2 Bed Flat, Single Let, Bristol, BS13 7PZ, £200,000

Brookdale Road, Bristol, BS13 7PZ - a month ago

Leasehold
BTL
ROI: 3%
~68 m²
+6 photos

ValuationUndervalued

Sold Prices£130K - £315K
Sold Prices/m²£2.2K/m² - £5.7K/m²

 

 

Square Metres

~68.11 m²
Price/m²£2.9K/m²

Value Estimate

£242,000
BMV21%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£50,000

Stamp Duty & Legal Fees

£11,200

Total Cash In

£61,200

 

 

Cash Out

 

Rent Range

£995 - £1,500

Rent Estimate

£998

Running Costs/mo

£845

Cashflow/mo

£153

Cashflow/yr

£1,841

ROI

3%

Gross Yield

6%

Local Sold Prices

50 sold prices from £130K to £315K, average is £216K. £2.2K/m² to £5.7K/m², average is £3.7K/m².

PriceDateDistanceAddressBeds 
£217K09/220.01 mi18, Brookdale Road, Bristol, City Of Bristol BS13 7PZ2
£190K07/210.02 mi17, Brookdale Road, Bristol, City Of Bristol BS13 7PZ2
£215K11/220.02 mi11, Brookdale Road, Bristol, City Of Bristol BS13 7PZ2
£130K11/220.26 miApartment 134, Lake Shore, Lake Shore Drive, Bristol, City Of Bristol BS13 7AZ2
£130K10/220.26 miApartment 138, Lake Shore, Lake Shore Drive, Bristol, City Of Bristol BS13 7AZ2
£174.5K03/230.26 miApartment 147, Lake Shore, Lake Shore Drive, Bristol, City Of Bristol BS13 7AZ2
£155K06/220.29 mi19, Hareclive Road, Bristol, City Of Bristol BS13 9JL2
£200K09/220.3 miFlat 10, Brook Court, Whitchurch Road, Bishopsworth, Bristol, City Of Bristol BS13 7SP2
£194K10/220.39 miLower Maisonette, 20, Pentire Avenue, Bristol, City Of Bristol BS13 7LX2
£194K06/220.68 mi35, Cutler Road, Bristol, City Of Bristol BS13 8HB2
£165K10/200.68 mi31, Cutler Road, Bristol, City Of Bristol BS13 8HB2
£221K05/230.7 mi58, Cutler Road, Bristol, City Of Bristol BS13 8DY2
£195K06/220.8 mi29, Dangerfield Avenue, Bristol, City Of Bristol BS13 8DS2
£220K01/230.8 mi33, Dangerfield Avenue, Bristol, City Of Bristol BS13 8DS2
£215K08/230.82 mi14, Marlepit Grove, Bristol, City Of Bristol BS13 8DL2
£170K04/210.82 mi7, Marlepit Grove, Bristol, City Of Bristol BS13 8DL2
£294K07/230.85 mi22, Bishopsworth Road, Bristol, City Of Bristol BS13 7JJ2
£145K09/211.09 mi212a, Bedminster Road, Bristol, City Of Bristol BS3 5NQ2
£207K04/211.11 mi23, Hedgers Close, Ashton, Bristol, City Of Bristol BS3 2SX2
£215K02/211.33 mi188a, West Street, Bedminster, Bristol, City Of Bristol BS3 3NB2
£280K03/231.36 mi23, Bedminster Road, Bristol, City Of Bristol BS3 5PE2
£265K01/231.37 mi41, Dickinsons Fields, Bristol, City Of Bristol BS3 5BG2
£235K03/231.39 mi105, Bristol South End, Bristol, City Of Bristol BS3 5BL2
£257K01/231.39 mi110, Bristol South End, Bristol, City Of Bristol BS3 5BL2
£275K06/231.41 miFlat 15, Pages Court, Ireton Road, Bristol, City Of Bristol BS3 3AW2
£207K07/211.42 mi1, Bristol South End, Bristol, City Of Bristol BS3 5BH2
£262K09/211.43 miGround Floor Flat, 332, St Johns Lane, Bristol, City Of Bristol BS3 5BA2
£248K07/211.44 mi89, Bristol South End, Bristol, City Of Bristol BS3 5BJ2
£258.8K09/211.45 mi77, Garnet Street, Bristol, City Of Bristol BS3 3JS2
£248.2K09/211.46 mi1, Ashgrove Road, Bedminster, Bristol, City Of Bristol BS3 3JP2
£197K04/231.51 mi3, Clatworthy Drive, Bristol, City Of Bristol BS14 9RU2
£198K08/221.61 miGround Floor Flat, 53, Walsh Avenue, Bristol, City Of Bristol BS14 9SL2
£198K08/221.61 mi53a, Walsh Avenue, Bristol, City Of Bristol BS14 9SL2
£206K02/211.67 miFlat 1, Collards Mews, Braunton Road, Bristol, City Of Bristol BS3 3AA2
£220K01/211.68 mi188b, North Street, Bedminster, Bristol, City Of Bristol BS3 1JF2
£220K10/201.68 mi48, Malago Road, Bristol, City Of Bristol BS3 4JR2
£259.5K10/221.71 mi43a, Axbridge Road, Bristol, City Of Bristol BS4 2RU2
£260K02/211.71 miApartment 2014, The Robinson Building, Norfolk Place, Bristol, City Of Bristol BS3 4AE2
£272K03/231.71 miApartment 1006, The Robinson Building, Norfolk Place, Bristol, City Of Bristol BS3 4AE2
£315K12/221.71 miApartment 2007, The Robinson Building, Norfolk Place, Bristol, City Of Bristol BS3 4AE2
£270K03/231.71 miApartment 5015, The Robinson Building, Norfolk Place, Bristol, City Of Bristol BS3 4AX2
£135K06/211.73 miFlat 22, Southbow House, Duckmoor Road, Bristol, City Of Bristol BS3 2EL2
£225K08/231.75 mi95c, East Dundry Road, Bristol, City Of Bristol BS14 0LN2
£215K10/211.79 miFlat 2, Warden Court, Warden Road, Bristol, City Of Bristol BS3 1BQ2
£230K03/231.8 miGround Floor Flat, 40, Warden Road, Bristol, City Of Bristol BS3 1BU2
£280K03/211.8 miUpper Maisonette, 28, Warden Road, Bristol, City Of Bristol BS3 1BU2
£268.5K02/231.8 mi247a, Redcatch Road, Bristol, City Of Bristol BS4 2HQ2
£265K09/211.87 miGround Floor Flat, 102, Stackpool Road, Bristol, Avon BS3 1NW2
£200K04/231.88 mi2a, Wharnecliffe Close, Bristol, City Of Bristol BS14 9NE2
£202.5K10/221.88 mi9a, Wharnecliffe Close, Bristol, City Of Bristol BS14 9NE2

Local Rents

27 rents from £995/mo to £1.5K/mo, average is £1.3K/mo.

RentDateDistanceAddressBeds 
£1,45004/240.22 mi-2
£1,45003/240.22 miLakeshore, Bristol, BS132
£1,45003/240.22 miLakeshore, Bristol, BS132
£1,30003/240.26 miLakeshore, Bishopsworth2
£1,30003/240.26 miLakeshore, Bishopsworth2
£1,37503/240.26 miLakeshore Drive, Bristol2
£1,30003/240.26 miLakeshore Drive, Bristol2
£1,25004/240.26 miLakeshore Drive, Bristol2
£1,25004/240.26 miLakeshore, Bishopsworth2
£1,30005/240.26 miLake Shore, Bristol, BS132
£1,30005/240.26 miLakeshore Drive, Bristol2
£1,30005/240.26 miLake Shore Drive, Bristol, BS132
£1,30010/230.26 mi630 The Copper Building, Bristol, BS132
£1,35004/240.31 miHeadley Walk, Headley Park, Bristol2
£1,40012/230.33 mi-2
£1,40002/250.34 mi-2
£1,10003/240.35 miHeadley Lane, Bristol2
£1,45005/240.36 miKenney Street, Bristol2
£1,00003/240.37 mi1b Derham Road, Bristol2
£1,30003/240.37 miImperial Park, Kenney Street, BS13 7JR2
£1,45002/240.38 mi-2
£1,50001/250.38 mi-2
£1,50005/240.38 miSt. Peters Rise, Bristol2
£1,25003/240.39 miHeadley Park, St Peters Rise, BS13 7QU2
£1,15003/240.43 miThe Parade, Church Road, Bishopsworth, Bristol2
£99505/240.46 miBishopsworth, Vicarage Road, BS13 7DP2
£1,18002/240.61 mi-2

Local Area Statistics

Population in BS13

29,574

Population in Bristol

795,432

Town centre distance

3.84 miles away

Nearest school

0.20 miles away

Nearest train station

1.17 miles away

 

 

Rental growth (12m)

+25%

Sales demand

Balanced market

Capital growth (5yrs)

+39%

Property History

Listed for £200,000

March 7, 2025

Floor Plans

Description

  • Ideal for First Time Buyers +
  • 2x Bedrooms +
  • Council Tax Band A +

This well-presented two-bed first-floor apartment is a fantastic opportunity for first-time buyers, offering a private entrance, loft storage, and a garage. With amenities nearby and Imperial Retail Park just a short drive away, everyday essentials and weekend shopping trips are right on your doorstep, with stores like Aldi, Home Sense, Next, and M&S Food. Step inside to find a private staircase leading up to the heart of the home—a bright and airy open-plan living and dining space. Large enough for both a comfortable sofa and a bistro table, this is the perfect social hub for unwinding at the end of the day, catching up with friends over dinner, or enjoying a relaxed weekend with a coffee and your favourite playlist. The well-equipped kitchen offers an array of storage solutions, making it easy to keep countertops clutter-free and store all your kitchen gadgets and essentials. Whether you're prepping quick weekday meals, or trying out new recipes, this space is designed for practicality and creativity. There are two bedrooms, both benefiting from built-in wardrobes for extra storage. The second bedroom is currently being used as a home office, ideal for those working remotely, but it could easily be transformed into a guest room or second bedroom. The modern bathroom features a shower over bath, offering the best of both worlds—a refreshing morning shower to start the day or a relaxing soak in the evening. An added bonus of this first-floor apartment is access to a loft, providing that much-needed extra storage space. Plus, with a garage in a rear block, there’s even more room for bikes, tools, or outdoor gear—perfect for anyone needing additional storage solutions. If you're looking for a low-maintenance home in a convenient location, this could be the perfect fit. Don’t miss out—call today to arrange a viewing! "If you proceed with an offer on this property we are obliged to undertake Anti Money Laundering checks on behalf of HMRC. All estate agents have to do this by law. We outsource this process to our compliance partners, Coadjute.  Coadjute charge a fee for this service."

EPC Rating: C

Agent Details

MG Estate Agents Ltd, Whitchurch

01275 402929

Next Steps?

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