5 Bed Terraced House, Refurb/BRRR, Liverpool, L4 3QX, £154,000

Carisbrooke Road, Liverpool, Merseyside, L4 3QX - 9 views - 2 months ago

Sold STC
Refurb/BRRR
ROI: 3%
~178 m²
+6 photos

ValuationUndervalued

Sold Prices£138K - £360K
Sold Prices/m²£894/m² - £3.7K/m²

 

 

Square Metres

~178.28 m²
Price/m²£864/m²

Value Estimate

£158,620
BMV3%

 

 

End Value (After Refurb)

£183,281

Uplift in Value

+19%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£38,500

Stamp Duty & Legal Fees

£8,900

Refurb Costs

£75,147

Bridging Loan Interest

£4,043

Total Cash In

£128,340

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£183,281

Mortgage (After Refinance)

£137,461

Mortgage LTV

75%

Cash Released

£21,961

Cash Left In

£106,379

Equity

£45,820

Rent Range

£430 - £2,700

Rent Estimate

£1,124

Running Costs/mo

£818

Cashflow/mo

£306

Cashflow/yr

£3,677

ROI

3%

Gross Yield

9%

Local Sold Prices

24 sold prices from £138K to £360K, average is £201.5K. £894/m² to £3.7K/m², average is £1.4K/m².

PriceDateDistanceAddressBeds 
£199.9K03/210.59 mi164, Walton Village, Liverpool, Merseyside L4 6TN5
£145K07/210.68 mi59, Wadham Road, Bootle, Merseyside L20 7DQ5
£138K05/210.68 mi240, Stanley Road, Kirkdale, Liverpool, Merseyside L5 7QP5
£140K05/230.68 mi240, Stanley Road, Kirkdale, Liverpool, Merseyside L5 7QP5
£262.5K04/210.71 mi14, Merton Road, Bootle, Merseyside L20 3BN5
£148.5K04/210.77 mi85, Worcester Road, Bootle, Merseyside L20 9AA5
£168K01/210.93 mi1, Highfield Road, Walton, Liverpool, Merseyside L9 1AS5
£165K01/230.94 mi32, Wellfield Road, Liverpool, Merseyside L9 1AT5
£170.5K02/211.04 mi20, Chilmark Road, Liverpool, Merseyside L5 6AB5
£265K08/231.08 mi4, The Close, Walton, Liverpool, Merseyside L9 1EX5
£160K08/211.1 mi87, Priory Road, Liverpool, Merseyside L4 2SE5
£150K02/231.1 mi99, Priory Road, Liverpool, Merseyside L4 2SE5
£320K12/231.14 mi29a, Walton Park, Liverpool, Merseyside L9 1EY5
£360K03/211.27 mi278, Utting Avenue, Liverpool, Merseyside L4 8SY5
£165K05/211.27 mi18, Argyle Road, Anfield, Liverpool, Merseyside L4 2RS5
£203K07/211.37 mi1, Lancefield Road, Liverpool, Merseyside L9 3BD5
£245K11/221.59 mi50, Orrell Lane, Liverpool, Merseyside L9 8BY5
£239.9K12/201.6 mi15, Warbreck Road, Liverpool, Merseyside L9 8EE5
£250K11/221.66 mi26, Warbreck Road, Liverpool, Merseyside L9 8EG5
£270K06/231.68 mi9, Harley Street, Liverpool, Merseyside L9 8DS5
£265K11/201.77 mi19, Orrell Lane, Bootle, Merseyside L20 6HX5
£190K05/231.82 mi26, Mount Avenue, Bootle, Merseyside L20 6DT5
£205K06/231.87 mi1, Sandringham Road, Tuebrook, Liverpool, Merseyside L13 8BX5
£312.5K08/211.98 mi14, Heartwood Close, Liverpool, Merseyside L9 8HR5

Local Rents

50 rents from £430/mo to £2.7K/mo, average is £900/mo.

RentDateDistanceAddressBeds 
£1,15004/240.03 miCarisbrooke road, L45
£85008/240.04 miArundel Street, Walton, Liverpool, Merseyside, L43
£43004/250.04 mi-3
£89912/240.05 mi-3
£90005/240.06 miDumbarton Street, Liverpool, L43
£90005/240.06 miDumbarton Street, Liverpool, L43
£1,00006/240.06 mi-3
£47706/240.06 miDumbarton Street, Liverpool, Merseyside, L43
£85012/240.07 mi-3
£2,70004/240.07 mi-6
£1,00008/240.08 miHarlech Street, Walton, L4 3RJ3
£75007/240.08 mi-3
£75007/240.08 miChepstow Street, Liverpool, L43
£75007/240.08 miChepstow Street, Liverpool, L43
£75007/240.08 miChepstow Street, Liverpool, L43
£50007/240.08 miRoom 3, 1 Chepstow Street, L4 3RE4
£1,10009/240.09 mi-3
£82508/240.09 miChirkdale Street, Liverpool3
£1,08303/250.1 mi-3
£85006/240.11 miDelamore Street, Kirkdale, Merseyside, L43
£85008/240.12 miDunluce Street, Liverpool, Merseyside, L43
£2,20004/250.13 mi-5
£2,45004/250.13 mi-5
£79506/240.14 miDunluce Street, Merseyside3
£95002/250.14 mi-4
£99504/250.15 mi-4
£1,95011/240.16 mi-4
£90010/230.16 miEton Street, Walton, L43
£2,50004/240.16 mi-3
£2,50007/240.16 mi-3
£99504/250.17 mi-4
£88511/240.17 mi-3
£2,00006/240.18 mi-3
£1,25006/240.18 mi-4
£80007/240.18 mi-3
£85003/250.18 mi-3
£75004/250.19 mi-3
£77506/240.19 miAndrew Street, Liverpool3
£90004/250.2 mi-3
£1,30007/240.2 mi-4
£1,25007/240.2 mi-4
£1,25009/240.2 mi-4
£89508/240.21 miEton Street, Liverpool, Merseyside, L43
£1,20002/240.21 mi-3
£1,20002/250.21 mi-3
£67502/240.21 mi-3
£90007/240.21 miMargaret Road, Walton L4 3RX3
£85004/250.21 mi-3
£85007/240.22 miMargaret Road, L43
£1,20007/240.22 mi-4

Local Area Statistics

Population in L4

39,911

Population in Liverpool

675,519

Town centre distance

1.27 miles away

Nearest school

0.10 miles away

Nearest train station

0.31 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+6%

Sales demand

Seller's market

Capital growth (5yrs)

+55%

Property History

Listed for £154,000

March 5, 2025

Description

  • Mid Terraced House +
  • Through Lounge +
  • Five Bedrooms +
  • Double Glazed Windows +
  • Gas Central Heating +
  • In Need Of Modernisation +
  • No Chain Delay +

NB. This property is exclusively available to OWNER OCCUPIERS for the first six weeks of marketing after which the property will additionally be marketed to PRIVATE LANDLORDS accredited by the relevant local authority or who are members of the National Landlords Association.

Sutton Kersh are advertising to the market this five bedroom mid terraced house in need of modernisation. The property briefly comprises to the ground floor, entrance vestibule, hallway, lounge, living room, kitchen, anti-space and downstairs W/C. To the first floor there are three bedrooms, bathroom and shower room and to the second floor there are two loft rooms. The property further benefits from double glazed windows and gas central heating making this a great purchase offered with no chain delay.

Agent Details

Sutton Kersh, City Centre

0151 453 0671

Next Steps?

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