2 Bed Terraced House, Refurb/BRRR, PA7 5HB, £165,000

Churchill Drive, Bishopton, PA7 5HB - a month ago

Sold STC
Refurb/BRRR
ROI: 4%
~68 m²
+10 photos

ValuationOvervalued











Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£41,250

Stamp Duty & Legal Fees

£9,450

Refurb Costs

£26,658

Bridging Loan Interest

£4,331

Total Cash In

£83,440

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£165,400

Mortgage (After Refinance)

£124,050

Mortgage LTV

75%

Cash Released

£300

Cash Left In

£83,140

Equity

£41,350

Rent Range

£525 - £2,000

Rent Estimate

£1,003

Running Costs/mo

£737

Cashflow/mo

£266

Cashflow/yr

£3,186

ROI

4%

Gross Yield

7%

Local Sold Prices

33 sold prices from £90K to £216K, average is £130K.

PriceDateDistanceAddressBeds 
£143.8K04/210.14 mi28, Kingston Road, Bishopton, Ren PA7 5AZ2
£178K09/210.15 mi18, Greenock Road, Bishopton, Ren PA7 5JN2
£216K04/240.17 mi39, Renshaw Road, Bishopton, Renfrewshire PA7 5HL2
£157.9K05/240.68 mi16, Kingswood Road, Bishopton, Renfrewshire PA7 5LF2
£140K03/240.94 mi12, Lachlan Crescent, Erskine, Ren PA8 6HJ2
£110K05/211.09 mi91, Sempill Avenue, Erskine, Renfrewshire PA8 6DG2
£147K10/211.18 mi8, Loyal Avenue, Erskine, Renfrewshire PA8 6AJ2
£100K02/241.18 mi104, Holms Crescent, Erskine, Renfrewshire PA8 6DL2
£128.2K06/211.18 mi3, Loyal Place, Erskine PA8 6AZ2
£132K06/211.21 mi47, Aytoun Drive, Erskine PA8 6DD2
£124.5K02/211.24 mi35, Hamilton Drive, Erskine PA8 6DA2
£100K11/211.24 mi36, Hamilton Drive, Erskine PA8 6DA2
£109.3K09/211.26 mi12, Baird Drive, Erskine, Renfrewshire PA8 6BA2
£135K02/241.26 mi43, Allison Avenue, Erskine, Renfrewshire PA8 6DN2
£100K09/211.28 mi14, Darroch Drive, Erskine, Renfrewshire PA8 6BD2
£100.2K05/211.3 mi22, Darroch Drive, Erskine, Renfrewshire PA8 6BE2
£145K04/241.3 mi23, Darroch Drive, Erskine, Renfrewshire PA8 6BE2
£90K03/211.3 mi46, Darroch Drive, Erskine, Renfrewshire PA8 6BE2
£182K05/241.3 mi7, Littleston Gardens, Erskine, Renfrewshire PA8 6HP2
£134.8K12/211.3 mi47, Darroch Drive, Erskine PA8 6BE2
£111.5K04/211.35 mi44, Douglas Crescent, Erskine, Renfrewshire PA8 6BL2
£122.5K02/241.37 mi26, Douglas Crescent, Erskine, Renfrewshire PA8 6BJ2
£127K07/211.39 mi94, Blantyre Court, Erskine, Renfrewshire PA8 6BQ2
£205K05/241.4 mi114, Millfield Hill, Erskine, Renfrewshire PA8 6JJ2
£114K11/211.47 mi36, Portessie, Erskine, Renfrewshire PA8 6DR2
£148K09/211.49 mi1, Burnhaven, Erskine, Renfrewshire PA8 6DS2
£143K04/211.56 mi16, Millfield Walk, Erskine, Renfrewshire PA8 6JB2
£130K05/241.61 mi10, Rashieglen, Erskine, Renfrewshire PA8 6EP2
£122.6K11/211.62 mi14, Rashieglen, Erskine, Renfrewshire PA8 6EP2
£110K07/211.64 mi42, Rashiehill, Erskine, Renfrewshire PA8 6ER2
£105K10/211.66 mi21, Whitehills, Erskine, Renfrewshire PA8 6DZ2
£134.5K05/241.69 mi56, Rashieburn, Erskine, Renfrewshire PA8 6DU2
£184.6K11/211.93 mi20, Gavinburn Place, Old Kilpatrick, Glasgow, Dunbartonshire G60 5JP2

Local Rents

49 rents from £525/mo to £2K/mo, average is £900/mo.

RentDateDistanceAddressBeds 
£1,00006/240.32 mi-2
£90006/240.34 mi-2
£90004/240.34 mi-2
£1,99506/240.34 miBalmoral Drive, Bishopton, PA74
£1,39502/250.36 mi-2
£1,25007/240.55 miBarrangary Road, Bishopton, Renfrewshire, PA73
£99507/240.58 miThe Grove, Greenock Road, Bishopton, Renfrewshire, PA72
£75009/240.59 miLyle Crescent, Bishopton2
£1,40009/240.6 miSlateford Road, Bishopton3
£87506/240.64 miForge Crescent, Bishopton, Renfrewshire, PA72
£1,25006/240.72 mi-4
£1,25006/240.72 mi-4
£95006/240.79 miGlenluce Drive, Bishopton, Renfrewshire, PA72
£95001/251.12 mi-3
£90012/241.17 mi-3
£95008/241.19 mi-3
£95007/241.19 miHolms Crescent, Erskine, PA83
£95007/241.19 miHolms Crescent, Erskine, PA83
£1,90010/241.21 mi-5
£2,00008/241.21 miLinburn Road, Erskine5
£90009/231.21 mi-3
£87509/241.45 miPortsoy, Erskine, Renfrewshire, PA83
£89510/241.51 mi-3
£89509/241.51 miFindochty, Erskine, PA83
£89502/241.51 mi-3
£1,15006/241.55 miBuckie, Erskine4
£75007/241.63 mi-3
£79503/251.68 mi-2
£75005/241.75 miClydeview Court, BowlingN/A
£82502/241.86 mi-2
£85005/241.87 miRoman Crescent, Old Kilpatrick3
£85003/252 mi-2
£80012/242 mi-2
£90002/252.01 mi-2
£75003/252.03 mi-2
£52504/242.03 miBarclay Street, Old Kilpatrick1
£60002/252.04 mi-1
£80003/252.04 mi-2
£75007/242.05 miMainscroft, Erskine1
£87507/242.07 miMainscroft, Erskine, Renfrewshire, PA82
£1,65006/242.16 miMeadows Drive, Erskine4
£1,50007/242.16 miMeadows Drive, Erskine4
£75010/242.23 mi-2
£75012/232.23 mi-2
£75012/242.23 mi-2
£85002/242.34 mi-2
£87501/242.35 mi-2
£1,25004/242.37 miTiree Gardens, Old Kilpatrick, Dunbartonshire, G60 5AT4
£1,20006/242.4 miMoss Road, Houston, Renfrewshire, PA62

Property History

Listed for £165,000

February 28, 2025

Floor Plans

Description

  • Large Driveway +
  • Lovely Outlook +
  • Rarely Available +
  • Desirable Location +
  • In Need of TLC +
  • Large Corner Plot +
  • End Terrace +
  • Two Bedrooms +

This super home offes plenty of potential to create a super family home, comprising reception hallway, lounge, leading to the fitted kitchen with storage, two bedrooms and modern fitted shower room. Completing this superb home is gas central heating, double glazing, sizeable corner plot with driveway and garage.

Enjoying pleasant open outlooks in the much sought after commuter village of Bishopton which benefits from excellent schooling, local shops & an efficient train service which runs to Glasgow City Centre or the Clyde Coast, this end terraced villa is in need of modernisation & provides the opportunity to purchase a substantial property on which to stamp ones own mark.
The surrounding area is residential yet Glasgow Airport & M8 motorway are a five minute drive away.

EPC band: D Disclaimer Whilst we make enquiries with the Seller to ensure the information provided is accurate, Yopa makes no representations or warranties of any kind with respect to the statements contained in the particulars which should not be relied upon as representations of fact. All representations contained in the particulars are based on details supplied by the Seller. Your Conveyancer is legally responsible for ensuring any purchase agreement fully protects your position. Please inform us if you become aware of any information being inaccurate.

Agent Details

Yopa, Scotland & The North

0161 524 0574

Next Steps?

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