3 Bed Semi-Detached House, Refurb/BRRR, Clydebank, G81 2BU, £135,000

49 Kirkoswald Drive, Clydebank, G81 2BU - 3 views - 2 months ago

Under Offer
Refurb/BRRR
ROI: 7%
~93 m²
+8 photos

ValuationUndervalued

Sold Prices£111.1K - £421K

 

 

Square Metres

~93 m²

Value Estimate

£139,050
BMV3%

 

 

End Value (After Refurb)

£112,250

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£33,750

Stamp Duty & Legal Fees

£5,250

Refurb Costs

£36,400

Bridging Loan Interest

£3,544

Total Cash In

£80,694

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£112,250

Mortgage (After Refinance)

£84,188

Mortgage LTV

75%

Cash Left In

£80,694

Equity

£28,063

Rent Range

£695 - £1,300

Rent Estimate

£1,032

Running Costs/mo

£577

Cashflow/mo

£455

Cashflow/yr

£5,458

ROI

7%

Gross Yield

9%

Local Sold Prices

26 sold prices from £111.1K to £421K, average is £180.8K.

PriceDateDistanceAddressBeds 
£182.5K06/210.18 mi13, Morar Place, Clydebank, Dunbartonshire G81 2YF3
£194.3K02/210.23 mi3, Morar Drive, Clydebank, Dmb G81 2YB3
£122K05/210.29 mi22, Cambridge Avenue, Clydebank, Dunbartonshire G81 2JB3
£245K08/210.37 mi16, Melfort Gardens, Clydebank, Dmb G81 2HG3
£312K08/210.37 mi101, Drumry Road, Clydebank, Dunbartonshire G81 2EH3
£148K04/210.37 mi109, Drumry Road, Clydebank, Dunbartonshire G81 2EH3
£270K09/210.46 mi85, Montrose Street, Clydebank, Dunbartonshire G81 2PD3
£170K05/210.46 mi105, Montrose Street, Clydebank, Dunbartonshire G81 2PD3
£301.2K10/210.46 mi13, Braidfield Road, Clydebank, Dunbartonshire G81 5NG3
£195K08/210.52 mi29, Broom Drive, Clydebank, Dunbartonshire G81 3JB3
£202K03/210.52 mi37, Broom Drive, Clydebank, Dunbartonshire G81 3JB3
£170K09/210.53 mi72, Broom Drive, Clydebank, Dunbartonshire G81 3JQ3
£155K08/210.61 mi124, Shakespeare Avenue, Clydebank, Dunbartonshire G81 3ET3
£179K02/210.63 mi8, Mallard Road, Clydebank, Dmb G81 6LY3
£167K03/210.7 mi45, Kilmore Crescent, Glasgow G15 8AP3
£125K08/210.76 mi34, Greenwood Quadrant, Clydebank, Dmb G81 2RE3
£260.3K05/210.77 mi8, Brook Street, Clydebank G81 3LQ3
£135K02/210.78 mi117, Livingstone Street, Clydebank, Dmb G81 2RN3
£120K04/210.79 mi1, Kirkwood Quadrant, Clydebank, Dunbartonshire G81 2TG3
£150K11/210.84 mi54, Overtoun Road, Clydebank, Dunbartonshire G81 3RQ3
£207.3K04/210.89 mi24, Singer Road, Clydebank, Dunbartonshire G81 4ST3
£421K09/210.93 mi2, Overtoun Road, Clydebank, Dunbartonshire G81 3QY3
£111.1K04/210.96 mi86, Barns Street, Clydebank, Dunbartonshire G81 1QY3
£165.8K08/210.98 mi16, Burnside Crescent, Clydebank, Dunbartonshire G81 6QE3
£185K03/210.98 mi21, Burnside Crescent, Clydebank, Dunbartonshire G81 6QE3
£195K11/210.99 mi41, Caledonia Street, Clydebank, Dunbartonshire G81 4EW3

Local Rents

13 rents from £695/mo to £1.3K/mo, average is £1K/mo.

RentDateDistanceAddressBeds 
£1,00003/250.16 mi-3
£1,05005/230.27 mi-3
£1,30008/230.34 mi-3
£1,30004/240.34 mi-3
£1,30012/240.34 miRobert Burns Avenue, Glasgow, G813
£1,30004/240.38 mi-3
£85008/230.38 mi-3
£1,20003/250.41 mi-3
£99509/230.42 mi-3
£90007/230.54 mi-3
£69512/230.58 mi-3
£69512/230.58 mi-3
£79504/240.59 miHood Street, Clydebank3

Local Area Statistics

 

 

Rental growth (12m)

+8%

Sales demand

Seller's market

Capital growth (5yrs)

+42%

Property History

Listed for £135,000

February 15, 2025

Floor Plans

Description

  • 3 Double Bedrooms +
  • Semi-Detached Villa +
  • 2 minutes from nursery and schools +
  • Walking distance to Town Centre +
  • Large suntrap garden +
  • Dining Size Kitchen +
  • Attractively priced property +

Set in a popular residential location close to heart of the town, this generously proportioned three bedroom semi-detached villa provides attractively priced family accommodation just a short walk from nursery, primary and secondary schooling.

Whilst general modernisation would be beneficial, buyers will appreciate this opportunity to own a long-term family home in an exceptionally convenient location.

Accommodation

The entrance door opens to a vestibule area with excellent storage provision. The bright and welcoming hallway provides access to the ground floor accommodation where there is a spacious lounge with a large window to the front. The dining kitchen has a variety of base and wall units and pleasant outlooks to the rear garden. Also on the ground floor is the refitted shower room.

On the upper floor there is a bright open landing which leads to three well proportioned double bedrooms - each of which have storage.

Heating and Glazing

The property has uPVC double glazing and gas central heating (combi boiler).

Gardens

The front garden is enclosed by border hedging and is mainly laid to lawn with a paved path and steps leading to the front door. At the side is a sloping, single car driveway. The large rear garden provides a very private South facing lawn and a patio area.

Location

49 Kirkoswald Drive is conveniently positioned within walking distance of all the amenities and attractions in Clydebank town centre including leisure/sports clubs, a cinema, Clyde Shopping Centre, Clydebank business park and West College. Train stations and bus services are within a short walk as is the Forth & Clyde Canal and cycle path which runs through the town centre. Nursery, primary and secondary schools are just across the road.

SAT NAV ref - G81 2BU

Lounge
4.98m x 3.52m

Kitchen
3.90m x 2.60m

Shower Room
1.99m x 1.70m

Bedroom 1
4.57m x 2.82m

Bedroom 2
4.34m x 2.58m

Bedroom 3
2.53m x 3.56m

Agent Details

McHugh Estate Agents, Clydebank

0141 673 5505

Next Steps?

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