3 Bed Terraced House, Refurb/BRRR, Liverpool, L21 8JW, £80,000

Hartwell Street, Bootle, L21 8JW - 15 views - a month ago

Sold STC
Leasehold
Refurb/BRRR
ROI: 9%
~93 m²
+9 photos

ValuationFair Value

Sold Prices£40K - £180K
Sold Prices/m²£540/m² - £2.2K/m²

 

 

Square Metres

~93 m²
Price/m²£860/m²

Value Estimate

£81,600

 

 

End Value (After Refurb)

£104,923

Uplift in Value

+31%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£20,000

Stamp Duty & Legal Fees

£3,600

Refurb Costs

£39,200

Bridging Loan Interest

£2,100

Total Cash In

£66,650

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£104,923

Mortgage (After Refinance)

£78,692

Mortgage LTV

75%

Cash Released

£18,692

Cash Left In

£47,958

Equity

£26,231

Rent Range

£625 - £2,745

Rent Estimate

£1,039

Running Costs/mo

£556

Cashflow/mo

£483

Cashflow/yr

£5,800

ROI

9%

Gross Yield

16%

Local Sold Prices

50 sold prices from £40K to £180K, average is £106.8K. £540/m² to £2.2K/m², average is £1.2K/m².

PriceDateDistanceAddressBeds 
£90K05/210.01 mi17, Towcester Street, Liverpool, Merseyside L21 8JG3
£91K09/210.01 mi11, Towcester Street, Liverpool, Merseyside L21 8JG3
£40K12/200.01 mi39, Towcester Street, Liverpool, Merseyside L21 8JG3
£80K04/230.04 mi39, Bowden Street, Liverpool, Merseyside L21 8LL3
£75K06/210.05 mi28, Blisworth Street, Litherland, Liverpool, Merseyside L21 8JF3
£67K10/210.07 mi37, Lander Road, Liverpool, Merseyside L21 8JB3
£120K06/230.07 mi61, Lander Road, Liverpool, Merseyside L21 8JB3
£130K04/230.07 mi18, Oakland Close, Liverpool, Merseyside L21 8PS3
£68K01/240.11 mi14, Beechwood Road, Litherland, Liverpool, Merseyside L21 8JZ3
£52K11/210.13 mi69, Longfield Road, Liverpool, Merseyside L21 8LA3
£147K03/230.13 mi15, Wood Street, Seaforth, Liverpool, Merseyside L21 8PH3
£170K11/220.14 mi7, Heathfield Drive, Bootle, Merseyside L20 6GE3
£61K01/230.14 mi73, Chelsea Road, Litherland, Liverpool, Merseyside L21 8HH3
£96K12/220.18 mi27, Riddock Road, Liverpool, Merseyside L21 8HS3
£75K04/210.18 mi272, Litherland Road, Bootle, Merseyside L20 5EG3
£130K02/230.18 mi1, Servia Road, Liverpool, Merseyside L21 8LZ3
£90K08/230.22 mi20, Hornby Boulevard, Liverpool, Merseyside L21 8HG3
£130K06/210.22 mi209, Hawthorne Road, Bootle, Merseyside L20 6JU3
£138K12/220.23 mi29, Cunard Road, Liverpool, Merseyside L21 8NA3
£125K11/210.23 mi185, Hawthorne Road, Bootle, Merseyside L20 6JU3
£161K03/230.24 mi9, Margaret Avenue, Bootle, Merseyside L20 6LJ3
£130K05/210.24 mi7, Margaret Avenue, Bootle, Merseyside L20 6LJ3
£95K12/200.24 mi59, Croxteth Road, Bootle, Merseyside L20 5EB3
£85K01/210.24 mi53, Croxteth Road, Bootle, Merseyside L20 5EB3
£74.2K09/210.25 mi105, Lunt Road, Bootle, Merseyside L20 5EZ3
£107.5K11/220.25 mi240, Litherland Road, Bootle, Merseyside L20 5EH3
£125K01/230.25 mi216, Litherland Road, Bootle, Merseyside L20 5EH3
£128K06/210.26 mi8, Margaret Avenue, Bootle, Merseyside L20 6LL3
£113K03/230.26 mi36, Mildmay Road, Bootle, Merseyside L20 5EN3
£168K12/220.27 mi25, Lathom Road, Bootle, Merseyside L20 5EL3
£120K01/230.27 mi26, Lathom Road, Bootle, Merseyside L20 5EL3
£118K05/230.28 mi26, Croxteth Road, Bootle, Merseyside L20 5EA3
£120K07/210.28 mi8, Ince Avenue, Litherland, Liverpool, Merseyside L21 6NL3
£120K11/200.28 mi10, Markfield Road, Bootle, Merseyside L20 5DU3
£72K01/210.29 mi18, Rufford Road, Bootle, Merseyside L20 5EP3
£106K03/230.29 mi7, Rufford Road, Bootle, Merseyside L20 5EP3
£170K03/210.29 mi25, Rose Avenue, Bootle, Merseyside L20 6LN3
£180K03/230.31 mi50, Rose Avenue, Bootle, Merseyside L20 6LW3
£73K05/210.32 mi95, Norton Street, Bootle, Merseyside L20 4PJ3
£75K10/200.32 mi1, Penrhyn Avenue, Liverpool, Merseyside L21 6ND3
£97K02/210.32 mi9, Eaton Avenue, Liverpool, Merseyside L21 6NG3
£75K03/210.32 mi57, Eaton Avenue, Liverpool, Merseyside L21 6NG3
£77.5K03/230.32 mi14, Ocean Road, Liverpool, Merseyside L21 8NH3
£90K12/200.32 mi7, Lydiate Road, Bootle, Merseyside L20 5EJ3
£140K02/230.32 mi22, Eaton Avenue, Liverpool, Merseyside L21 6NQ3
£90K11/210.32 mi17, Lydiate Road, Bootle, Merseyside L20 5EJ3
£95K02/210.32 mi35, Lydiate Road, Bootle, Merseyside L20 5EJ3
£153K02/210.32 mi17, St Elizabeth Avenue, Bootle, Merseyside L20 6FA3
£175K07/230.33 mi23, Melville Road, Bootle, Merseyside L20 6ND3
£180K01/230.33 mi15, Melville Road, Bootle, Merseyside L20 6ND3

Local Rents

50 rents from £625/mo to £2.7K/mo, average is £850/mo.

RentDateDistanceAddressBeds 
£72512/240.03 miTowcester Street, Liverpool3
£65003/250.03 mi-3
£1,93504/240.14 mi-3
£2,74503/240.14 mi-3
£2,74503/240.14 mi-3
£2,74512/240.14 mi-3
£1,93512/240.14 mi-3
£1,93512/240.14 mi-3
£1,93503/250.14 mi-3
£65004/240.14 miChelsea Road, Liverpool3
£85002/250.17 mi-3
£82503/250.18 mi-3
£80003/250.19 mi-3
£77512/240.2 mi-3
£97512/240.22 miCunard Road, L21 8NA, 3
£85004/240.22 miHawthorne Road, Litherland, L20 6JU3
£70002/240.23 mi-3
£90004/240.24 miCroxteth Road, Bootle, L203
£89501/250.24 mi-3
£79505/240.25 miLunt Road, Bootle, L20 5EZ-Available with Zero Deposits3
£95003/250.25 mi-3
£82005/240.27 mi-3
£80005/240.27 mi-3
£80005/240.28 miWarton Street, Bootle, Merseyside, L203
£87504/240.29 mi-3
£95005/240.29 miRufford Road, Bootle, L203
£95005/240.29 mi-3
£89504/240.3 mi46 Willard Drive, Merseyside, L203
£82503/250.31 mi-3
£70005/240.32 miEliot Street, Bootle3
£62505/240.32 miMoore Street, Bootle3
£80005/240.32 miNorton Street, Bootle, L203
£72504/240.32 miNorton Street, Bootle3
£92502/250.33 mi-3
£87510/240.34 mi-3
£1,05005/240.35 miMelville Road, Liverpool, L203
£77505/240.35 miGray St, Bootle, L203
£77506/240.35 miGray St, Bootle, L203
£77505/240.35 mi-3
£92503/250.39 mi-3
£89504/240.41 miPercy Street, Bootle3
£90004/240.41 miMaple Close, Bootle, Merseyside, L213
£1,30011/240.41 mi-3
£85010/240.42 mi-3
£89503/250.43 mi-3
£89502/250.44 mi-3
£85012/240.44 mi-3
£82512/240.48 miMuspratt Road, L21 4NW3
£79511/240.49 mi-3
£75003/250.49 mi-3

Local Area Statistics

Population in L21

25,278

Population in Liverpool

675,519

Town centre distance

0.89 miles away

Nearest school

0.10 miles away

Nearest train station

0.40 miles away

 

 

Rental demand

Tenant's market

Rental growth (12m)

+38%

Sales demand

Seller's market

Capital growth (5yrs)

+59%

Property History

Listed for £80,000

February 28, 2025

Description

  • End Of Terrace Home +
  • In Need Of Some Updating +
  • Two Reception Rooms +
  • Three Bedrooms +
  • Ground Floor Shower Room +
  • Ideal First Time Buy/ Investment +
  • Small Rear Courtyard +
  • Viewing Essential +
  • EPC Rating- D +
  • Council Tax Band- A +

END TERRACE TOWN HOUSE IN POPULAR SOUGHT AFTER LOCATION, CLOSE TO LOCAL AMENTIES. IN NEED OF SOME UPDATING, SPACIOUS ACCOMMODATION, TWO RECEPTION ROOMS, THREE GOOD SIZED BEDROOMS, KITCHEN AND GROUND FLOOR SHOWER ROOM. ENCLOSED SMALL COURTYARD WITH REAR ACCESS. VIEWING ESSENTIAL TO AVOID DISAPPOINTMENT.  This end of terrace townhouse has been in the same ownership for a number of years. Whilst requiring some updating, the house would be an ideal project for someone looking to add their own stamp to a property. With larger than expected, light accommodation throughout, the property would make a perfect home or investment. The accommodation comprises entrance porch, hallway, living room with bay window to the front, dining room, kitchen and shower room to the ground floor. To the first floor are three good sized bedrooms. Externally to the rear is a small courtyard with rear access. Viewing essential to avoid disappointment.  Entrance Porch
Composite double glazed entrance door. Further glazed door leads into 

Hallway
Staircase leading to the first floor landing. Radiator. Door leading into 

Living Room
Double glazed Upvc Bay window to the front. Electric fire with mantle, surround and hearth. Alcove with shelving and built in cupboard. Radiator. 

Dining Room
Double glazed Upvc window to the rear. Electric fire with mantle, surround and hearth. Radiator. Door leading into the 

Kitchen
Two double glazed Upvc windows to the side. Range of wall and base units incorporating worksurfaces with inset one and a half bowl composite sink and drainer with mixer tap over, space for cooker, space and plumbing for washing machine and space for fridge freezer. 'Vaillant' boiler. Radiator. Door leading into 

Rear Hallway
Double glazed Upvc door leading out to the rear courtyard. Storage cupboard. Door leading into the 

Shower Room
Double glazed obscured Upvc window to the rear. Suite comprising shower with electric shower, pedestal wash hand basin and WC. 'Winter warm' blow air heater. Tiled splash backs. Radiator. 

Rear
There is a small courtyard to the rear with gated rear access to the service lane behind. 

Agents Note
Leasehold. There is the remainder of a 999 year lease that commenced on 25th March 1890. A ground rent is payable of £15, 4s and 6d.
Council Tax Band- A, Sefton Council.

Agent Details

Alastair Saville, Maghull

0151 453 1722

Next Steps?

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