,55004/240.37 miBinmead Gardens, BS13N/A
£1,85004/240.39 miWildflower Avenue, BS133
£1,80004/240.39 miJessop Park, BS133
£1,85004/240.39 miWildflower Avenue, BS133
£1,85004/240.39 miWildflower Avenue, BS133
£1,85004/240.39 miWildflower Avenue, BS133
£1,80005/240.39 miWildflower Avenue, BS133
£1,80005/240.39 miWildflower Avenue, BS133
£1,80005/240.39 miWildflower Avenue, BS133
£1,80005/240.39 miWildflower Avenue, BS133
£1,80005/240.39 miJessop Park, BS133
£1,80005/240.39 miWildflower Avenue, BS133
£1,80005/240.39 miWildflower, Jessop Park3
£1,80005/240.39 miWildflower Avenue, BS133
£1,80005/240.39 miWildflower Avenue, BS133
£1,80005/240.39 miWildflower Avenue, BS133
£1,75003/240.39 miWildflower Avenue, BS133
£1,35004/240.4 miThe Groves, Bristol, BS133
£1,65006/240.54 mi-3
£1,50004/240.55 miDurville Road, Bristol, BS133
£1,95001/250.57 mi-3
£2,00001/250.58 mi-3
£1,60004/240.58 miLampton Avenue, BS133
£1,30003/240.6 miBrookdale, Bristol, BS133
£2,00008/240.61 mi-3

Local Area Statistics

Population in BS13

29,574

Population in Bristol

795,432

Town centre distance

4.23 miles away

Nearest school

0.30 miles away

Nearest train station

1.67 miles away

 

 

Rental growth (12m)

+25%

Sales demand

Balanced market

Capital growth (5yrs)

+39%

Property History

Price changed to £240,000

March 16, 2025

Listed for £250,000

February 11, 2025

Floor Plans

Description

  • Three Bedroom Mid-Terrace +
  • No Chain +
  • Good potential for renovation +
  • Upstairs Bathroom +
  • Reception Room +
  • Separate Kitchen +
  • Large Rear Garden +

CJ Hole Bishopsworth are pleased to bring to the sales market this three bedroom home in Hartcliffe, with NO ONWARD CHAIN.

This three bedroom mid-terrace home has been well maintained by the owners and will make an excellent starter home or investment. On the ground floor there is an entrance porch, hallway with storage, large open plan living room, and seperate kitchen. On the first floor are three bedrooms, a shower bathroom and airing cupboard. Externally there is a private rear garden, and a gated front garden.

Situated on Fulford Road, this property is conveniently located near a range of schools, green spaces, and local amenities. The popular Imperial Retail Park is just a five-minute drive away, providing shops, restaurants, and leisure facilities. With easy access to Bristol City Centre, Temple Meads Train Station, and major transport routes including the M32, M5, and M4, this home is ideal for families and commuters alike.

Verified Material Information
Asking price: £250,000
Council tax band: B
Council tax annual charge: £1913.58 a year (£159.47 a month)
Tenure: Freehold
Property type: House
Property construction:
Electricity supply: Mains electricity
Solar Panels: No
Other electricity sources: No
Water supply: Mains water supply
Sewerage: Mains
Heating: Central heating
Heating features: None
Broadband: FTTP (Fibre to the Premises)
Mobile coverage: O2 - Excellent, Vodafone - Excellent, Three - Excellent, EE - Excellent
Parking: On Street
Building safety issues: No
Restrictions - Listed Building: No
Restrictions - Conservation Area: No
Restrictions - Tree Preservation Orders: None
Public right of way: No
Long-term flood risk: No
Coastal erosion risk: No
Planning permission issues: No
Accessibility and adaptations: None
Coal mining area: No
Non-coal mining area: Yes
Energy Performance rating: TBD
All information is provided without warranty. Contains HM Land Registry data © Crown copyright and database right 2021. This data is licensed under the Open Government Licence v3.0.
The information contained is intended to help you decide whether the property is suitable for you. You should verify any answers which are important to you with your property lawyer or surveyor or ask for quotes from the appropriate trade experts: builder, plumber, electrician, damp, and timber expert.

Agent Details

CJ Hole, Bishopsworth

0117 463 7946

Next Steps?

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