3 Bed Terraced House, Planning Permission, Bristol, BS3 1DP, £600,000

Kingston Road, Southville, Bristol, BS3 1DP - 2 views - 23 days ago

Planning
ROI: 1%
~93 m²
+21 photos

ValuationOvervalued

Sold Prices£299.1K - £820K
Sold Prices/m²£3.5K/m² - £11.2K/m²

 

 

Square Metres

~93 m²
Price/m²£6.5K/m²

Value Estimate

£437,618

 

 

End Value (After Refurb)

£500,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£150,000

Stamp Duty & Legal Fees

£48,700

Refurb Costs

£38,000

Bridging Loan Interest

£15,750

Total Cash In

£254,200

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£500,000

Mortgage (After Refinance)

£375,000

Mortgage LTV

75%

Cash Left In

£254,200

Equity

£125,000

Rent Range

£1,500 - £3,450

Rent Estimate

£2,112

Running Costs/mo

£2,005

Cashflow/mo

£107

Cashflow/yr

£1,284

ROI

1%

Gross Yield

4%

Local Sold Prices

50 sold prices from £299.1K to £820K, average is £475K. £3.5K/m² to £11.2K/m², average is £4.7K/m².

PriceDateDistanceAddressBeds 
£460K02/210 mi30, Kingston Road, Bristol, City Of Bristol BS3 1DP3
£737K01/230.02 mi15, Stackpool Road, Bristol, City Of Bristol BS3 1NG3
£435K06/210.03 mi30, Lydstep Terrace, Bristol, City Of Bristol BS3 1DR3
£750K04/230.04 mi28, Stackpool Road, Bristol, City Of Bristol BS3 1NQ3
£563.5K02/230.05 mi51, Stackpool Road, Bristol, City Of Bristol BS3 1NG3
£752.2K10/200.08 mi61, Stackpool Road, Bristol, City Of Bristol BS3 1NL3
£480K12/200.1 mi4, Edgeware Road, Southville, Bristol, City Of Bristol BS3 1PN3
£475K06/210.11 mi60, Merrywood Road, Bristol, City Of Bristol BS3 1DU3
£447K03/210.12 mi14, Allington Road, Bristol, City Of Bristol BS3 1PS3
£510K09/210.18 mi34, Allington Road, Bristol, City Of Bristol BS3 1PT3
£450K03/210.21 mi23, Greville Street, Bristol, City Of Bristol BS3 1EF3
£442K11/200.21 mi30, Greville Street, Bristol, City Of Bristol BS3 1EF3
£500K06/210.21 mi32, Howard Road, Southville, Bristol, City Of Bristol BS3 1QE3
£412K04/230.23 mi10, Victoria Place, Bristol, City Of Bristol BS3 3BP3
£475K05/230.25 mi59, Islington Road, Bristol, City Of Bristol BS3 1PZ3
£405K02/210.26 mi33, Park Road, Southville, Bristol, City Of Bristol BS3 1PU3
£388K02/210.26 mi35, Park Road, Southville, Bristol, City Of Bristol BS3 1PU3
£412.5K12/220.26 mi47, Church Lane, Bedminster, Bristol, City Of Bristol BS3 4NE3
£520K03/230.27 mi21, Fairfield Road, Southville, Bristol, City Of Bristol BS3 1LG3
£510K01/210.27 mi123, Greville Road, Southville, Bristol, City Of Bristol BS3 1LE3
£820K05/210.27 mi87, Cumberland Road, Bristol, Avon BS1 6UG3
£820K05/210.27 mi87, Cumberland Road, Bristol, Avon BS1 6UG3
£647K06/230.27 mi102, Greville Road, Southville, Bristol, City Of Bristol BS3 1LJ3
£410K11/200.3 mi38, Hamilton Road, Southville, Bristol, Avon BS3 1PB3
£317.3K04/210.31 mi19, King William Street, Bristol, City Of Bristol BS3 1HH3
£565K01/210.31 mi31, Birch Road, Southville, Bristol, Avon BS3 1PE3
£485K11/210.31 mi21, King William Street, Bristol, City Of Bristol BS3 1HH3
£299.1K01/210.33 mi25, Sion Road, Bristol, City Of Bristol BS3 3BD3
£475K12/200.35 mi25, Upton Road, Bristol, City Of Bristol BS3 1LW3
£437K02/210.35 mi50, Upton Road, Bristol, City Of Bristol BS3 1LX3
£510K02/210.35 mi44, Upton Road, Bristol, City Of Bristol BS3 1LX3
£512.5K01/230.37 mi9, Upton Road, Bristol, City Of Bristol BS3 1LW3
£550K06/210.38 mi24, Upton Road, Bristol, City Of Bristol BS3 1LP3
£475K04/220.4 mi1, Upper Sydney Street, Bristol, City Of Bristol BS3 1HZ3
£450K09/210.41 mi27, Exeter Road, Southville, Bristol, City Of Bristol BS3 1LY3
£463K05/210.41 mi64, Exeter Road, Southville, Bristol, City Of Bristol BS3 1LZ3
£455K12/200.41 mi18, Exeter Road, Southville, Bristol, City Of Bristol BS3 1LZ3
£310K04/230.42 mi1, Lindrea Street, Bristol, City Of Bristol BS3 3AL3
£510K04/230.42 mi37, South Street, Bedminster, Bristol, City Of Bristol BS3 3AU3
£585K07/230.43 mi1, Gathorne Road, Bristol, City Of Bristol BS3 1LR3
£510K11/200.44 mi44, Lime Road, Southville, Bristol, City Of Bristol BS3 1LT3
£410K03/210.44 mi40, Agate Street, Bristol, City Of Bristol BS3 3AG3
£450K06/210.44 mi6, Sydney Row, Bristol, City Of Bristol BS1 6UU3
£450K06/210.44 mi6, Sydney Row, Bristol, City Of Bristol BS1 6UU3
£415K06/210.44 mi28, Agate Street, Bristol, City Of Bristol BS3 3AG3
£512.5K08/230.45 mi47, Lime Road, Southville, Bristol, City Of Bristol BS3 1LS3
£585K04/230.46 mi18, Pearl Street, Bristol, City Of Bristol BS3 3EA3
£470K10/210.46 mi12, Pearl Street, Bristol, City Of Bristol BS3 3EA3
£447K12/200.46 mi3, Pearl Street, Bristol, Avon BS3 3DZ3
£381.5K03/210.47 mi15, Gwilliam Street, Bristol, City Of Bristol BS3 4LT3

Local Rents

50 rents from £1.5K/mo to £3.5K/mo, average is £2K/mo.

RentDateDistanceAddressBeds 
£2,20005/240.06 miSouthville, Bristol3
£1,90002/240.06 mi-3
£1,60010/230.13 miMerrywood Road, Bristol, BS33
£2,20003/240.17 miMerrywood Road, Bristol, BS33
£1,80003/240.2 mi-3
£1,85003/240.2 miHerbert Street, Bedminster, Bristol, BS33
£2,30001/250.22 mi-3
£1,60005/240.25 miMill Lane, Bedminster, Bristol3
£2,20005/240.31 miBedminster, Sion Close, BS3 3BH3
£2,25003/250.32 mi-3
£1,95003/240.32 miChurch Lane, Bedminster, Bristol, BS33
£1,95004/240.32 mi-3
£2,00004/240.32 miDartmoor Street, BRISTOL3
£1,50004/240.33 miBedminster, Malago Road, BS3 4JR3
£1,90004/240.33 miBritish Road, Bristol, BS33
£2,69503/240.33 miDartmoor Street, Southville, Bristol, BS33
£1,70004/240.36 miCooperage Lane - Southville3
£1,65002/240.37 mi-3
£1,57502/240.38 mi-3
£3,00003/240.38 miRedcliffe, The General, BS1 6SD3
£3,45003/240.39 miGuinea Street, Bristol, BS13
£2,10005/240.39 miLime Road, Bristol, BS33
£2,75003/240.39 miHannover Quay Bristol BS13
£3,25003/240.41 miMillennium Promenade, Bristol3
£2,40003/240.42 miInvicta, Bristol, BS13
£2,40004/240.42 miInvicta, Bristol, BS13
£2,95003/240.42 miSugar House, French Yard, BRISTOL, BS13
£2,95004/240.42 miSugar House, French Yard, BRISTOL, BS13
£2,50003/240.43 miCanons Way, Bristol, BS13
£1,99503/240.43 miAnchor Road, Bristol, BS13
£1,60003/240.44 miClifton Street - Bedminster3
£1,95003/240.44 miClifton Street, Bedminster, BRISTOL3
£1,75003/240.45 miFraser Street, Bristol3
£2,00003/240.45 miEldon Terrace, Bedminster, Bristol3
£1,75002/240.46 mi-3
£1,65003/240.48 miNorth Street, Bedminster, Bristol, BS33
£2,25005/240.5 miBalfour Road, Ashton, Bristol, BS33
£1,80003/250.51 mi-3
£1,92003/240.53 miCanynge House, Bristol, BS13
£1,80003/250.53 mi-3
£2,32503/240.53 miSt Georges Road, City Centre3
£2,00004/240.54 mi-3
£2,00004/240.54 miFriezewood Road, Bristol, BS33
£1,80003/250.54 mi-3
£1,69503/250.56 mi-3
£1,75004/240.56 miAubrey Rd, Southville3
£1,60003/240.57 miColston Parade Redcliffe, Bristol3
£1,95003/240.57 miAubrey Road, Southville, Bristol, BS33
£2,53003/240.58 miBeaufort Street, Bedminster, Bristol, BS33
£2,65012/240.58 mi-3

Local Area Statistics

Population in BS3

36,446

Population in Bristol

795,432

Town centre distance

1.91 miles away

Nearest school

0.10 miles away

Nearest train station

0.42 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-4%

Sales demand

Seller's market

Capital growth (5yrs)

+31%

Property History

Listed for £600,000

March 5, 2025

Floor Plans

Description

  • Three Bedrooms +
  • Bay-Fronted Living Room +
  • Reception Room +
  • Fitted Kitchen +
  • Breakfast Room +
  • Upstairs Bathroom +
  • Rear Garden +

Set over two floors, is this recently redecorated three-bedroom Victorian terraced house situated on a residential road, boasting plenty of charm and character retaining many period features.

This Victorian terrace property offers accommodation comprising of an entrance hallway, a bay-fronted living room, a second reception room, a WC, a fitted kitchen and a breakfast room with a Velux window and sliding patio doors providing access to the garden. The rear garden measures approximately 20ft complete with patio and lawn. The garden enjoys sunshine throughout the day & is being re-turfed prior to sale.

Upstairs of this property boasts three bedrooms and a modern three-piece family bathroom with floor to ceiling travertine tiles.

Planning permission has been granted for a loft extension & a further room above the existing kitchen. If adopted these plans allow for a fourth bedroom, an additional shower room, office space & laundry room.

This home is situated in one of Bristol’s most sought-after locations. Kingston Road is only a 6 minutes’ walk from North Street which offers flourishing independent shops, bars, cafes and restaurants. The delights of Bristol Harbourside are even closer as vibrant Wapping Wharf, The Arnolfini & The Watershed cinema all within easy walking distance. A vast array of open green spaces and well-respected schools are nearby, including the very popular Southville Primary School. There is easy access into Bristol City Centre, Bristol International Airport and the Bristol Link Road making it a fantastic location for commuters, keen shoppers and access to further transport links including the M32 and Temple Meads Train Station located only a 20-minute walk away. These are excellent transportation links making this one of the most convenient and valued locations in Bristol.

Agent Details

CJ Hole, Southville

0117 463 0442

Next Steps?

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