3 Bed Semi-Detached House, Refurb/BRRR, Thornton-Cleveleys, FY5 5HA, £180,000

Firshill Close, Thornton-Cleveleys, FY5 5HA - 2 views - 2 months ago

Refurb/BRRR
ROI: 2%
~93 m²
+14 photos

ValuationOvervalued

Sold Prices£75K - £290K
Sold Prices/m²£714/m² - £5.1K/m²

 

 

Square Metres

~93 m²
Price/m²£1.9K/m²

Value Estimate

£169,318

 

 

End Value (After Refurb)

£185,981

Uplift in Value

+3%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£45,000

Stamp Duty & Legal Fees

£10,200

Refurb Costs

£37,686

Bridging Loan Interest

£4,725

Total Cash In

£99,361

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£185,981

Mortgage (After Refinance)

£139,486

Mortgage LTV

75%

Cash Released

£4,486

Cash Left In

£94,875

Equity

£46,495

Rent Range

£695 - £1,350

Rent Estimate

£907

Running Costs/mo

£783

Cashflow/mo

£124

Cashflow/yr

£1,493

ROI

2%

Gross Yield

6%

Local Sold Prices

50 sold prices from £75K to £290K, average is £161.3K. £714/m² to £5.1K/m², average is £2K/m².

PriceDateDistanceAddressBeds 
£145K11/210.07 mi17, Neville Drive, Thornton-cleveleys, Lancashire FY5 5EY3
£130K01/210.11 mi2, Pinewood Avenue, Thornton-cleveleys, Lancashire FY5 5EN3
£132K12/200.2 mi43, Ascot Road, Thornton-cleveleys, Lancashire FY5 5HL3
£142K12/220.2 mi29, Ascot Road, Thornton-cleveleys, Lancashire FY5 5HL3
£167K12/210.22 mi11, Aintree Road, Thornton-cleveleys, Lancashire FY5 5HW3
£130K07/230.22 mi14, Aintree Road, Thornton-cleveleys, Lancashire FY5 5HP3
£160K03/230.22 mi10, Aintree Road, Thornton-cleveleys, Lancashire FY5 5HP3
£138.9K09/210.24 mi28, Ascot Road, Thornton-cleveleys, Lancashire FY5 5HN3
£112K04/210.26 mi66, Hawthorne Road, Thornton-cleveleys, Lancashire FY5 5DH3
£290K12/220.33 mi2, Hawthorne Lea, Thornton-cleveleys, Lancashire FY5 5DN3
£112K03/210.34 mi8, Alexandra Road, Thornton-cleveleys, Lancashire FY5 5DA3
£168K12/200.36 mi17, Alexandra Road, Thornton-cleveleys, Lancashire FY5 5DB3
£204K01/210.36 mi13, Alexandra Road, Thornton-cleveleys, Lancashire FY5 5DB3
£215K06/230.42 mi19, Balmoral Place, Thornton-cleveleys, Lancashire FY5 5HU3
£155K01/210.46 mi28, Briar Road, Thornton-cleveleys, Lancashire FY5 4NA3
£162.5K12/200.48 mi30, Elmwood Drive, Thornton-cleveleys, Lancashire FY5 4NE3
£170K01/230.48 mi29, Elmwood Drive, Thornton-cleveleys, Lancashire FY5 4NE3
£215K12/200.49 mi7, Alder Close, Thornton-cleveleys, Lancashire FY5 4NF3
£215K07/230.5 mi18, Priestfield, Thornton-cleveleys, Lancashire FY5 3QQ3
£176K06/230.5 mi19, Priestfield, Thornton-cleveleys, Lancashire FY5 3QQ3
£186.5K05/210.5 mi30, Rossendale Avenue South, Thornton-cleveleys, Lancashire FY5 4LZ3
£157K10/210.51 mi76, Sevenoaks Drive, Thornton-cleveleys, Blackpool FY5 3BZ3
£173K08/210.51 mi25, Prenton Gardens, Thornton-cleveleys, Lancashire FY5 3RR3
£181K07/230.53 mi8, Edgeway Place, Thornton-cleveleys, Lancashire FY5 4DH3
£180K05/210.54 mi8, Plainmoor Drive, Thornton-cleveleys, Lancashire FY5 3QJ3
£75K02/230.55 mi22, Thorncross, Thornton-cleveleys, Lancashire FY5 3FJ3
£262K12/200.55 mi2, Wild Oaks Drive, Thornton-cleveleys, Lancashire FY5 5BP3
£280K03/230.55 mi1a, School Road, Thornton-cleveleys, Lancashire FY5 5AA3
£140K05/210.57 mi21, Oldbury Place, Thornton-cleveleys, Blackpool FY5 3DR3
£283K01/210.57 mi2, Briar Mews, Thornton-cleveleys, Lancashire FY5 4NH3
£158K05/210.59 mi70, Tarnway Avenue, Thornton-cleveleys, Lancashire FY5 5BA3
£145.5K08/210.59 mi87, Devonshire Avenue, Thornton-cleveleys, Lancashire FY5 4AP3
£200K07/210.6 mi29, Tarn Road, Thornton-cleveleys, Lancashire FY5 5AY3
£140K05/230.61 mi7, Kinnerton Place, Thornton-cleveleys, Blackpool FY5 3DG3
£147.5K05/230.61 mi21, Kinnerton Place, Thornton-cleveleys, Blackpool FY5 3DG3
£240K08/210.61 mi15, Hastings Road, Thornton-cleveleys, Lancashire FY5 5JA3
£220K05/230.61 mi31, Hastings Road, Thornton-cleveleys, Lancashire FY5 5JA3
£131K07/210.63 mi25, Sanderling Close, Thornton-cleveleys, Lancashire FY5 3FN3
£123K12/200.63 mi7, Devonshire Avenue, Thornton-cleveleys, Lancashire FY5 4AT3
£137.1K04/230.63 mi2, Devonshire Avenue, Thornton-cleveleys, Lancashire FY5 4AT3
£147.5K05/230.65 mi4, Idlewood Place, Thornton-cleveleys, Blackpool FY5 3SJ3
£117.5K11/220.65 mi14, Idlewood Place, Thornton-cleveleys, Blackpool FY5 3SJ3
£145K06/210.65 mi55, Brookfield Road, Thornton-cleveleys, Lancashire FY5 4DR3
£140.5K02/210.65 mi31, Brookfield Road, Thornton-cleveleys, Lancashire FY5 4DR3
£230K03/210.66 mi3, Caldicott Way, Poulton-le-fylde, Lancashire FY6 7LP3
£120K06/230.66 mi8, Castle Avenue, Poulton-le-fylde, Lancashire FY6 7NW3
£175.5K08/230.67 mi21, Winchester Drive, Poulton-le-fylde, Lancashire FY6 7PS3
£207.5K03/230.67 mi16, Emerald Close, Thornton-cleveleys, Blackpool FY5 3LH3
£275K08/210.67 mi33, Fleetwood Road, Poulton-le-fylde, Lancashire FY6 7NU3
£225K01/210.67 mi24, Skippool Avenue, Poulton-le-fylde, Lancashire FY6 7HN3

Local Rents

48 rents from £695/mo to £1.4K/mo, average is £875/mo.

RentDateDistanceAddressBeds 
£1,15003/240.36 mi-3
£1,15009/240.36 mi-3
£95004/240.49 miDaleford Close, Thornton-Cleveleys, Lancashire, FY53
£87512/240.63 miSaville Avenue, Poulton-Le-Fylde, Lancashire, FY63
£75003/240.63 mi-3
£99504/240.69 miWendover Road, Poulton-Le-Fylde, Lancashire, FY63
£87504/250.69 mi-3
£87502/240.72 mi-3
£89512/240.72 mi-3
£87503/250.73 mi-3
£85004/240.73 miKelsons Avenue, Thornton-Cleveleys, FY53
£1,10004/240.75 miHeriot Close, Thornton-Cleveleys3
£95002/250.75 mi-3
£77505/240.78 mi-3
£77504/240.78 miBancroft Avenue, Thornton-Cleveleys, FY53
£69504/250.81 mi-3
£1,00003/240.81 mi-3
£1,00002/250.81 mi-3
£1,00004/240.81 miLawsons Road, Thornton-Cleveleys, FY53
£79504/240.82 mi82 Sandwell Avenue3
£85003/250.84 mi-3
£72504/240.91 miTrunnah Road, Thornton-cleveleys, FY5 4HF3
£82512/240.91 mi-3
£79504/240.94 miHargreaves Street, Thornton-Cleveleys, Lancashire, FY53
£1,00001/250.95 mi-3
£97511/230.97 mi-3
£1,07512/240.97 mi-3
£92504/250.97 mi-3
£1,02504/240.98 miCaernarfon Close, Thornton-Cleveleys, Lancashire, FY53
£89504/240.99 miWarren Grove, Thornton-Cleveleys, FY5 3TX3
£87504/240.99 miWarren Grove, Thornton-Cleveleys3
£82504/241.04 miKilmory Place, Bispham, Blackpool, FY23
£85004/241.05 miNorth Drive, Thornton-Cleveleys, Lancashire, FY53
£82504/241.08 mi-3
£1,35004/241.09 miSpring Lane, Poulton-Le-Fylde, Lancashire, FY63
£92704/241.11 miNorth Drive, Cleveleys, FY53
£93204/241.11 mi-3
£97504/251.11 mi-3
£87504/251.12 mi-3
£85012/231.14 mi-3
£82504/241.16 miReta Drive, Thornton-Cleveleys3
£85004/241.16 mi-3
£87512/231.19 mi-3
£82505/241.2 miThornton-Cleveleys, Thornton-Cleveleys, FY53
£82512/241.2 mi-3
£90002/241.21 mi-3
£70004/241.22 miVictoria Road West3
£80004/241.23 mi-3

Local Area Statistics

Population in FY5

44,800

Town centre distance

0.76 miles away

Nearest school

0.30 miles away

Nearest train station

1.44 miles away

 

 

Rental demand

Tenant's market

Rental growth (12m)

+2%

Sales demand

Balanced market

Capital growth (5yrs)

+21%

Property History

Listed for £180,000

March 5, 2025

Floor Plans

Description

  • Spacious Three Bedroom Semi Detached House +
  • Spacious And Modern New Kitchen +
  • Enclosed Rear Garden, Garage To Rear +
  • Off Road Parking And Gardens +
  • Quiet Cul De Sac In Thornton Village - Close To Amenities +

Unique Estate Agency is delighted to be introducing this spacious and versatile three bedroom semi detached home to the open market. Nestled in a quiet and sought after cul-de-sac location with local amenities just a short distance away as well as excellent transport connects and well regarded schools. 

This well presented home briefly comprises of recent renovation works to include a new kitchen diner fitted in 2023 to allow a more open plan living space. Spacious living room and bright hallway to the ground floor also. To the first floor you are welcomed with a family shower room and three bedrooms. 

Externally this home benefits from a well maintained front garden with off road parking. To the rear is a detached garage which is fitted with electric and lighting as well as plumbing in place for a washing machine. Enclosed rear garden which is mostly laid to lawn with paved area. 

Internal viewing is highly recommended- Call us today!

EPC- D

Council Tax- B

Total Living Space- 72sqm

Tenure- Freehold, to be confirmed  by your legal representative.

Agent Details

Unique Estate Agency Ltd, Thornton Cleveleys

01253 835787

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.