3 Bed Semi-Detached House, Refurb/BRRR, Leeds, LS12 5DX, £200,000

Wolley Avenue, Leeds, LS12 5DX - a month ago

Refurb/BRRR
ROI: 4%
~93 m²
+4 photos

ValuationFair Value

Sold Prices£52K - £432.5K
Sold Prices/m²£1.3K/m² - £3.7K/m²

 

 

Square Metres

~93 m²
Price/m²£2.2K/m²

Value Estimate

£200,000

 

 

End Value (After Refurb)

£249,348

Uplift in Value

+25%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£50,000

Stamp Duty & Legal Fees

£12,700

Refurb Costs

£36,800

Bridging Loan Interest

£5,250

Total Cash In

£106,500

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£249,348

Mortgage (After Refinance)

£187,011

Mortgage LTV

75%

Cash Released

£37,011

Cash Left In

£69,489

Equity

£62,337

Rent Range

£800 - £3,500

Rent Estimate

£1,443

Running Costs/mo

£1,088

Cashflow/mo

£355

Cashflow/yr

£4,262

ROI

4%

Gross Yield

9%

Local Sold Prices

50 sold prices from £52K to £432.5K, average is £185K. £1.3K/m² to £3.7K/m², average is £2.2K/m².

PriceDateDistanceAddressBeds 
£205K09/230 mi35, Wolley Avenue, Leeds, West Yorkshire LS12 5DX3
£175K02/210 mi31, Wolley Avenue, Leeds, West Yorkshire LS12 5DX3
£146K04/210.06 mi19, Castle Ings Drive, Leeds, West Yorkshire LS12 5EB3
£225K02/230.08 mi17, Ennerdale Road, Leeds, West Yorkshire LS12 5EN3
£244.8K10/230.1 mi5, Castle Ings Close, Leeds, West Yorkshire LS12 5ED3
£100K08/230.1 mi17, Low Moorside Close, Leeds, West Yorkshire LS12 5RE3
£171K11/230.14 mi20, Playground, Leeds, West Yorkshire LS12 5DY3
£245K12/220.14 mi630, Whitehall Road, Leeds, West Yorkshire LS12 5EL3
£255K06/210.14 mi654, Whitehall Road, Leeds, West Yorkshire LS12 5EL3
£350K02/230.18 mi12, Lawns Lane, Leeds, West Yorkshire LS12 5DD3
£215K07/220.2 mi32, Lawns Green, Leeds, West Yorkshire LS12 5RR3
£345K09/230.2 mi3, Gainsborough Fields, Leeds, West Yorkshire LS12 5DQ3
£237K09/220.21 mi24, Lawns Green, Leeds, West Yorkshire LS12 5RR3
£246K07/210.21 mi3, Lawns Crescent, Leeds, West Yorkshire LS12 5RW3
£235K01/240.23 mi1, Lawns Drive, Leeds, West Yorkshire LS12 5RJ3
£166.5K05/210.23 mi7, Lawns Drive, Leeds, West Yorkshire LS12 5RJ3
£220K08/230.23 mi15, Lawns Drive, Leeds, West Yorkshire LS12 5RJ3
£257K05/230.23 mi4, Lawns Crescent, Leeds, West Yorkshire LS12 5RW3
£302K02/230.23 mi671, Whitehall Road, Leeds, West Yorkshire LS12 6HB3
£220K08/210.26 mi4, Lawns Square, Leeds, West Yorkshire LS12 5RS3
£248K04/210.32 mi2, Lawns Avenue, Leeds, West Yorkshire LS12 5RN3
£265.4K06/230.32 mi10, Lawns Avenue, Leeds, West Yorkshire LS12 5RN3
£412.5K01/210.72 miHolley Farm, Billey Lane, Leeds, West Yorkshire LS12 5AF3
£288K05/220.72 mi6, Maple Drive, New Farnley, Leeds, West Yorkshire LS12 5RZ3
£185K07/210.75 mi858, Tong Road, Leeds, West Yorkshire LS12 5HE3
£222.5K04/210.75 mi838, Tong Road, Leeds, West Yorkshire LS12 5HE3
£146K03/210.76 mi158, Whincover Drive, Leeds, West Yorkshire LS12 5AE3
£150K05/230.76 mi174, Whincover Drive, Leeds, West Yorkshire LS12 5AE3
£432.5K10/220.77 miLawns Farm Cottage, Chapel Lane, New Farnley, Leeds, West Yorkshire LS12 5EX3
£165K02/230.78 mi37, Whincover Road, Leeds, West Yorkshire LS12 5JY3
£165K02/240.82 mi73, Bawn Approach, Leeds, West Yorkshire LS12 5BR3
£360K11/200.83 miParkside Cottage, Green Lane, Farnley, Leeds, West Yorkshire LS12 5HB3
£145K08/230.85 mi14, Cobden Road, Leeds, West Yorkshire LS12 5LB3
£155K10/230.85 mi16, Cobden Road, Leeds, West Yorkshire LS12 5LB3
£245K03/210.86 mi1, Cross Lane, Farnley, Leeds, West Yorkshire LS12 5AA3
£150K10/230.88 mi39, Springbank Crescent, Gildersome, Leeds, West Yorkshire LS27 7DN3
£150K11/210.88 mi31, Springbank Road, Gildersome, Leeds, West Yorkshire LS27 7DL3
£185K06/230.88 mi113, Springbank Road, Gildersome, Leeds, West Yorkshire LS27 7DL3
£165K04/230.9 mi15, Pinder Grove, Leeds, West Yorkshire LS12 5LQ3
£167K09/230.91 mi14, Bawn Approach, Leeds, West Yorkshire LS12 5BZ3
£127K04/210.93 mi25, Whincover Bank, Leeds, West Yorkshire LS12 5JW3
£285K03/210.93 mi14, Church Avenue, Gildersome, Leeds, West Yorkshire LS27 7BU3
£133.5K05/230.93 mi8, Blackpool Place, Leeds, West Yorkshire LS12 5PF3
£140K04/240.95 mi18, Blackpool Terrace, Leeds, West Yorkshire LS12 5NY3
£130K05/230.95 mi27, Blackpool View, Leeds, West Yorkshire LS12 5PE3
£163K10/210.95 mi2, Whincover Close, Leeds, West Yorkshire LS12 5JP3
£120K01/230.96 mi28, Moorland Avenue, Gildersome, Leeds, West Yorkshire LS27 7BX3
£185K12/220.96 mi20, Church Avenue, Gildersome, Leeds, West Yorkshire LS27 7BU3
£52K08/230.97 mi1, Stonecliffe Lawn, Leeds, West Yorkshire LS12 5BH3
£134K10/230.97 mi10, Stonecliffe Green, Leeds, West Yorkshire LS12 5BB3

Local Rents

22 rents from £800/mo to £3.5K/mo, average is £1.1K/mo.

RentDateDistanceAddressBeds 
£1,05002/240.24 mi-3
£1,00001/250.24 mi-3
£1,20005/240.26 miLawns Square, New Farnley, Leeds3
£1,20005/240.26 miLawns Square, New Farnley, Leeds3
£85005/240.9 miPinder Street, Leeds, West Yorkshire3
£99505/240.94 miBlackpool Place, Leeds, West Yorkshire3
£1,00012/240.94 mi-3
£1,25904/240.99 mi-3
£1,40003/241.03 mi-3
£3,50012/241.03 mi-3
£3,40003/251.03 mi-3
£3,40003/251.03 mi-3
£92012/231.03 mi-3
£87509/231.03 mi-3
£99505/241.06 miSpringbank Avenue Gildersome Leeds3
£90005/241.07 miGelderd Road, Gildersome, LS273
£99505/241.12 miTown End, Gildersome3
£1,20003/251.14 mi-3
£1,20005/241.15 miGraham Walk, Gildersome, Leeds, LS273
£80002/241.17 mi-3
£1,25005/241.23 miRing Road, Lower Wortley, Leeds3
£2,34902/251.24 mi-3

Local Area Statistics

Population in LS12

40,736

Population in Leeds

635,166

Town centre distance

3.37 miles away

Nearest school

0.50 miles away

Nearest train station

1.59 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+42%

Sales demand

Seller's market

Capital growth (5yrs)

+39%

Property History

Listed for £200,000

March 5, 2025

Description

  • Three bedroom semi detached accommodation +
  • No onward chain +
  • Bought as seen +
  • Gardens to three sides +
  • Extensive lawned rear garden +

SUMMARY
NO ONWARD CHAIN, BOUGHT AS SEEN, THREE bedroom SEMI DETACHED accommodation with FABULOUS front GARDEN and an EXTENSIVE LAWNED GARDEN to the rear.

DESCRIPTION
Offered for sale with NO ONWARD CHAIN is this THREE bedroom SEMI DETACHED accommodation, situated in Leeds 12 and having great access to the Ring Road. The property requires MODERNISATION throughout but would make a perfect FTB/FAMILY HOME, comprising of: Entrance hall, lounge, kitchen, downstairs shower room and separate toilet and three first floor bedrooms. Externally the property has beautiful lawned gardens to the front, side and an extensive lawned garden to the rear, fabulous space for the family.

Entrance Hall 
Wooden single glazed door to the front, gas central heating radiator.

Downstairs Wc 
Single glazed window to the front, low level flush WC.

Downstairs Shower Room 
Shower, wash hand basin, gas central heating radiator, gas central heating boiler (both not tested and single glazed window.

Lounge 16' 4" x 12' 4" ( 4.98m x 3.76m )
Wooden single glazed windows to the front and rear, gas fire and gas central heating radiator (not tested.)

Kitchen 9' x 10' 4" ( 2.74m x 3.15m )
Fitted kitchen with a range of wall and base units with work surfaces over, incorporating sink and drainer with mixer tap, space for a cooker, gas central heating radiator (not tested) single glazed window and door to the rear and understairs storage cupboard.

First Floor Landing 
Single glazed window to the rear, gas central heating radiator (not tested) loft access and access to all three bedrooms and shower room.

Bedroom One 16' 5" x 10' 4" MAX ( 5.00m x 3.15m MAX )
Single glazed window to the front and rear, over stairs storage, gas central heating radiator (not tested)

Bedroom Two 8' x 12' 5" ( 2.44m x 3.78m )
Single glazed window to the front, storage cupboard, gas central heating radiator (not tested.)

Bedroom Three 7' 11" x 9' 3" ( 2.41m x 2.82m )
single glazed window to the rear, gas central heating radiator (not tested.)

Exterior 
Beautifully presented lawned garden to the front and side with mature trees/bushes and to the rear is an extensive lawned garden with fence boundaries, fabulous space for the family to enjoy.

1. MONEY LAUNDERING REGULATIONS: Intending purchasers will be asked to produce identification documentation at a later stage and we would ask for your co-operation in order that there will be no delay in agreeing the sale.
2. General: While we endeavour to make our sales particulars fair, accurate and reliable, they are only a general guide to the property and, accordingly, if there is any point which is of particular importance to you, please contact the office and we will be pleased to check the position for you, especially if you are contemplating travelling some distance to view the property.
3. The measurements indicated are supplied for guidance only and as such must be considered incorrect.
4. Services: Please note we have not tested the services or any of the equipment or appliances in this property, accordingly we strongly advise prospective buyers to commission their own survey or service reports before finalising their offer to purchase.
5. THESE PARTICULARS ARE ISSUED IN GOOD FAITH BUT DO NOT CONSTITUTE REPRESENTATIONS OF FACT OR FORM PART OF ANY OFFER OR CONTRACT. THE MATTERS REFERRED TO IN THESE PARTICULARS SHOULD BE INDEPENDENTLY VERIFIED BY PROSPECTIVE BUYERS OR TENANTS. NEITHER SEQUENCE (UK) LIMITED NOR ANY OF ITS EMPLOYEES OR AGENTS HAS ANY AUTHORITY TO MAKE OR GIVE ANY REPRESENTATION OR WARRANTY WHATEVER IN RELATION TO THIS PROPERTY.

Agent Details

William H. Brown, Morley

0113 519 0441

Next Steps?

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