2 Bed Detached House, Single Let, Bristol, BS32 9AY, £245,000

Shepherds Walk, Bradley Stoke, BS32 9AY - 2 views - 2 months ago

BTL
ROI: 3%
~68 m²
+1 photos

ValuationUndervalued

Sold Prices£200K - £365K
Sold Prices/m²£3.1K/m² - £7.4K/m²

 

 

Square Metres

~68.11 m²
Price/m²£3.6K/m²

Value Estimate

£305,539
BMV25%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£61,250

Stamp Duty & Legal Fees

£8,550

Total Cash In

£69,800

 

 

Cash Out

 

Rent Range

£1,050 - £1,600

Rent Estimate

£1,178

Running Costs/mo

£1,021

Cashflow/mo

£157

Cashflow/yr

£1,881

ROI

3%

Gross Yield

6%

Local Sold Prices

50 sold prices from £200K to £365K, average is £254.5K. £3.1K/m² to £7.4K/m², average is £4.6K/m².

PriceDateDistanceAddressBeds 
£200K02/210.01 mi22, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£230K02/210.21 mi31, Wheatfield Drive, Bradley Stoke, Bristol, South Gloucestershire BS32 9DP2
£254.9K02/210.21 mi4, Wheatfield Drive, Bradley Stoke, Bristol, South Gloucestershire BS32 9DP2
£254K09/210.21 mi64, The Culvert, Bradley Stoke, Bristol, South Gloucestershire BS32 8AB2
£285K02/230.21 mi66, The Culvert, Bradley Stoke, Bristol, South Gloucestershire BS32 8AB2
£239.5K03/210.22 mi76, The Willows, Bradley Stoke, Bristol, Avon BS32 8HJ2
£235K03/210.22 mi68, The Willows, Bradley Stoke, Bristol, South Gloucestershire BS32 8HJ2
£245K10/200.22 mi3, Winsbury Way, Bradley Stoke, Bristol, South Gloucestershire BS32 9BF2
£232.5K03/210.22 mi79, Winsbury Way, Bradley Stoke, Bristol, South Gloucestershire BS32 9BF2
£300K02/230.22 mi37, Courtlands, Bradley Stoke, Bristol, South Gloucestershire BS32 9BA2
£255.5K08/210.23 mi119, Wheatfield Drive, Bradley Stoke, Bristol, Avon BS32 9DB2
£275K05/230.23 mi143, Wheatfield Drive, Bradley Stoke, Bristol, South Gloucestershire BS32 9DB2
£282.5K12/220.23 mi61, Courtlands, Bradley Stoke, Bristol, South Gloucestershire BS32 9BA2
£295K11/220.23 mi63, Courtlands, Bradley Stoke, Bristol, South Gloucestershire BS32 9BA2
£261.5K09/210.24 mi8, Harvest Close, Bradley Stoke, Bristol, South Gloucestershire BS32 9DQ2
£227K03/210.25 mi46, Winsbury Way, Bradley Stoke, Bristol, South Gloucestershire BS32 9BE2
£262K11/210.27 mi47, The Beeches, Bradley Stoke, Bristol, South Gloucestershire BS32 9TA2
£230K11/200.27 mi55, The Beeches, Bradley Stoke, Bristol, South Gloucestershire BS32 9TA2
£285K11/220.28 mi80, Courtlands, Bradley Stoke, Bristol, South Gloucestershire BS32 9BB2
£262K07/230.31 mi49, Cornfield Close, Bradley Stoke, Bristol, South Gloucestershire BS32 9DN2
£230K11/200.31 mi60, Cornfield Close, Bradley Stoke, Bristol, South Gloucestershire BS32 9DN2
£290K11/220.32 mi2, Fern Grove, Bradley Stoke, Bristol, South Gloucestershire BS32 8DS2
£236K02/210.35 mi23, Linden Drive, Bradley Stoke, Bristol, South Gloucestershire BS32 8DT2
£287.5K02/230.35 mi29, Linden Drive, Bradley Stoke, Bristol, South Gloucestershire BS32 8DT2
£238K09/210.35 mi26, Linden Drive, Bradley Stoke, Bristol, South Gloucestershire BS32 8DT2
£273K10/220.37 mi134, Ferndene, Bradley Stoke, Bristol, South Gloucestershire BS32 9DF2
£280K06/230.37 mi124, Ferndene, Bradley Stoke, Bristol, South Gloucestershire BS32 9DF2
£249K02/230.38 mi96, Brackendene, Bradley Stoke, Bristol, South Gloucestershire BS32 9DH2
£275K02/230.38 mi27, Kemperleye Way, Bradley Stoke, Bristol, South Gloucestershire BS32 8EB2
£320K06/220.39 mi30, Bourton Avenue, Patchway, Bristol, South Gloucestershire BS34 6EA2
£305K09/220.39 mi46, Ellicks Close, Bradley Stoke, Bristol, South Gloucestershire BS32 0ES2
£227K06/210.41 mi148, Ormonds Close, Bradley Stoke, Bristol, South Gloucestershire BS32 0DY2
£240K06/210.41 mi48, Ellicks Close, Bradley Stoke, Bristol, South Gloucestershire BS32 0ES2
£223.5K07/210.42 mi29, Ellicks Close, Bradley Stoke, Bristol, South Gloucestershire BS32 0EP2
£273K07/230.42 mi47, Ellicks Close, Bradley Stoke, Bristol, South Gloucestershire BS32 0EP2
£292K10/210.44 mi41, Diana Gardens, Bradley Stoke, Bristol, South Gloucestershire BS32 8DD2
£250K09/210.45 mi220, Ormonds Close, Bradley Stoke, Bristol, South Gloucestershire BS32 0DZ2
£222K04/210.45 mi170, Ormonds Close, Bradley Stoke, Bristol, South Gloucestershire BS32 0DZ2
£268K10/220.47 mi297, Ormonds Close, Bradley Stoke, Bristol, South Gloucestershire BS32 0DW2
£365K10/220.47 mi42, Stoke Lane, Patchway, Bristol, South Gloucestershire BS34 6DY2
£270K02/230.47 mi43, Ormonds Close, Bradley Stoke, Bristol, South Gloucestershire BS32 0DT2
£240K12/220.48 mi293, Ormonds Close, Bradley Stoke, Bristol, South Gloucestershire BS32 0DW2
£245K02/210.48 mi42, Stoke Lane, Patchway, Bristol, South Gloucestershire BS34 6DY2
£210K05/210.48 mi46, Honeysuckle Close, Bradley Stoke, Bristol, South Gloucestershire BS32 0EQ2
£225K11/200.48 mi20, Honeysuckle Close, Bradley Stoke, Bristol, South Gloucestershire BS32 0EQ2
£280K02/230.48 mi8, Honeysuckle Close, Bradley Stoke, Bristol, South Gloucestershire BS32 0EQ2
£315K09/210.49 mi27, Fairford Crescent, Patchway, Bristol, South Gloucestershire BS34 6DH2
£232.5K07/210.5 mi39, Stanley Mead, Bradley Stoke, Bristol, South Gloucestershire BS32 0EF2
£252.5K10/210.52 mi40, Stanley Mead, Bradley Stoke, Bristol, Avon BS32 0EG2
£225K06/210.52 mi46, Stanley Mead, Bradley Stoke, Bristol, South Gloucestershire BS32 0EG2

Local Rents

52 rents from £1.1K/mo to £1.6K/mo, average is £1.2K/mo.

RentDateDistanceAddressBeds 
£1,20004/250 mi-2
£1,20004/240 miShepherds Walk, Bradley Stoke, Bristol, BS322
£1,20004/240 miShepherds Walk - Bradley Stoke2
£1,15003/240 miShepherds Walk, Bristol2
£1,15004/240 miShepherds Walk, Bristol2
£1,35003/240.04 miThe Hedgerows, Bradley Stoke2
£1,25001/250.04 mi-2
£1,20005/240.06 miThe Hedgerows, Bradley Stoke, Bristol, South Gloucestershire, BS322
£1,25004/250.06 mi-2
£1,25004/250.07 mi-2
£1,20003/240.07 miThe Hedgerows, Bradley Stoke, Bristol2
£1,60004/240.07 miThe Hedgerows, Bradley Stoke, Bristol, BS322
£1,60004/240.07 mi-2
£1,60003/250.07 mi-2
£1,20004/240.11 miDewfalls Drive, Bradley Stoke, Bristol, BS322
£1,05004/240.12 miHornbeam Close, Bradley Stoke, South Gloucestershire2
£1,17510/230.15 miHornbeam Close, Bristol2
£1,20004/240.15 miHornbeam Close, Bristol2
£1,25002/250.15 mi-2
£1,20003/240.17 miDewfalls Drive, Bristol2
£1,20005/240.17 miDewfalls Drive, Bristol2
£1,15004/240.19 miWheatfield Drive, Bradley Stoke, Bristol, BS322
£1,25004/240.19 miWheatfield Drive, Bradley Stoke, Bristol, South Gloucestershire, BS322
£1,25004/240.21 miThe Willows, Bradley Stoke, Bristol, BS322
£1,25005/240.21 miThe Willows, Bradley Stoke, Bristol, BS322
£1,20004/240.21 miWinsbury Way, Bristol2
£1,20003/240.21 miThe Culvert, Bradley Stoke, Bristol, BS322
£1,25004/240.23 miWheatfield Drive, Bristol2
£1,19503/240.24 miHarvest Close, Bradley Stoke, South Gloucestershire2
£1,25005/240.25 mi-2
£1,25004/240.25 miCourtlands, Bradley Stoke, Bristol, BS322
£1,20003/240.25 miWinsbury Way, Bristol2
£1,25004/240.25 miWinsbury Way, Bradley Stoke, Bristol, BS32 9BE2
£1,25003/240.26 miStevens Walk, Bristol2
£1,20003/240.28 miFern Grove, Bradley Stoke, Bristol2
£1,20004/240.29 mi-2
£1,15003/240.3 miSnowberry Close, Bristol2
£1,35003/240.3 mi-2
£1,35003/240.3 miThe Beeches, Bristol, BS322
£1,25010/230.3 miThe Beeches, Bristol2
£1,40003/250.3 mi-2
£1,20004/240.31 miCornfield Close, Bristol2
£1,20004/240.31 miCornfield Close, Bristol2
£1,25005/240.31 miCornfield Close, Bradley Stoke, Bristol, BS32 9DN2
£1,25005/240.31 miChamps Sur Marne, Bradley Stoke2
£1,50005/240.31 miChamps Sur Marne, Bradley Stoke, BS322
£1,25004/240.32 mi-2
£1,19503/240.32 miFern Grove, Bradley Stoke , South Gloucestershire2
£1,17504/240.33 mi-2
£1,17504/240.33 mi-2
£1,40003/240.33 mi-2
£1,29510/230.35 miElicks Close - Bradley Stoke2

Local Area Statistics

Population in BS32

24,543

Population in Bristol

795,432

Town centre distance

4.78 miles away

Nearest school

0.30 miles away

Nearest train station

0.82 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+21%

Sales demand

Seller's market

Capital growth (5yrs)

+24%

Property History

Listed for £245,000

February 18, 2025

Floor Plans

Description

  • Detached coach house +
  • Central location +
  • Great value +
  • Garage +
  • Close to amenities +
  • Super rental returns +
  • Modern +
  • Low maintenance +

When it's gone - it's gone! Life-Style are delighted to welcome to the market this attractively priced two bedroom modern detached coach house with it's own garage. This ideal starter home or investment property is sure to grab the attention of many. Offering a popular central location, with amenities on your doorstep and links to motorway and ring road networks.

Agent Details

Lifestyle Property Services, Bradley Stoke

01454 802051

Next Steps?

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