dealsourcr

3 Bed Terraced House, Refurb/BRRR, Liverpool, L5 1TX, £85,000

Burleigh Road North, Liverpool, L5 1TX - 2 views - a month ago

Auction
Refurb/BRRR
ROI: 6%
~93 m²
+4 photos

ValuationFair Value

Sold Prices£50K - £195K
Sold Prices/m²£467/m² - £2.5K/m²

 

 

Square Metres

~93 m²
Price/m²£914/m²

Value Estimate

£85,000

 

 

End Value (After Refurb)

£115,692

Uplift in Value

+36%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£21,250

Stamp Duty & Legal Fees

£5,450

Refurb Costs

£39,324

Bridging Loan Interest

£2,231

Total Cash In

£70,005

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£115,692

Mortgage (After Refinance)

£86,769

Mortgage LTV

75%

Cash Released

£23,019

Cash Left In

£46,986

Equity

£28,923

Rent Range

£575 - £3,000

Rent Estimate

£900

Running Costs/mo

£562

Cashflow/mo

£338

Cashflow/yr

£4,062

ROI

6%

Gross Yield

13%

Local Sold Prices

50 sold prices from £50K to £195K, average is £115.5K. £467/m² to £2.5K/m², average is £1.2K/m².

PriceDateDistanceAddressBeds 
£81K05/210.17 mi11, Rockfield Road, Liverpool, Merseyside L4 0SE3
£120K12/210.17 mi59, Penrose Street, Liverpool, Merseyside L5 0PS3
£140K02/210.18 mi14, Anfield Road, Liverpool, Merseyside L4 0TD3
£98.5K11/200.21 mi7, Hodder Road, Liverpool, Merseyside L5 0PZ3
£195K10/220.22 mi124, Hartnup Street, Liverpool, Merseyside L5 1UR3
£122K10/230.25 mi14, Calder Road, Liverpool, Merseyside L5 0RD3
£133K04/230.29 mi8, Woodhouse Close, Liverpool, Merseyside L4 4HY3
£115K03/210.32 mi34, Dylan Close, Liverpool, Merseyside L4 4HP3
£140K03/230.35 mi6, Florence Street, Liverpool, Merseyside L4 4JS3
£110.3K05/210.36 mi79, Dacy Road, Liverpool, Merseyside L5 6RY3
£120K07/210.39 mi49, Heyes Street, Liverpool, Merseyside L5 6SE3
£97.2K11/200.39 mi7, Heyes Street, Liverpool, Merseyside L5 6SE3
£120K06/230.39 mi14, Miriam Road, Liverpool, Merseyside L4 0TB3
£109K09/220.39 mi24, Heyes Street, Liverpool, Merseyside L5 6SG3
£82K12/220.4 mi14, Heyes Street, Liverpool, Merseyside L5 6SG3
£110K02/210.4 mi6, Gertrude Road, Anfield, Liverpool, Merseyside L4 0TA3
£55K03/210.4 mi81, Dacy Road, Liverpool, Merseyside L5 6RZ3
£96K04/210.41 mi40, Freeland Street, Liverpool, Merseyside L4 4NJ3
£84K01/210.41 mi7, Dinorwic Road, Liverpool, Merseyside L4 0UB3
£125K10/220.42 mi118, Dacy Road, Liverpool, Merseyside L5 6SB3
£128K10/230.42 mi106, Dacy Road, Liverpool, Merseyside L5 6SB3
£103K03/210.42 mi120, Dacy Road, Liverpool, Merseyside L5 6SB3
£128K07/230.42 mi108, Dacy Road, Liverpool, Merseyside L5 6SB3
£104K01/210.43 mi40, Valley Road, Liverpool, Merseyside L4 0UD3
£71K07/220.43 mi95, Little Heyes Street, Liverpool, Merseyside L5 6SF3
£90K02/240.45 mi144, Little Heyes Street, Liverpool, Merseyside L5 6SQ3
£150K01/230.45 mi27, Watford Road, Liverpool, Merseyside L4 2TP3
£99K06/230.45 mi73, Watford Road, Liverpool, Merseyside L4 2TP3
£125K12/200.45 mi53, Watford Road, Liverpool, Merseyside L4 2TP3
£150K02/230.45 mi35, Watford Road, Liverpool, Merseyside L4 2TP3
£50K11/200.46 mi28, Robarts Road, Liverpool, Merseyside L4 0TZ3
£116K01/230.47 mi26, Robarts Road, Liverpool, Merseyside L4 0TZ3
£110K05/230.47 mi7, Hornsey Road, Liverpool, Merseyside L4 2TN3
£105K08/210.47 mi11, Hornsey Road, Liverpool, Merseyside L4 2TN3
£130K01/230.47 mi61, Hornsey Road, Liverpool, Merseyside L4 2TN3
£142K08/230.48 mi36, Watford Road, Liverpool, Merseyside L4 2TR3
£135K02/230.48 mi105, Thirlmere Road, Everton, Liverpool, Merseyside L5 6PW3
£127K03/230.48 mi69, Sunbury Road, Liverpool, Merseyside L4 2TS3
£156K03/230.49 mi29, Border Way, Liverpool, Merseyside L5 5DZ3
£150K05/230.5 mi12, Hamilton Road, Liverpool, Merseyside L5 4RT3
£106K08/230.52 mi53, Clapham Road, Liverpool, Merseyside L4 2TG3
£132K02/210.53 mi15c, Oakfield, Anfield, Liverpool, Merseyside L4 2QH3
£102K06/210.53 mi11, Finchley Road, Liverpool, Merseyside L4 2TL3
£87K03/230.53 mi62, Coniston Street, Liverpool, Merseyside L5 6QZ3
£180K09/230.53 mi31, Rishton Close, Liverpool, Merseyside L5 4TP3
£140K11/220.54 mi65, Ullswater Street, Liverpool, Merseyside L5 6QT3
£84K03/210.54 mi28, Rydal Street, Liverpool, Merseyside L5 6QS3
£75K08/210.54 mi88, Clapham Road, Liverpool, Merseyside L4 2TQ3
£65K10/230.55 mi62, Ullswater Street, Liverpool, Merseyside L5 6QX3
£165K07/230.56 mi7, Danby Close, Liverpool, Merseyside L5 4SU3

Local Rents

52 rents from £575/mo to £3K/mo, average is £973/mo.

RentDateDistanceAddressBeds 
£85012/240.04 mi-3
£1,20005/240.09 miOswestry Street, Anfield, Liverpool, L53
£1,20005/240.09 miOswestry Street, Anfield, Liverpool, L53
£95008/240.1 mi-3
£95008/240.1 mi-3
£1,20005/240.11 miOswestry Street, Liverpool, L53
£1,20006/240.11 mi-3
£1,20012/240.11 mi-3
£1,00005/240.12 miOswestry Street, Liverpool3
£90012/240.13 mi-3
£1,09512/240.13 mi-3
£94507/240.2 miConingsby Road, Liverpool, L4 0RS3
£1,10005/240.2 miHartnup Street, The Parks, Anfield, Liverpool, L53
£99504/240.24 miEverton Valley, Liverpool, L43
£99504/240.24 miEverton Valley, Liverpool, L43
£1,25002/250.25 mi-3
£1,25003/250.25 mi-3
£1,25004/250.25 mi-3
£1,20004/250.27 mi-3
£85008/240.3 miWylva Road, Liverpool3
£89505/240.32 miFlorence Street, Liverpool, L43
£89505/240.32 mi-3
£79905/240.32 miWalton Road, Liverpool, Merseyside, L43
£1,09503/250.33 mi-3
£80008/240.33 miSkerries Road, Liverpool, Merseyside, L43
£85003/250.34 mi-3
£85004/250.34 mi-3
£1,40003/250.35 mi-3
£85007/240.35 miEdith Road, Liverpool, L43
£85008/240.35 miEdith Road, Liverpool, L43
£90008/240.35 miFlorence Street, Kirkdale , L4 4JS3
£85008/240.36 miEdith Road, Liverpool, L43
£80004/240.38 mi-3
£2,03012/240.38 mi-3
£2,17003/250.39 mi-3
£90005/240.39 mi-3
£1,05010/240.4 mi-3
£80006/240.4 miDacy Road, Everton, Liverpool, L53
£1,05009/240.4 miGertrude Road, Liverpool3
£65005/240.42 mi-3
£65005/240.42 miApt 93 Crete TowerJason StreetLiverpool3
£80005/240.44 miRydal Street, Liverpool, Merseyside, L53
£80005/240.44 miRydal Street, Liverpool, Merseyside, L53
£82506/240.45 miRobarts Road, Anfield, L43
£1,30007/240.45 miRobarts Road, Walton, L4 0TY3
£1,10009/240.45 mi-3
£85009/240.45 mi-3
£57504/240.45 mi-3
£3,00004/240.45 mi-3
£3,00011/240.45 mi-3
£3,00012/240.45 mi-3
£3,00001/250.45 mi-3

Links

Local Area Statistics

Population in L5

12,865

Population in Liverpool

675,519

Town centre distance

2.03 miles away

Nearest school

0.20 miles away

Nearest train station

0.95 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+56%

Sales demand

Buyer's market

Capital growth (5yrs)

+16%

Property History

Listed for £85,000

March 7, 2025

Description

  • No Onwards Chain +
  • Three Bedrooms +
  • Terrace +
  • Two Reception Rooms +
  • Kitchen +
  • Family Bathroom +
  • Yard +
  • Freehold +
  • EPC: C +
  • Council Tax Band: A +

Sutton Kersh Are Pleased To Offer For Sale By Public Auction On: Thursday 3rd April 2025, please contact the Auction team on and register to bid today.
A three bedroom middle terraced house benefitting from double glazing and central heating.
Following refurbishment and modernisation, the property would be suitable for investment purposes with a potential rental income of approximately £10,800 per annum.
Fronting Burleigh Road North in an established and popular residential location, within close proximity to Liverpool and Everton Football Clubs and approximately 2 miles from Liverpool City Centre.

Agent Details

Sutton Kersh, West Derby

0151 453 5147

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.

Sold STC

3 Bed House, Refurb/BRRR, Liverpool, L5 1TX

£85,000

3 views • a month ago • 91 m²

Sold STC

2 Bed House, Refurb/BRRR, Liverpool, L4 0RH

£65,000

25 views • 2 months ago • 68 m²

4 Bed House, Refurb/BRRR, Liverpool, L4 4HT

£145,000

7 views • 6 months ago • 64 m²

2 Bed House, Refurb/BRRR, Liverpool, L4 4HT

£115,000

3 views • 2 months ago • 68 m²

dealsourcr
Deals
Deal SearchSaved SearchesSaved DealsAddress Lookup
Tools
Deal AnalyserRightmove LookupRefurb CalculatorNew Build CalculatorStamp Duty Calculator
Refer a friend. Get £140!My Account