3 Bed Semi-Detached House, Refurb/BRRR, Bristol, BS16 6RU, £350,000

312 Westbourne Road, Downend, Bristol, BS16 6RU - 1 views - a month ago

Sold STC
Refurb/BRRR
ROI: 2%
~93 m²
+21 photos

ValuationFair Value

Sold Prices£234K - £550K
Sold Prices/m²£3K/m² - £7.3K/m²

 

 

Square Metres

~93 m²
Price/m²£3.8K/m²

Value Estimate

£344,144

 

 

End Value (After Refurb)

£331,235

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£87,500

Stamp Duty & Legal Fees

£23,700

Refurb Costs

£37,686

Bridging Loan Interest

£9,188

Total Cash In

£159,823

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£331,235

Mortgage (After Refinance)

£248,426

Mortgage LTV

75%

Cash Left In

£159,823

Equity

£82,809

Rent Range

£1,200 - £3,260

Rent Estimate

£1,683

Running Costs/mo

£1,392

Cashflow/mo

£291

Cashflow/yr

£3,495

ROI

2%

Gross Yield

6%

Local Sold Prices

50 sold prices from £234K to £550K, average is £369.3K. £3K/m² to £7.3K/m², average is £3.8K/m².

PriceDateDistanceAddressBeds 
£265K11/210.1 mi6, The Meads, Bristol, South Gloucestershire BS16 6RQ3
£410K01/210.11 mi68, Leap Valley Crescent, Bristol, South Gloucestershire BS16 6TN3
£310K02/230.12 mi107, Boscombe Crescent, Bristol, South Gloucestershire BS16 6QT3
£510K02/230.14 mi16, Boscombe Crescent, Bristol, South Gloucestershire BS16 6QH3
£411K07/230.17 mi44, Bridgeleap Road, Bristol, South Gloucestershire BS16 6TW3
£250K05/210.19 mi117, Boscombe Crescent, Bristol, South Gloucestershire BS16 6QZ3
£425K03/210.2 mi198, Badminton Road, Downend, Bristol, South Gloucestershire BS16 6NP3
£368.5K12/200.2 mi247, Badminton Road, Downend, Bristol, South Gloucestershire BS16 6NR3
£460K06/230.2 mi284, Badminton Road, Downend, Bristol, South Gloucestershire BS16 6NT3
£420K02/230.23 mi4, Leap Valley Crescent, Bristol, South Gloucestershire BS16 6TF3
£250K04/210.25 mi34, Dibden Road, Bristol, South Gloucestershire BS16 6UE3
£296.5K06/230.25 mi34, Dibden Road, Bristol, South Gloucestershire BS16 6UE3
£420K07/230.28 mi15, Fouracre Avenue, Bristol, South Gloucestershire BS16 6PD3
£476K12/220.28 mi25, Fouracre Avenue, Bristol, South Gloucestershire BS16 6PD3
£247.5K11/210.3 mi5, Dibden Road, Bristol, South Gloucestershire BS16 6UD3
£234K01/210.32 mi29, Mendip Crescent, Bristol, South Gloucestershire BS16 6UF3
£327K02/210.33 mi1, Sandringham Park, Bristol, South Gloucestershire BS16 6NZ3
£355K09/210.34 mi116, Fouracre Crescent, Bristol, South Gloucestershire BS16 6PU3
£440K07/230.34 mi62, Fouracre Crescent, Bristol, South Gloucestershire BS16 6PU3
£265K04/230.36 mi70, Blackhorse Lane, Bristol, South Gloucestershire BS16 6UA3
£473.8K11/210.36 mi18, Trident Close, Bristol, South Gloucestershire BS16 6TS3
£320K05/230.38 mi17, Kingston Drive, Mangotsfield, Bristol, South Gloucestershire BS16 9BQ3
£370K09/210.4 mi5, Oakdale Close, Bristol, South Gloucestershire BS16 6EE3
£420K04/210.41 mi56, Oakdale Close, Bristol, South Gloucestershire BS16 6EB3
£357.5K03/230.41 mi6, Tunbridge Way, Emersons Green, Bristol, South Gloucestershire BS16 7EX3
£360K06/210.41 mi10, Farm Court, Bristol, South Gloucestershire BS16 6DF3
£480K07/230.42 mi37, Oakdale Close, Bristol, South Gloucestershire BS16 6EF3
£530K02/230.42 mi11, Queensholm Close, Bristol, South Gloucestershire BS16 6LD3
£320K05/230.42 mi2, Brook Road, Mangotsfield, Bristol, South Gloucestershire BS16 9DY3
£355K02/210.43 mi27, Farm Court, Bristol, South Gloucestershire BS16 6DE3
£340K03/210.43 mi24, Woodhall Close, Bristol, South Gloucestershire BS16 6AJ3
£467K12/220.44 mi14, Quarry Way, Emersons Green, Bristol, South Gloucestershire BS16 7BN3
£422K01/210.44 mi17, Oakdale Road, Downend, Bristol, South Gloucestershire BS16 6DP3
£278.8K03/210.44 mi16, Westons Hill Drive, Emersons Green, Bristol, South Gloucestershire BS16 7DF3
£262K02/210.45 mi6, Patch Court, Emersons Green, Bristol, South Gloucestershire BS16 7DH3
£360K12/200.45 mi11, Springleaze, Mangotsfield, Bristol, South Gloucestershire BS16 9DT3
£405K02/210.46 mi101, Fouracre Road, Bristol, South Gloucestershire BS16 6PJ3
£417K12/220.47 mi7, Quarry Way, Emersons Green, Bristol, South Gloucestershire BS16 7BN3
£418K10/210.47 mi101, Badminton Road, Downend, Bristol, South Gloucestershire BS16 6BX3
£401K09/210.47 mi43, Bye Mead, Emersons Green, Bristol, South Gloucestershire BS16 7DL3
£320K03/210.47 mi168, Westerleigh Road, Emersons Green, Bristol, South Gloucestershire BS16 7AN3
£320K06/210.48 mi51, Meadgate, Emersons Green, Bristol, South Gloucestershire BS16 7AZ3
£315K01/210.48 mi30, Springleaze, Mangotsfield, Bristol, South Gloucestershire BS16 9DT3
£389.5K08/210.48 mi329, Badminton Road, Winterbourne, Bristol, South Gloucestershire BS36 1AH3
£410K09/210.49 mi90, Oakdale Road, Downend, Bristol, South Gloucestershire BS16 6EG3
£550K03/210.5 mi1, Oakdale Avenue, Bristol, South Gloucestershire BS16 6DT3
£315K06/210.51 mi7a, Oakdale Court, Downend, Bristol, South Gloucestershire BS16 6DZ3
£425K12/200.51 mi1, Oakdale Court, Downend, Bristol, South Gloucestershire BS16 6DU3
£532K04/230.51 mi36, Oakdale Court, Downend, Bristol, South Gloucestershire BS16 6DU3
£365K11/210.51 mi56, Blackhorse Road, Mangotsfield, Bristol, South Gloucestershire BS16 9BE3

Local Rents

44 rents from £1.2K/mo to £3.3K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£1,80011/240.2 mi-3
£1,60004/240.2 miSutherland Avenue, Downend3
£1,60003/240.21 miFarm Gardens, Downend, BRISTOL, BS163
£1,60003/240.21 miFarm Gardens, Downend, BRISTOL, BS163
£1,75003/250.3 mi-3
£2,00002/240.31 mi-3
£1,85012/240.42 miWestons Hill Drive, Emersons Green3
£1,60003/240.54 miStreamside- Mangotsfield3
£1,95012/230.62 mi-3
£1,75012/240.71 miDownend Road, Downend3
£1,49503/240.71 miGuest Avenue, Emersons Green, Bristol, BS163
£1,35003/240.82 miThe Croft, Downend, Bristol, BS16 5PU3
£1,62503/240.86 miNarcissus Way, Lyde Green3
£1,62503/240.86 miNarcissus Way, Lyde Green3
£1,60003/240.86 miNarcissus Way, Lyde Green3
£1,70012/240.88 miNorth View- Staple Hill3
£1,65007/230.97 mi-3
£1,60002/240.99 mi-3
£1,50004/240.99 miPrimrose Road, Lyde Green, Bristol3
£1,50012/240.99 miPrimrose Road, Lyde Green, Bristol3
£1,65012/241.01 miWillowherb Road, Emersons Green, BRISTOL3
£1,95012/241.04 mi-3
£1,95012/241.04 miSnowdrop Drive, Emersons Green, Bristol, BS163
£2,15012/241.04 miOverndale Road, Downend3
£1,40004/241.05 miCorinum Close, Emersons Green, Bristol3
£1,30012/241.05 miCorinum Close, Emersons Green, Bristol3
£1,65002/251.05 mi-3
£1,60002/241.06 mi-3
£1,60012/241.06 miGrange Drive, Downend, Bristol, BS163
£1,77502/241.07 mi-3
£1,82502/251.07 mi-3
£1,45003/241.07 miBridges Drive- Downend3
£1,50012/241.07 miGrange Drive Downend Bristol3
£1,83004/241.08 miPenn Drive, Bristol, BS163
£1,70006/231.1 mi-3
£1,70007/241.11 mi-3
£1,50003/241.12 miJenner Boulevard- Lyde Green3
£1,75006/231.12 mi-3
£1,50003/241.12 miWadham Grove, Emersons Green, Bristol, BS163
£1,60003/241.18 miWrenbert Road, Bristol, BS163
£1,65003/241.19 miWhittington Road, Fishponds, Bristol3
£3,26002/241.2 mi-3
£1,20003/241.22 miThe Alders, Marlborough Drive, Frenchay, Bristol, BS163
£1,40003/241.23 miSeymour Road, Staple Hill3

Local Area Statistics

Population in BS16

75,691

Population in Bristol

795,432

Town centre distance

4.50 miles away

Nearest school

0.20 miles away

Nearest train station

2.39 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+7%

Sales demand

Seller's market

Capital growth (5yrs)

+28%

Property History

Listed for £350,000

March 3, 2025

Floor Plans

Description

  • NO ONWARD CHAIN +
  • SEMI DETACHED HOME +
  • SCOPE TO MODERNISE +
  • THREE BEDROOMS +
  • LOUNGE +
  • DINING ROOM +
  • FAMILY BATHROOM +
  • FRONT & REAR GARDENS +
  • DRIVE & GARAGE +
  • EPC RATING - BAND E +

Offered for sale with the distinct advantage of NO ONWARD CHAIN.
This well-loved, three-bedroom semi-detached residence presents an exceptional opportunity for discerning buyers seeking a property with significant potential for modernisation and personalisation.
The ground floor currently offers a traditional arrangement, a spacious entrance hall leads to a comfortable lounge with a coal effect gas fire and large window to the front elevation, a separate dining room is accessed from the kitchen and has French doors to a small terrace overlooking the garden. The kitchen features a practical pantry and integrated appliances include an eye level double oven, hob and extractor along with space for a fridge freezer and dishwasher. This space offers the exciting prospect of creating a contemporary, open-plan kitchen/dining area.
A generous landing provides access to the first floor, where you'll find three bedrooms, including two spacious doubles, and a well-appointed family bathroom. This bathroom benefits from dual-aspect windows, ensuring ample natural light, and also includes a practical storage cupboard.
Outside, the property features a private garden, thoughtfully designed with several seating areas, a well-maintained lawn, and mature borders. A greenhouse, shed, and additional storage space beneath the garage further enhance the outdoor area.
To the front, a driveway provides ample off-road parking for multiple vehicles, leading to a detached garage equipped with power and lighting, and incorporating a practical utility space with plumbing for a washing machine.
Enjoying a sought-after location, the property benefits from wonderful open green views towards Leap Valley as well as proximity to the amenities of both Downend and Emersons Green.

Ground Floor -

Hall -

Lounge - 3.81m x 3.81m (12'6 x 12'6) -

Dining Room - 3.99m x 3.02m (13'1 x 9'11) -

Kitchen - 3.99m x 2.57m (13'1 x 8'5) -

First Floor -

Landing -

Bedroom - 3.81m x 3.20m (12'6 x 10'6) -

Bedroom - 3.99m x 3.02m (13'1 x 9'11) -

Bedroom - 2.44m x 2.41m (8'0 x 7'11) -

Bathroom - 2.57m x 1.73m (8'5 x 5'8) -

External -

Front Garden -

Rear Garden -

Drive -

Garage -

Agent Details

M Coleman Estate Agents, Downend

0117 463 0379

Next Steps?

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