dealsourcr

3 Bed Semi-Detached House, Refurb/BRRR, Liverpool, L13 0AB, £170,000

Queens Drive, West Derby, Liverpool, Merseyside, L13 0AB - a month ago

Leasehold
Refurb/BRRR
ROI: 1%
~93 m²
+8 photos

ValuationOvervalued

Sold Prices£55K - £187K
Sold Prices/m²£585/m² - £2.3K/m²

 

 

Square Metres

~93 m²
Price/m²£1.8K/m²

Value Estimate

£142,335

 

 

End Value (After Refurb)

£156,250

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£42,500

Stamp Duty & Legal Fees

£6,300

Refurb Costs

£39,200

Bridging Loan Interest

£4,463

Total Cash In

£94,213

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£156,250

Mortgage (After Refinance)

£117,188

Mortgage LTV

75%

Cash Left In

£94,213

Equity

£39,063

Rent Range

£675 - £2,250

Rent Estimate

£750

Running Costs/mo

£658

Cashflow/mo

£92

Cashflow/yr

£1,101

ROI

1%

Gross Yield

5%

Local Sold Prices

50 sold prices from £55K to £187K, average is £138.5K. £585/m² to £2.3K/m², average is £1.5K/m².

PriceDateDistanceAddressBeds 
£137K06/210.01 mi85, Queens Drive, West Derby, Liverpool, Merseyside L13 0AB3
£145K11/210.07 mi172, Queens Drive, West Derby, Liverpool, Merseyside L13 0AL3
£132K01/210.08 mi42, Agar Road, Liverpool, Merseyside L11 8NQ3
£145K11/200.08 mi16, Agar Road, Liverpool, Merseyside L11 8NQ3
£142K03/210.09 mi171, Muirhead Avenue, Liverpool, Merseyside L13 0AX3
£55K10/210.1 mi1, Birdwood Road, Liverpool, Merseyside L11 8NS3
£128K06/210.1 mi10, Birdwood Road, Liverpool, Merseyside L11 8NS3
£108.5K01/210.1 mi22, Birdwood Road, Liverpool, Merseyside L11 8NS3
£145K10/220.1 mi21, Birdwood Road, Liverpool, Merseyside L11 8NS3
£136.2K03/210.11 mi5, Angus Road, Liverpool, Merseyside L11 8NP3
£150K01/230.12 mi8, Monash Road, Liverpool, Merseyside L11 8NT3
£110K01/230.13 mi26, Birdwood Road, Liverpool, Merseyside L11 8NS3
£150K01/210.13 mi2, Adair Place, Liverpool, Merseyside L13 9BU3
£148K02/210.15 mi138, Muirhead Avenue, Liverpool, Merseyside L13 0AZ3
£140.4K07/230.15 mi144, Muirhead Avenue, Liverpool, Merseyside L13 0AZ3
£152.5K08/210.15 mi75, Larkhill Lane, Clubmoor, Liverpool, Merseyside L13 9BN3
£140K02/230.15 mi111, Asser Road, Liverpool, Merseyside L11 8NL3
£170K07/210.15 mi27, Adair Road, Liverpool, Merseyside L13 9BT3
£171.5K04/230.15 mi20, Adair Road, Liverpool, Merseyside L13 9BT3
£120K03/230.21 mi8, Ferguson Road, West Derby, Liverpool, Merseyside L11 8LG3
£160K11/200.24 mi29, Culme Road, Liverpool, Merseyside L12 7HJ3
£164K02/230.24 mi13, Asser Road, Liverpool, Merseyside L11 8NJ3
£105K01/210.26 mi10, Cavan Road, Liverpool, Merseyside L11 8LP3
£130K05/210.26 mi3, Ballantyne Road, Liverpool, Merseyside L13 9AL3
£118K12/200.26 mi5, Grenfell Road, Liverpool, Merseyside L13 9BY3
£187K06/230.26 mi12, Grenfell Road, Liverpool, Merseyside L13 9BY3
£135K10/210.27 mi41, Broad Square, Liverpool, Merseyside L11 1BR3
£132K11/210.27 mi63, Broad Square, Liverpool, Merseyside L11 1BR3
£177.5K11/220.28 mi75, Wapshare Road, Liverpool, Merseyside L11 8LR3
£175K08/210.29 mi167, Eaton Road North, Liverpool, Merseyside L12 5HY3
£180K10/210.3 mi27, Westcliffe Road, Liverpool, Merseyside L12 5JE3
£75K02/210.3 mi11, Ballantyne Place, Liverpool, Merseyside L13 9AR3
£174K12/220.31 mi14, Durrant Road, Liverpool, Merseyside L11 8LH3
£145K11/220.32 mi6, Broad Square, Liverpool, Merseyside L11 1BS3
£103K11/200.32 mi11, Broad Place, Liverpool, Merseyside L11 1BP3
£155K05/210.32 mi60, Delamain Road, Liverpool, Merseyside L13 9AS3
£175K10/220.32 mi11, Broad Place, Liverpool, Merseyside L11 1BP3
£140K03/230.34 mi4, Craigs Road, Liverpool, Merseyside L13 9AT3
£95K02/210.35 mi33, Knoclaid Road, Liverpool, Merseyside L13 8DB3
£90K03/210.35 mi39, Knoclaid Road, Liverpool, Merseyside L13 8DB3
£123K11/210.35 mi119, Lisburn Lane, Liverpool, Merseyside L13 9AG3
£165K11/220.35 mi69, Wapshare Road, Liverpool, Merseyside L11 8LR3
£87K04/210.36 mi33, Lowerson Crescent, Liverpool, Merseyside L11 8LD3
£125.3K07/210.36 mi24, Hewitson Road, Liverpool, Merseyside L13 0DB3
£150K06/210.36 mi15, Hewitson Road, Liverpool, Merseyside L13 0DB3
£84.5K12/220.36 mi42, Muirhead Avenue, Liverpool, Merseyside L13 0BR3
£132.5K03/210.36 mi23, Circular Road West, Liverpool, Merseyside L11 1AY3
£95.5K03/210.37 mi9, Farrar Street, Liverpool, Merseyside L13 9DH3
£89K01/210.37 mi5, Glengariff Street, Liverpool, Merseyside L13 8DN3
£105K04/210.37 mi44, Morningside Road, Liverpool, Merseyside L11 1AU3

Local Rents

51 rents from £675/mo to £2.3K/mo, average is £950/mo.

RentDateDistanceAddressBeds 
£95012/240.24 mi-3
£90005/240.25 miWestcliffe Road, Liverpool, L123
£90004/240.25 mi-3
£87505/240.28 miLisburn Lane, Liverpool, Merseyside, L133
£1,10010/230.29 miAntrim Street, Tuebrook, L133
£95005/240.29 miAntirm Street, L133
£1,10005/240.29 miAntrim Street, L133
£75005/240.3 miAntrim Street, Liverpool, L133
£1,00006/240.34 miWapshare Rd, Liverpool, L113
£1,00006/240.34 mi-3
£87012/240.34 mi-3
£87012/240.34 mi-3
£75006/240.35 mi-3
£92509/240.36 miKnoclaid Road, Tuebrook, L133
£90005/240.36 mi-3
£95008/240.36 miKnoclaid Road, Liverpool, Merseyside, L133
£85012/240.37 mi-3
£1,00012/240.39 mi-3
£90006/240.4 miMeade Road, Tuebrook, Liverpool, L133
£96001/250.42 mi-3
£95008/240.42 miPortrush Street, Tuebrook, L13 8BU3
£97504/240.43 miMarlowe Drive, Liverpool, Merseyside, L123
£1,00002/250.44 mi-3
£85008/240.45 mi-3
£67506/240.47 miWitton Road, Liverpool, L133
£80005/240.47 miWitton Road, Tuebrook, L133
£75003/250.48 mi-3
£90007/240.48 miGlamis Road, L13 8DL3
£1,10006/240.48 mi-3
£1,20012/240.48 mi-3
£1,10005/240.48 miWalney Road, Liverpool, L123
£1,00012/240.48 mi-3
£1,00009/240.48 mi-3
£1,00009/240.48 mi-3
£1,10011/240.48 mi-3
£2,25012/240.48 mi-3
£85003/240.49 mi-3
£90006/240.49 mi-3
£1,00008/240.49 miGorseburn Road, Liverpool, L133
£1,00004/240.49 mi-3
£1,00008/240.49 mi-3
£95005/240.5 miWalney Terrace, Liverpool, L123
£82004/240.5 miMissouri Road, Liverpool, Merseyside, L133
£1,00009/240.51 mi-3
£95006/240.52 mi-3
£79510/230.52 miDeansburn Road, Liverpool, Merseyside, L133
£95004/240.52 miVanilla Close L113
£1,10004/240.52 miWalney Road, West Derby, L123
£1,10004/240.53 mi-3
£1,00005/240.53 mi-3
£1,00005/240.53 mi-3

Links

Local Area Statistics

Population in L13

30,949

Population in Liverpool

675,519

Town centre distance

2.71 miles away

Nearest school

0.20 miles away

Nearest train station

1.93 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+41%

Sales demand

Seller's market

Capital growth (5yrs)

+43%

Property History

Listed for £170,000

February 20, 2025

Floor Plans

Description

Another One Buys the House – Investment Opportunity on Queens Drive!

This spacious three-bedroom semi-detached home is an ideal addition to any investor’s portfolio. With a tenant already in place paying £750pcm, you’ll have rental income from day one. With a little modernisation, the potential rental yield could increase to an impressive £1,200pcm.

The property features large gardens to the front and rear, offering great outdoor space and plenty of potential to add value. Situated in a popular area with excellent transport links and local amenities, it’s a fantastic long-term investment. Secure this opportunity today and unlock its full potential!

Call our office today on or contact James Devonport (details in the images) to book your viewing—this one won’t stay available for long!

Council Tax Band: B £1,882.53.

Agent Details

Whitegates, West Derby

0151 453 2843

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.

3 Bed House, Refurb/BRRR, Liverpool, L11 8NN

£155,000

1 views • 24 days ago • 93 m²

Under Offer

3 Bed House, Refurb/BRRR, Liverpool, L13 9AP

£175,000

4 views • 4 months ago • 93 m²

Auction

3 Bed House, Refurb/BRRR, Liverpool, L13 9AQ

£85,000

4 views • 15 days ago • 93 m²

3 Bed House, Refurb/BRRR, Liverpool, L11 8LS

£150,000

3 views • 19 days ago • 93 m²

dealsourcr
Deals
Deal SearchSaved SearchesSaved DealsAddress Lookup
Tools
Deal AnalyserRightmove LookupRefurb CalculatorNew Build CalculatorStamp Duty Calculator
Refer a friend. Get £140!My Account