2 Bed Semi-Detached House, Refurb/BRRR, Oxford, OX4 2BZ, £400,000

Cumberland Road, Oxford, OX4 2BZ - 3 views - a month ago

Refurb/BRRR
~68 m²
+10 photos

ValuationFair Value

Sold Prices£290K - £563.5K
Sold Prices/m²£4K/m² - £8.2K/m²

 

 

Square Metres

~68.11 m²
Price/m²£5.9K/m²

Value Estimate

£399,644

 

 

End Value (After Refurb)

£393,125

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£100,000

Stamp Duty & Legal Fees

£20,700

Refurb Costs

£30,563

Bridging Loan Interest

£10,500

Total Cash In

£163,513

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£393,125

Mortgage (After Refinance)

£294,844

Mortgage LTV

75%

Cash Left In

£163,513

Equity

£98,281

Rent Range

£750 - £2,700

Rent Estimate

£1,620

Running Costs/mo

£1,573

Cashflow/mo

£47

Cashflow/yr

£570

ROI

0%

Gross Yield

5%

Local Sold Prices

50 sold prices from £290K to £563.5K, average is £400K. £4K/m² to £8.2K/m², average is £5.9K/m².

PriceDateDistanceAddressBeds 
£367.5K03/230.06 mi4, Don Stuart Place, Oxford, Oxfordshire OX4 2DH2
£387K02/210.06 mi8, Cumberland Road, Oxford, Oxfordshire OX4 2DA2
£380K07/230.06 mi5, Don Stuart Place, Oxford, Oxfordshire OX4 2DH2
£365K04/210.06 mi18, Cumberland Road, Oxford, Oxfordshire OX4 2DA2
£422K03/210.2 mi64, Ridgefield Road, Oxford, Oxfordshire OX4 3DA2
£460K09/230.2 mi62, Ridgefield Road, Oxford, Oxfordshire OX4 3DA2
£464K07/230.27 mi59, Cricket Road, Oxford, Oxfordshire OX4 3DH2
£392.5K04/210.27 mi14, Cricket Road, Oxford, Oxfordshire OX4 3DG2
£395K11/200.27 mi32, Cricket Road, Oxford, Oxfordshire OX4 3DG2
£400K02/210.28 mi159, Howard Street, Oxford, Oxfordshire OX4 3BA2
£448K05/210.32 mi66, Essex Street, Oxford, Oxfordshire OX4 3AW2
£563.5K12/220.32 mi58, Essex Street, Oxford, Oxfordshire OX4 3AW2
£365K06/210.35 mi18, Golden Road, Oxford, Oxfordshire OX4 3AR2
£435K05/210.36 mi56, Hertford Street, Oxford, Oxfordshire OX4 3AL2
£520K09/230.36 mi52, Hertford Street, Oxford, Oxfordshire OX4 3AL2
£330K10/210.37 mi4, Bhandari Close, Oxford, Oxfordshire OX4 3DT2
£340K03/210.37 mi10, Bhandari Close, Oxford, Oxfordshire OX4 3DT2
£375K08/230.37 mi25, Bhandari Close, Oxford, Oxfordshire OX4 3DT2
£380K02/240.37 mi14, Bhandari Close, Oxford, Oxfordshire OX4 3DT2
£525K11/230.38 mi116, Charles Street, Oxford, Oxfordshire OX4 3AT2
£498K07/230.38 mi96, Charles Street, Oxford, Oxfordshire OX4 3AT2
£470K10/230.4 mi54, Percy Street, Oxford, Oxfordshire OX4 3AF2
£437.5K09/210.4 mi51, Percy Street, Oxford, Oxfordshire OX4 3AF2
£350K11/200.41 mi39, Catherine Street, Oxford, Oxfordshire OX4 3AH2
£495K01/240.41 mi36, Catherine Street, Oxford, Oxfordshire OX4 3AH2
£400K11/230.42 mi14, Marsh Road, Oxford, Oxfordshire OX4 2HH2
£315K02/210.42 mi34, Marsh Road, Oxford, Oxfordshire OX4 2HH2
£362.5K02/210.42 mi12, Marsh Road, Oxford, Oxfordshire OX4 2HH2
£488.3K06/210.43 mi10, Leopold Street, Oxford, Oxfordshire OX4 1PS2
£365K02/210.45 mi24, Hendred Street, Oxford, Oxfordshire OX4 2ED2
£406K12/200.45 mi8, Hendred Street, Oxford, Oxfordshire OX4 2ED2
£370K11/230.47 mi25, Cosin Close, Oxford, Oxfordshire OX4 1GD2
£420.5K12/200.49 mi74, Percy Street, Oxford, Oxfordshire OX4 3AD2
£346K06/210.49 mi82, Charles Street, Oxford, Oxfordshire OX4 3AS2
£425K06/230.49 mi26, Crescent Road, Oxford, Oxfordshire OX4 2PB2
£415K08/210.49 mi9, Percy Street, Oxford, Oxfordshire OX4 3AA2
£475K12/200.49 mi79, Howard Street, Oxford, Oxfordshire OX4 3AY2
£350K02/210.5 mi53, Randolph Street, Oxford, Oxfordshire OX4 1YA2
£405K03/210.5 mi150, Hurst Street, Oxford, Oxfordshire OX4 1HG2
£400K08/210.5 mi81, Owens Way, Cowley, Oxford, Oxfordshire OX4 2GG2
£345K01/230.51 mi11, Badgers Walk, Oxford, Oxfordshire OX4 2GW2
£470K08/230.51 mi32, East Avenue, Oxford, Oxfordshire OX4 1XP2
£430.1K12/200.51 mi28, East Avenue, Oxford, Oxfordshire OX4 1XP2
£450K05/230.51 mi10, East Avenue, Oxford, Oxfordshire OX4 1XW2
£446K03/210.53 mi81, East Avenue, Oxford, Oxfordshire OX4 1XR2
£365K11/210.53 mi29, Temple Road, Oxford, Oxfordshire OX4 2ET2
£353.5K01/230.54 mi89, Leafield Road, Oxford, Oxfordshire OX4 2PQ2
£308K06/210.54 mi119, Leafield Road, Oxford, Oxfordshire OX4 2PQ2
£290K12/200.54 mi107, Leafield Road, Oxford, Oxfordshire OX4 2PQ2
£375K04/240.54 mi58, Oxford Road, Cowley, Oxford, Oxfordshire OX4 2DT2

Local Rents

50 rents from £750/mo to £2.7K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£1,40008/240.13 miSouthfield Park, East Oxford, OX42
£1,40009/240.13 miSouthfield Park, East Oxford, OX42
£1,52506/240.14 miCowley Road, East Oxford, OX42
£1,50006/240.16 miReliance Way, East Oxford, OX42
£1,75007/240.16 miReliance Way, East Oxford, OX42
£1,75006/240.16 miReliance Way, East Oxford, OX42
£1,45003/250.17 mi-2
£1,55007/240.17 miReliance Way, East Oxford, OX42
£1,47507/240.18 miReliance Way, East Oxford, OX42
£1,55007/240.18 miReliance Way, East Oxford, OX42
£1,75007/240.18 miReliance Way, East Oxford, OX42
£1,65010/240.18 mi-2
£1,50006/240.18 miReliance Way, Oxford2
£1,50007/240.18 miReliance Way, Oxford2
£1,60012/230.18 mi-2
£1,55012/240.18 mi-2
£1,40007/240.19 mi-2
£1,79508/240.19 miReliance Way, Oxford, OX42
£1,50006/240.19 miReliance Way, East Oxford2
£1,75006/240.19 miReliance Way, East Oxford, OX42
£1,95008/240.19 miRidgefield Road, East Oxford2
£1,40007/240.21 miSouthfield Park, Bartlemas Close, Oxford, Oxfordshire, OX42
£1,30006/240.21 mi-2
£1,55012/240.22 mi-2
£1,70008/240.24 miReliance Way, East Oxford, OX42
£1,35006/240.25 miReliance Way, East Oxford, OX42
£1,60007/240.26 miShelley Road, Oxford2
£1,40010/240.26 mi-2
£1,30006/240.27 mi-2
£1,65006/240.29 miCowley Road, Oxford, Oxfordshire, OX42
£2,70003/250.29 mi-2
£1,75008/240.3 miEssex Street, Oxford, Oxfordshire, OX42
£1,50007/240.32 miCowley Road, 449 Cowley Road, Oxford2
£1,75007/240.32 miEssex Street, East Oxford, OX42
£1,80007/240.32 miSilver Road, Oxford, OX42
£2,25008/240.33 miOxford Epc Rating C2
£1,60007/240.35 miGolden Road, East Oxford2
£1,65007/240.35 miGolden Road, East Oxford2
£1,60007/240.35 miGolden Road, East Oxford2
£1,90008/240.35 miBarnet Street, East Oxford, OX42
£1,70008/240.36 miHoward Street, Oxford2
£1,60006/240.37 mi-2
£2,00008/240.38 miCharles Street, East Oxford, OX42
£1,60008/240.4 miMarsh Road, East Oxford, OX42
£1,60002/240.41 mi-2
£1,50011/240.43 mi-2
£1,70006/240.43 miCharles Street, East Oxford, OX42
£1,95006/240.44 miHoward Street, Oxford, OX42
£1,55007/240.44 miOxford Road, Cowley, OX42
£75007/240.45 mi-2

Local Area Statistics

Population in OX4

61,985

Population in Oxford

160,498

Town centre distance

1.67 miles away

Nearest school

0.20 miles away

Nearest train station

2.13 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+4%

Sales demand

Balanced market

Capital growth (5yrs)

+13%

Property History

Listed for £400,000

February 26, 2025

Floor Plans

Description

  • No onward chain +
  • Requires modernisation +
  • Potential to extend and improve (subject to the usual consents) +
  • Corner plot +
  • Easy access to hospitals, Business and Science Parks +
  • Walking distance from Cowley Road amenities +

A two-bedroom semi-detached home situated on a popular East Oxford side road, available with no onward chain. The property is situated on a corner plot at the end of the road and requires modernising throughout. There is also the potential to extend the property (subject to the usual consents). The ground floor accommodation comprises an entrance hall, a spacious reception room, kitchen, and a family bathroom. On the first floor there is a large master bedroom with built in storage, and a second bedroom. The generous plot wraps around the house with the majority of it being south and west facing. Cumberland Road is a residential street off Cowley Road in the popular East Oxford/ Cowley area, circa 1.5 miles from Oxford city centre. Cowley Road with its wide array of shops, bars and restaurants is only a 15 minute walk from the property, and the ring road, Business Parks, and Hospitals are all within easy reach from the location.

Agent Details

Breckon & Breckon, Oxford

01865 638903

Next Steps?

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