3 Bed Semi-Detached House, Refurb/BRRR, Oxford, OX3 8HR, £400,000

Downside Road, Headington, Oxford, OX3 8HR - 12 days ago

Refurb/BRRR
~93 m²
+8 photos

ValuationUndervalued

Sold Prices£263K - £580K
Sold Prices/m²£3.3K/m² - £9.4K/m²

 

 

Square Metres

~93 m²
Price/m²£4.3K/m²

Value Estimate

£412,000
BMV3%

 

 

End Value (After Refurb)

£461,018

Uplift in Value

+15%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£100,000

Stamp Duty & Legal Fees

£28,700

Refurb Costs

£41,600

Bridging Loan Interest

£10,500

Total Cash In

£182,550

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£461,018

Mortgage (After Refinance)

£345,764

Mortgage LTV

75%

Cash Released

£45,764

Cash Left In

£136,786

Equity

£115,255

Rent Range

£1,450 - £5,200

Rent Estimate

£1,902

Running Costs/mo

£1,841

Cashflow/mo

£61

Cashflow/yr

£731

ROI

0%

Gross Yield

6%

Local Sold Prices

50 sold prices from £263K to £580K, average is £405K. £3.3K/m² to £9.4K/m², average is £5.1K/m².

PriceDateDistanceAddressBeds 
£420K03/210.07 mi30, Stanway Road, Headington, Oxford, Oxfordshire OX3 8HT3
£385K12/220.07 mi15, Ringwood Road, Headington, Oxford, Oxfordshire OX3 8JB3
£390K10/200.08 mi45, Stanway Road, Headington, Oxford, Oxfordshire OX3 8HU3
£475K04/230.08 mi33, Stanway Road, Headington, Oxford, Oxfordshire OX3 8HU3
£367.2K06/210.08 mi92, Stanway Road, Headington, Oxford, Oxfordshire OX3 8HX3
£455K03/230.08 mi65, Downside Road, Headington, Oxford, Oxfordshire OX3 8HR3
£335K06/210.09 mi4, The Larches, Headington, Oxford, Oxfordshire OX3 8DX3
£370K10/230.09 mi10, Ringwood Road, Headington, Oxford, Oxfordshire OX3 8JA3
£419K01/240.09 mi46, Ringwood Road, Headington, Oxford, Oxfordshire OX3 8JA3
£405K04/240.09 mi36, Ringwood Road, Headington, Oxford, Oxfordshire OX3 8JA3
£438K09/230.09 mi4, Ringwood Road, Headington, Oxford, Oxfordshire OX3 8JA3
£505K09/230.09 mi16, Ringwood Road, Headington, Oxford, Oxfordshire OX3 8JA3
£355K12/200.11 mi10, Collinwood Road, Headington, Oxford, Oxfordshire OX3 8HJ3
£425K08/230.12 mi31, Downside End, Headington, Oxford, Oxfordshire OX3 8JF3
£575K01/230.13 mi39, Downside Road, Headington, Oxford, Oxfordshire OX3 8HP3
£425K12/200.13 mi84, Collinwood Road, Headington, Oxford, Oxfordshire OX3 8HL3
£370K06/210.14 mi34, Downside Road, Headington, Oxford, Oxfordshire OX3 8HP3
£400K06/210.16 mi12, Grovelands Road, Headington, Oxford, Oxfordshire OX3 8HZ3
£456K08/230.16 mi27, Grovelands Road, Headington, Oxford, Oxfordshire OX3 8HZ3
£385K03/210.16 mi18, Grovelands Road, Headington, Oxford, Oxfordshire OX3 8HZ3
£400K03/210.16 mi11, Grovelands Road, Headington, Oxford, Oxfordshire OX3 8HZ3
£382K05/210.16 mi10, Grovelands Road, Headington, Oxford, Oxfordshire OX3 8HZ3
£392.5K12/220.18 mi176, Green Ridges, Headington, Oxford, Oxfordshire OX3 8LZ3
£405K11/200.21 mi326, London Road, Headington, Oxford, Oxfordshire OX3 8DN3
£505K09/230.22 mi4, Burlington Crescent, Headington, Oxford, Oxfordshire OX3 8DY3
£407K06/210.26 mi3, Netherwoods Road, Headington, Oxford, Oxfordshire OX3 8HF3
£263K03/210.26 mi8, Green Ridges, Headington, Oxford, Oxfordshire OX3 8PL3
£430K06/210.26 mi12, Hosker Close, Headington, Oxford, Oxfordshire OX3 8EN3
£385K06/210.27 mi29, Forest Road, Headington, Oxford, Oxfordshire OX3 8LF3
£390K06/210.27 mi22, Forest Road, Headington, Oxford, Oxfordshire OX3 8LF3
£380K06/230.27 mi79, Green Road, Headington, Oxford, Oxfordshire OX3 8LD3
£382.5K06/210.27 mi35, Green Road, Headington, Oxford, Oxfordshire OX3 8LD3
£402K09/210.3 mi67, Merewood Avenue, Headington, Oxford, Oxfordshire OX3 8EG3
£390K03/210.3 mi27, Merewood Avenue, Headington, Oxford, Oxfordshire OX3 8EG3
£427K12/200.34 mi24, Merewood Avenue, Headington, Oxford, Oxfordshire OX3 8EF3
£420K10/230.35 mi103, Merewood Avenue, Headington, Oxford, Oxfordshire OX3 8EQ3
£400K10/230.36 mi19, Toot Hill Butts, Headington, Oxford, Oxfordshire OX3 8LB3
£310K05/210.37 mi24, Cranley Road, Headington, Oxford, Oxfordshire OX3 8BW3
£405K02/210.38 mi49, Burdell Avenue, Headington, Oxford, Oxfordshire OX3 8EE3
£580K12/220.39 mi1a, Quarry School Place, Headington, Oxford, Oxfordshire OX3 8LH3
£550K09/230.4 mi3, Chequers Place, Headington, Oxford, Oxfordshire OX3 8LR3
£386.3K11/200.4 mi43, Pitts Road, Headington, Oxford, Oxfordshire OX3 8BA3
£470.5K04/240.4 mi44, Delbush Avenue, Headington, Oxford, Oxfordshire OX3 8DZ3
£501K03/210.4 mi26, Delbush Avenue, Headington, Oxford, Oxfordshire OX3 8DZ3
£488.2K03/210.42 mi29, Quarry High Street, Headington, Oxford, Oxfordshire OX3 8JU3
£452.5K06/210.42 mi27, Quarry High Street, Headington, Oxford, Oxfordshire OX3 8JU3
£496.5K12/200.42 mi23, Quarry High Street, Headington, Oxford, Oxfordshire OX3 8JU3
£396K11/230.42 mi7, Quarry Hollow, Headington, Oxford, Oxfordshire OX3 8JR3
£535K12/200.43 mi66, Pitts Road, Headington, Oxford, Oxfordshire OX3 8AZ3
£500K11/230.43 mi11, Delbush Avenue, Headington, Oxford, Oxfordshire OX3 8EA3

Local Rents

31 rents from £1.4K/mo to £5.2K/mo, average is £1.8K/mo.

RentDateDistanceAddressBeds 
£1,80006/240.03 mi-3
£1,80006/240.03 miStanway Road, Oxford, OX33
£1,80002/250.04 mi-3
£2,10006/240.04 mi-3
£1,82002/250.04 mi-3
£1,60008/240.08 miStanway Road, Headington3
£1,80006/240.1 miCollinwood Road, Oxford3
£1,89507/240.1 miStanway Road, Risinghurst, OX33
£2,00012/240.14 mi-3
£1,80006/240.26 miNetherwoods Road, Headington, OX3 8HF3
£2,00008/240.29 miMerewood Avenue, Headington, OX33
£1,95007/240.29 miB Bursill Close, Headington, OX33
£1,65006/240.3 miMerewood Avenue, Headington3
£1,65006/240.3 miMerewood Avenue, Headington3
£1,95005/240.35 mi-3
£1,70008/240.36 miMalford Road, Headington3
£5,20008/240.42 miPitts Road, Headington, Oxford, OX33
£1,45006/240.44 miHeadington, Oxford, OX33
£1,80010/240.46 mi-3
£1,65006/240.47 miQuarry High Street, Headington, OX3 8JT3
£1,75007/240.48 miLondon Road, Headington, OX33
£1,60006/240.51 miHeadington, Oxford, OX33
£1,80007/240.53 miTurner View, Oxford, OX33
£1,60006/240.54 miBurchester Avenue, Headington, OXFORD3
£1,85012/230.54 mi-3
£1,85006/240.54 mi-3
£1,95009/240.54 mi-3
£1,75008/240.59 mi-3
£2,00007/240.59 miWeyland Road, Headington, OX33
£1,55007/240.6 miSherwood Place, Headington, OX33
£1,85007/240.62 miMark Road, Headington, OX3 8PB3

Local Area Statistics

Population in OX3

43,429

Population in Oxford

160,498

Town centre distance

2.97 miles away

Nearest school

0.20 miles away

Nearest train station

3.53 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

+12%

Sales demand

Seller's market

Capital growth (5yrs)

+14%

Property History

Listed for £400,000

March 4, 2025

Floor Plans

Description

  • No Onward Chain +
  • Open Plan Sitting / Dining Room +
  • Spacious Conservatory +
  • Three Bedroom Accommodation +
  • First Floor Family Bathroom +
  • Driveway Parking & Garage +
  • East Facing Garden +

Three bedroom semi-detached house in the popular area of Risinghurst, close to the open green spaces of Shotover Country Park and conveniently placed for access to Oxford city and the London/airport buses. Offered for sale with no onward chain.

Well-proportioned accommodation is arranged over two floors and comprises sunny bay fronted open plan sitting / dining room with patio doors to the spacious conservatory and a separate kitchen. On the first floor there are three bedrooms and a family bathroom. The property offers great scope for renovation and extension (STPP). Outside there is a good size east facing garden, front garden, detached garage and driveway parking.

Please contact the office to arrange a viewing or for further information.

Agent Details

Scottfraser, Headington

01865 411266

Next Steps?

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