3 Bed Terraced House, Refurb/BRRR, Bristol, BS4 4TY, £220,000

14 Sidcot, Bristol, BS4 4TY - 2 views - 2 months ago

Sold STC
Refurb/BRRR
ROI: 6%
64 m²
+6 photos

ValuationOvervalued

Sold Prices£210K - £440K
Sold Prices/m²£2.5K/m² - £5.7K/m²

 

 

Square Metres

64 m²
Price/m²£3.4K/m²

Value Estimate

£207,054

 

 

End Value (After Refurb)

£230,206

Uplift in Value

+5%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£55,000

Stamp Duty & Legal Fees

£7,800

Refurb Costs

£26,157

Bridging Loan Interest

£5,775

Total Cash In

£96,482

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£230,206

Mortgage (After Refinance)

£172,654

Mortgage LTV

75%

Cash Released

£7,654

Cash Left In

£88,827

Equity

£57,551

Rent Range

£1,250 - £1,650

Rent Estimate

£1,548

Running Costs/mo

£1,049

Cashflow/mo

£499

Cashflow/yr

£5,988

ROI

6%

Gross Yield

8%

Local Sold Prices

50 sold prices from £210K to £440K, average is £329.8K. £2.5K/m² to £5.7K/m², average is £3.5K/m².

PriceDateDistanceAddressBeds 
£380K08/230.03 mi7, Ironmould Lane, Bristol, City Of Bristol BS4 4TZ3
£232K06/210.04 mi7, Maybourne, Bristol, City Of Bristol BS4 4TX3
£220K04/210.09 mi12, Longwood, Bristol, City Of Bristol BS4 4TR3
£240K12/200.38 mi30, Belroyal Avenue, Bristol, City Of Bristol BS4 4RT3
£425K06/220.39 mi1, Sycamore Close, Hanham, Bristol, South Gloucestershire BS15 3TL3
£375K01/210.48 mi8, Hencliffe Way, Hanham, Bristol, South Gloucestershire BS15 3TH3
£250K12/200.48 mi24, Millbrook Avenue, Bristol, City Of Bristol BS4 4SU3
£270K07/210.48 mi18, Millbrook Avenue, Bristol, City Of Bristol BS4 4SU3
£257K08/230.48 mi23, Millbrook Avenue, Bristol, City Of Bristol BS4 4SU3
£259K08/210.49 mi78, Eastwood Crescent, Bristol, City Of Bristol BS4 4ST3
£270K01/210.49 mi62, Eastwood Crescent, Bristol, City Of Bristol BS4 4ST3
£250K07/230.5 mi54, Wyndham Crescent, Bristol, City Of Bristol BS4 4SY3
£342.5K04/210.51 mi3, Riverside Way, Bristol, South Gloucestershire BS15 3TA3
£325K08/210.57 mi33, Sydenham Way, Bristol, South Gloucestershire BS15 3TG3
£302.5K01/210.57 mi188, Allison Road, Bristol, Avon BS4 4NZ3
£255K06/210.59 mi87, Gays Road, Hanham, Bristol, South Gloucestershire BS15 3JX3
£350K06/230.6 mi100, Jersey Avenue, Bristol, City Of Bristol BS4 4QZ3
£370K09/220.6 mi52, Jersey Avenue, Bristol, City Of Bristol BS4 4QZ3
£440K01/230.61 mi49, Gays Road, Hanham, Bristol, South Gloucestershire BS15 3JR3
£245K02/210.62 mi83, School Road, Brislington, Bristol, City Of Bristol BS4 4NE3
£280K04/210.63 mi90, Eastwood Road, Bristol, City Of Bristol BS4 4RS3
£410K05/230.63 mi24, Glenarm Road, Bristol, City Of Bristol BS4 4LW3
£390K02/210.63 mi10, Glenarm Road, Bristol, City Of Bristol BS4 4LW3
£280K01/210.63 mi18, Alderney Avenue, Bristol, City Of Bristol BS4 4SF3
£390K10/210.64 mi4, Heath Road, Hanham, Bristol, South Gloucestershire BS15 3JT3
£330K01/230.65 mi39a, Church Hill, Bristol, City Of Bristol BS4 4LT3
£329.5K06/210.65 mi1, Hardwick Close, Brislington, Bristol, City Of Bristol BS4 4NL3
£370K06/210.65 mi1, Hesding Close, Bristol, South Gloucestershire BS15 3LP3
£346K03/210.67 mi7, Glenarm Walk, Bristol, City Of Bristol BS4 4LS3
£330K07/230.67 mi8, Glenarm Walk, Bristol, City Of Bristol BS4 4LS3
£310.2K03/230.67 mi196, Hungerford Road, Bristol, City Of Bristol BS4 5ET3
£290K06/210.67 mi123, School Road, Brislington, Bristol, City Of Bristol BS4 4LZ3
£365K07/220.67 mi11, Clayfield Road, Bristol, City Of Bristol BS4 4NG3
£300K04/210.67 mi16, Clayfield Road, Bristol, City Of Bristol BS4 4NG3
£210K11/200.68 mi212, Hungerford Road, Bristol, City Of Bristol BS4 5ET3
£391.5K12/200.68 mi39, Gays Road, Hanham, Bristol, South Gloucestershire BS15 3JR3
£320K12/210.69 mi8, The Rock, Bristol, City Of Bristol BS4 4NJ3
£340K07/210.69 mi134, Allison Road, Bristol, City Of Bristol BS4 4PQ3
£378K04/210.69 mi20, Gays Road, Bristol, South Gloucestershire BS15 3JS3
£386K01/230.69 mi39, Jersey Avenue, Bristol, City Of Bristol BS4 4QU3
£380K03/210.69 mi20, Church Hill, Bristol, City Of Bristol BS4 4LT3
£260K11/200.72 mi113a, Memorial Road, Hanham, Bristol, South Gloucestershire BS15 3LA3
£360K06/230.72 mi43, Jersey Avenue, Bristol, City Of Bristol BS4 4QU3
£365K03/210.72 mi129, Allison Road, Bristol, City Of Bristol BS4 4PG3
£425K08/210.74 mi114, Samuel White Road, Bristol, Avon BS15 3LR3
£313K12/200.74 mi97, Allison Avenue, Bristol, City Of Bristol BS4 4PD3
£275K01/210.75 mi8, Old Pooles Yard, Brislington, Bristol, City Of Bristol BS4 4SL3
£239K08/210.76 mi53, Hungerford Crescent, Bristol, City Of Bristol BS4 5HJ3
£335K09/210.77 mi31, Lydiard Croft, Bristol, South Gloucestershire BS15 3LU3
£427.5K06/210.77 mi3, West Town Lane, Bristol, City Of Bristol BS4 5DA3

Local Rents

10 rents from £1.3K/mo to £1.6K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£1,60011/230.07 mi-3
£1,25004/240.08 miLongwood,Brislington,Bristol,BS43
£1,60004/240.48 miMillbrook Avenue, Brislington3
£1,35012/240.49 miEastwood Crescent, Brislington, Bristol3
£1,50004/240.52 mi1 Avonview, BRISTOL3
£1,55012/230.56 mi-3
£1,60004/250.57 mi-3
£1,65004/240.59 miGays Road, Hanham3
£1,65012/240.59 miGays Road, Hanham3
£1,37503/240.62 miEastwood Road, Bristol, Somerset, BS43

Local Area Statistics

Population in BS4

47,993

Population in Bristol

795,432

Town centre distance

3.60 miles away

Nearest school

0.50 miles away

Nearest train station

1.88 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

-50%

Sales demand

Seller's market

Capital growth (5yrs)

+34%

Property History

Listed for £220,000

February 24, 2025

Floor Plans

Description

  • Requires Refurbishment +
  • Three Bedrooms +
  • Sitting/Dining Room +
  • Kitchen +
  • First Floor Bathroom +
  • Enclosed Rear Garden +
  • Garage & Parking Space +

Offered for sale with the benefit of no onward chain and in need of full refurbishment, this terraced home is a perfect opportunity for those with the necessary funds and skills to improve and modernise throughout and to bring the property back to life. The accommodation is well laid and out and spacious and briefly comprises an entrance porch, a large sitting/dining room with windows to dual aspects and a kitchen off. To the first floor are three bedrooms and the bathroom. Outside, the property has an open plan garden area to the front and an enclosed garden to the rear with a pathway to the garage and additional parking space to it's front.

Entrance Porch -

Sitting/Dining Room - 7.14m x 4.45m max (23'5 x 14'7 max) -

Kitchen - 2.31m x 1.98m (7'7 x 6'6) -

Landing - 2.13m x 1.83m (7' x 6') -

Master Bedroom - 4.37m x 2.54m (14'4 x 8'4) -

Bedroom Two - 3.10m x 1.83m (10'2 x 6) -

Bedroom Three - 2.87m x 2.57m (9'5 x 8'5) -

Bathroom - 1.83m x 1.70m (6' x 5'7) -

Garden -

Garage -

Agent Details

Eveleighs, Keynsham

0117 463 6061

Next Steps?

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