3 Bed Bungalow, Refurb/BRRR, Bristol, BS20 7RH, £550,000

Clevedon Lane, Bristol, BS20 7RH - 21 days ago

Sold STC

Refurb/BRRR

~93 m²

+12 photos

ValuationOvervalued

Sold Prices	£264K - £715.1K
Sold Prices/m²	£2.7K/m² - £6.2K/m²

Square Metres	~93 m²
Price/m²	£5.9K/m²
Value Estimate	£400,166£400,166

End Value (After Refurb)	£425,000£425,000

Investment Opportunity

Cash In
Purchase Finance	Bridging LoanBridging Loan
Deposit (25%)	£137,500£137,500
Stamp Duty & Legal Fees	£43,700£43,700
Refurb Costs	£38,000£38,000
Bridging Loan Interest	£14,438£14,438
Total Cash In	£235,388£235,388

Cash Out
Monetisation	FlipRefinance & RentRefinance & Rent
Revaluation	£425,000£425,000
Mortgage (After Refinance)	£318,750£318,750
Mortgage LTV	75%75%
Cash Left In	£235,388£235,388
Equity	£106,250£106,250
Rent Range	£725 - £2,395£725 - £2,395
Rent Estimate	£1,282
Running Costs/mo	£1,605£1,605
Cashflow/mo	£-323£-323
Cashflow/yr	£-3,870£-3,870
Gross Yield	3%3%

Local Sold Prices

50 sold prices from £264K to £715.1K, average is £352.5K. £2.7K/m² to £6.2K/m², average is £4.1K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£370K	11/20	0.2 mi	The Bungalow, Clevedon Lane, Clapton In Gordano, Bristol, North Somerset BS20 7RG	£4,353	85	3	Detached House
£295K	12/20	0.2 mi	Trelawny, Clevedon Lane, Clapton In Gordano, Bristol, North Somerset BS20 7RG	-	-	3	Terraced House
£350K	11/22	0.27 mi	Manzelman, Clapton Lane, Clapton In Gordano, Bristol, North Somerset BS20 7RW	-	-	3	Terraced House
£310K	06/21	0.89 mi	6, Clifton Street, Portishead, Bristol, North Somerset BS20 6TE	£3,924	79	3	Semi-Detached House
£325K	10/21	0.89 mi	41, Mead Road, Portishead, Bristol, North Somerset BS20 6RY	-	-	3	Semi-Detached House
£425K	05/23	0.99 mi	4, Lipgate Place, Portishead, Bristol, North Somerset BS20 6QN	-	-	3	Semi-Detached House
£320K	02/23	0.99 mi	7, Hollis Avenue, Portishead, Bristol, North Somerset BS20 6TQ	-	-	3	Semi-Detached House
£307.5K	03/21	0.99 mi	26, Hollis Avenue, Portishead, Bristol, North Somerset BS20 6TQ	£3,237	95	3	Semi-Detached House
£264K	02/21	0.99 mi	5, Hollis Crescent, Portishead, Bristol, North Somerset BS20 6TH	£2,694	98	3	Semi-Detached House
£355K	10/20	1.03 mi	30, Wetlands Lane, Portishead, Bristol, North Somerset BS20 6RA	£3,480	102	3	Semi-Detached House
£330K	12/22	1.04 mi	35, Greenfield Park, Portishead, Bristol, North Somerset BS20 6RG	£3,667	90	3	Terraced House
£287K	05/21	1.05 mi	56, Bristol Road, Portishead, Bristol, North Somerset BS20 6QB	-	-	3	Terraced House
£327.5K	09/21	1.05 mi	36, Bristol Road, Portishead, Bristol, North Somerset BS20 6QA	-	-	3	Semi-Detached House
£425K	03/23	1.05 mi	2, Bristol Road, Portishead, Bristol, North Somerset BS20 6QA	£4,167	102	3	Semi-Detached House
£374.5K	05/21	1.05 mi	14, Bristol Road, Portishead, Bristol, North Somerset BS20 6QA	£3,567	105	3	Semi-Detached House
£355K	12/20	1.05 mi	2, Bristol Road, Portishead, Bristol, North Somerset BS20 6QA	£3,480	102	3	Semi-Detached House
£425K	02/23	1.05 mi	26, Bristol Road, Portishead, Bristol, North Somerset BS20 6QA	£3,172	134	3	Semi-Detached House
£385K	04/21	1.05 mi	4, Bristol Road, Portishead, Bristol, North Somerset BS20 6QA	£3,263	118	3	Semi-Detached House
£330K	10/23	1.08 mi	61, Greenfield Park, Portishead, Bristol, North Somerset BS20 6RG	£4,286	77	3	Terraced House
£370K	11/20	1.1 mi	1, Portland Drive, Portishead, Bristol, North Somerset BS20 6YQ	£4,253	87	3	Detached House
£275K	02/21	1.11 mi	56, Wetlands Lane, Portishead, Bristol, North Somerset BS20 6RF	£3,571	77	3	Semi-Detached House
£327.5K	01/21	1.11 mi	55, Wetlands Lane, Portishead, Bristol, North Somerset BS20 6RF	£3,964	83	3	Semi-Detached House
£365K	09/23	1.11 mi	27, Wetlands Lane, Portishead, Bristol, North Somerset BS20 6RF	£4,101	89	3	Terraced House
£410K	12/22	1.11 mi	7, Greenfield Park, Portishead, Bristol, North Somerset BS20 6RG	-	-	3	Semi-Detached House
£332K	10/22	1.11 mi	29, Greenfield Park, Portishead, Bristol, North Somerset BS20 6RG	£4,312	77	3	Terraced House
£299.9K	12/20	1.12 mi	19, Cadbury Road, Portishead, Bristol, North Somerset BS20 6QF	£3,448	87	3	Semi-Detached House
£315K	06/21	1.12 mi	35, Cadbury Road, Portishead, Bristol, North Somerset BS20 6QF	-	-	3	Semi-Detached House
£310K	12/20	1.12 mi	25, Cadbury Road, Portishead, Bristol, North Somerset BS20 6QF	£3,690	84	3	Semi-Detached House
£465K	10/23	1.13 mi	25, Falcon Close, Portishead, Bristol, North Somerset BS20 6UT	£5,407	86	3	Detached House
£324K	05/21	1.16 mi	13, Spring Rise, Portishead, Bristol, North Somerset BS20 6RE	£4,320	75	3	Semi-Detached House
£365K	10/20	1.18 mi	8, Brampton Way, Portishead, Bristol, North Somerset BS20 6UY	£4,506	81	3	Terraced House
£360K	05/23	1.19 mi	32, Heron Gardens, Portishead, Bristol, North Somerset BS20 7DH	£5,000	72	3	Semi-Detached House
£394.9K	06/21	1.19 mi	15, Heron Gardens, Portishead, Bristol, North Somerset BS20 7DH	-	-	3	Detached House
£290K	06/21	1.19 mi	20, Heron Gardens, Portishead, Bristol, North Somerset BS20 7DH	-	-	3	Terraced House
£288K	03/21	1.19 mi	12, Summerhouse, Tickenham, Clevedon, North Somerset BS21 6SN	£3,435	84	3	Semi-Detached House
£325K	04/23	1.19 mi	10, Summerhouse, Tickenham, Clevedon, North Somerset BS21 6SN	-	-	3	Semi-Detached House
£385K	06/21	1.19 mi	15, Capenor Close, Portishead, Bristol, North Somerset BS20 6RH	-	-	3	Detached House
£715.1K	08/21	1.2 mi	The Old Pound, Cadbury Camp Lane, Clapton In Gordano, Bristol, North Somerset BS20 7SE	-	-	3	Detached House
£385K	07/21	1.21 mi	19, Brampton Way, Portishead, Bristol, North Somerset BS20 6UZ	-	-	3	Terraced House
£305K	05/21	1.22 mi	76, Heron Gardens, Portishead, Bristol, North Somerset BS20 7BN	£4,621	66	3	Semi-Detached House
£285K	10/20	1.22 mi	65, Heron Gardens, Portishead, Bristol, North Somerset BS20 7BN	£4,254	67	3	Terraced House
£421K	12/22	1.23 mi	129, Heron Gardens, Portishead, Bristol, North Somerset BS20 7BN	-	-	3	Detached House
£507K	01/23	1.23 mi	4, Forester Road, Portishead, Bristol, North Somerset BS20 6UP	£6,183	82	3	Detached House
£335K	11/20	1.24 mi	8, Cotswold Close, Portishead, Bristol, North Somerset BS20 6US	£4,589	73	3	Terraced House
£330K	03/23	1.24 mi	15, Cotswold Close, Portishead, Bristol, North Somerset BS20 6US	-	-	3	Semi-Detached House
£360K	08/23	1.25 mi	7, Forester Road, Portishead, Bristol, North Somerset BS20 6UP	-	-	3	Detached House
£365K	09/23	1.28 mi	38, Jacobs Meadow, Portishead, Bristol, North Somerset BS20 7LN	-	-	3	Semi-Detached House
£385K	12/22	1.29 mi	7, Tudor Road, Portishead, Bristol, North Somerset BS20 6UR	-	-	3	Terraced House
£365K	08/23	1.29 mi	74, St Peters Road, Portishead, Bristol, North Somerset BS20 6QT	-	-	3	Semi-Detached House
£410K	03/21	1.29 mi	15, St Peters Road, Portishead, Bristol, North Somerset BS20 6QT	£4,409	93	3	Detached House

Local Rents

50 rents from £725/mo to £2.4K/mo, average is £1.2K/mo.

Rent	Date	Distance	Address	Beds	Type
£900	03/24	0.44 mi	Naish Hill, Clapton In Gordano, Bristol, BS20	1	Flat
£1,275	12/24	1.04 mi	Honeylands, Portishead, Bristol	2	Bungalow
£1,195	12/24	1.04 mi	Flat , Bristol Road, Portishead, Bristol	3	Flat
£1,600	12/24	1.1 mi	Portland Drive, Portishead, Bristol	3	Flat
£1,095	03/24	1.1 mi	Portland Drive - Portishead	1	Flat
£925	12/24	1.12 mi	High Street, Portishead, North Somerset, BS20	1	Flat
£1,275	03/24	1.21 mi	Denston Drive - Portishead	2	Terraced House
£1,100	04/24	1.23 mi	Heron Gardens - Portishead	1	Detached House
£1,595	03/24	1.23 mi	Norfolk Road	3	Detached House
£2,000	12/24	1.35 mi	-	4	Terraced House
£1,050	12/24	1.41 mi	High Street, Portishead, Bristol, Somerset, BS20	2	Flat
£1,850	11/24	1.45 mi	-	3	Detached House
£1,200	12/24	1.47 mi	Roath Road, Portishead, Bristol, BS20	3	Flat
£1,600	12/24	1.49 mi	-	3	Flat
£1,100	12/24	1.53 mi	Serbert Close - Portishead	1	Flat
£995	12/24	1.53 mi	Serbert Close, Portishead, Bristol, Somerset, BS20	1	Flat
£1,150	03/24	1.58 mi	Lower Down Road, Portishead	2	Flat
£1,600	03/24	1.59 mi	Greenfield Crescent, Nailsea, Bristol	3	Terraced House
£1,375	09/23	1.59 mi	-	3	Semi-Detached House
£1,400	03/25	1.6 mi	-	3	Semi-Detached House
£1,300	03/24	1.63 mi	Camomile Walk, Portishead	2	Flat
£1,350	04/24	1.64 mi	Milton Close, Nailsea, North Somerset, BS48	3	Flat
£1,200	12/24	1.64 mi	Avon Way, Portishead, Bristol, BS20	2	Flat
£1,600	03/24	1.65 mi	Severn Road - Portishead	4	Detached House
£1,100	03/25	1.65 mi	-	2	Flat
£925	03/24	1.66 mi	Channel View Crescent, Portishead, North Somerset, BS20	2	Flat
£950	11/24	1.66 mi	-	1	Flat
£1,000	09/23	1.66 mi	-	1	Flat
£1,250	12/24	1.67 mi	Clevedon Road, Nailsea, North Somerset, BS48	2	Bungalow
£1,350	02/24	1.68 mi	-	3	Semi-Detached House
£1,350	07/24	1.68 mi	-	3	Terraced House
£2,395	12/24	1.68 mi	-	3	Terraced House
£995	03/24	1.69 mi	Coates House, 4 High Street, Nailsea, BS48	2	Flat
£2,210	03/24	1.7 mi	Tickenham Court Farm, Tickenham, Clevedon, North Somerset, BS21	1	Flat
£850	12/24	1.7 mi	Woodhill Views, Nailsea, Bristol, BS48	1	Flat
£725	12/24	1.7 mi	Woodhill Views, Nailsea, North Somerset, BS48	1	Flat
£1,695	12/24	1.71 mi	Combe Avenue, Portishead	3	Flat
£1,295	12/24	1.72 mi	French Close, Nailsea	3	Semi-Detached House
£790	04/23	1.72 mi	-	1	Flat
£895	03/25	1.72 mi	-	1	Flat
£850	03/24	1.72 mi	West Hill, Portishead, Bristol, BS20	1	Flat
£895	02/23	1.72 mi	-	2	Flat
£950	02/24	1.72 mi	-	2	Flat
£1,100	12/24	1.73 mi	High Street, Portishead, Bristol	2	Flat
£1,150	03/24	1.74 mi	Eastway Square, Nailsea, North Somerset, BS48	3	Terraced House
£1,250	12/24	1.76 mi	Polden Road, Portishead, Bristol	3	Flat
£1,250	12/24	1.79 mi	-	3	Semi-Detached House
£1,425	03/24	1.8 mi	Merlin Park, Portishead	3	Flat
£1,795	05/24	1.83 mi	-	3	Detached House
£1,150	12/24	1.83 mi	West Hill Court - Portishead	2	Flat

Local Area Statistics

Population in BS20	30,04230,042
Population in Bristol	795,432795,432
Town centre distance	7.42 miles away7.42 miles away
Nearest school	1 miles away1 miles away
Nearest train station	2.92 miles away2.92 miles away

Rental demand	Landlord's marketLandlord's market
Rental growth (12m)	+4%+4%
Sales demand	Balanced marketBalanced market
Capital growth (5yrs)	+22%+22%

Property History

Listed for £550,000

March 6, 2025

Description

A unique opportunity +
Lots of potential +
Stunning location +
Breathtaking views +
2 Garages +
Plenty of parking +
A must view +
No chain +

Set in the picturesque village of Clapton in Gordano, this three bedroom detached bungalow offers a fantastic opportunity for renovation. Surrounded by stunning gardens, the property enjoys breathtaking views, providing a peaceful and scenic setting. The spacious interior presents great potential for transformation, allowing the next owner to create a truly bespoke home. With its desirable location, generous outdoor space, and scope for improvement, this bungalow is an exciting prospect for those looking to put their own stamp on a property in a beautiful countryside setting.

Agent Details

Steven Smith Town & Country Estate Agents, Clevedon

01275 402889

Next Steps?

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