3 Bed Flat, Single Let, Edinburgh, EH17 8NJ, £95,000

Hyvot Bank Avenue, Edinburgh, EH17 8NJ - 4 views - a month ago

Sold STC
Auction
BTL
ROI: 26%
~93 m²
+8 photos

ValuationUndervalued

Sold Prices£121.5K - £925K

 

 

Square Metres

~93 m²

Value Estimate

£114,000
BMV20%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£23,750

Stamp Duty & Legal Fees

£5,950

Total Cash In

£29,700

 

 

Cash Out

 

Rent Range

£1,600 - £7,500

Rent Estimate

£1,200

Running Costs/mo

£557

Cashflow/mo

£643

Cashflow/yr

£7,718

ROI

26%

Gross Yield

15%

Local Sold Prices

40 sold prices from £121.5K to £925K, average is £297.5K.

PriceDateDistanceAddressBeds 
£185K05/210.36 mi5a, Moredun Park Street, Edinburgh, Midlothian EH17 7LN3
£140K04/210.74 mi49/5, Southhouse Crescent, Edinburgh, Midlothian EH17 8BT3
£250K07/210.84 mi37/8, Malbet Park, Edinburgh, Midlothian EH16 6SY3
£302K07/211.07 mi20/2, Craigend Park, Edinburgh, Midlothian EH16 5XX3
£283K06/211.09 mi54, Kingston Avenue, Edinburgh, Midlothian EH16 5SW3
£145K10/211.11 mi22, Drum View Avenue, Danderhall, Dalkeith, Midlothian EH22 1NU3
£260K02/211.17 mi14/3, Howden Hall Road, Edinburgh, Mid EH16 6PQ3
£450K03/211.92 mi54, Craigmillar Park, Edinburgh, Midlothian EH16 5PT3
£608K11/211.93 mi40, Lygon Road, Edinburgh, Midlothian EH16 5QA3
£200K03/211.96 mi2, Linden Place, Loanhead, Mid EH20 9RY3
£293K11/212.05 mi291/6, Dalkeith Road, Edinburgh EH16 5JU3
£410K03/212.06 mi2/1, East Suffolk Road, Edinburgh, Midlothian EH16 5PH3
£370K05/212.06 mi2/4, East Suffolk Road, Edinburgh, Midlothian EH16 5PH3
£131K04/212.14 mi3, Mcneill Place, Loanhead, Midlothian EH20 9JX3
£305K08/212.15 mi37, Millerhill, Dalkeith, Midlothian EH22 1RZ3
£145K02/212.18 mi89, Paradykes Avenue, Loanhead, Mid EH20 9LF3
£520K10/212.2 mi2, Macdowall Road, Edinburgh, Midlothian EH9 3AG3
£153.7K06/212.24 mi15, Mckinlay Terrace, Loanhead, Midlothian EH20 9JG3
£172K05/212.24 mi48, Dobbie's Road, Bonnyrigg, Midlothian EH19 2BB3
£260K10/212.25 mi27/3, Watertoun Road, Edinburgh, Midlothian EH9 3JA3
£160K06/212.25 mi37, Dryden Terrace, Loanhead, Midlothian EH20 9JH3
£495K05/212.26 mi12/2, Mentone Terrace, Edinburgh, Midlothian EH9 2DG3
£137K01/212.29 mi61, Park Avenue, Loanhead, Mid EH20 9BD3
£546.8K07/212.31 mi29/1, Ladysmith Road, Edinburgh, Midlothian EH9 3EU3
£385K08/212.34 mi1/3, Peel Terrace, Edinburgh, Midlothian EH9 2AY3
£155K11/212.37 mi74, Park Crescent, Bonnyrigg, Midlothian EH19 2AR3
£376.1K03/212.39 mi10, Polton Bank, Lasswade, Midlothian EH18 1JN3
£121.5K12/212.41 mi127, Waverley Crescent, Bonnyrigg, Midlothian EH19 3BW3
£680K02/212.42 mi31, St. Albans Road, Edinburgh, Mid EH9 2LT3
£132.5K02/212.44 mi76, Waverley Crescent, Bonnyrigg, Mid EH19 3BP3
£345K05/212.47 mi14/9, West Mayfield, Edinburgh, Midlothian EH9 1TQ3
£125K07/212.5 mi42, Polton Street, Bonnyrigg, Midlothian EH19 3DE3
£801K05/212.56 mi13, Charterhall Road, Edinburgh, Midlothian EH9 3HS3
£655.5K03/212.57 mi23, Grange Terrace, Edinburgh, Midlothian EH9 2LE3
£415K07/212.66 mi26, Woodlands Grove, Edinburgh, Midlothian EH15 3PP3
£253K06/212.68 mi15, Parkside Place, Dalkeith, Midlothian EH22 3BB3
£770.1K10/212.79 mi31/9, Hermitage Drive, Edinburgh, Midlothian EH10 6BY3
£320K12/212.82 mi7, Oxford Street, Edinburgh, Midlothian EH8 9PH3
£639K10/212.82 mi34b, Mansionhouse Road, Edinburgh, Midlothian EH9 2JD3
£925K02/212.93 mi33/7, Blackford Road, Edinburgh, Midlothian EH9 2DT3

Local Rents

13 rents from £1.6K/mo to £7.5K/mo, average is £2.2K/mo.

RentDateDistanceAddressBeds 
£1,75012/230.37 mi-3
£1,75012/230.37 mi-3
£1,75012/240.37 mi-3
£7,50008/230.4 mi-3
£1,60007/230.42 mi-3
£1,60003/250.42 mi-3
£1,60004/250.42 mi-3
£2,30003/240.56 mi-3
£2,20003/240.56 mi-3
£2,20003/240.56 mi-3
£2,20003/240.56 mi-3
£2,20004/240.56 mi-3
£2,20003/240.56 miGuardwell Crescent, Edinburgh, EH173

Local Area Statistics

 

 

Rental growth (12m)

-11%

Sales demand

Seller's market

Capital growth (5yrs)

+3%

Property History

Listed for £95,000

March 11, 2025

Floor Plans

Description

  • Home Report £140,000 +
  • Significant 30% discount from home report based on guide price +
  • Excellent opportunity to add value on completion of works +
  • Suitable for owner/occupiers as well as landlords/developers +
  • LHA for three bedroom properties in the area is £16,454.88 per annum +

Three bedroom upper flat
This three bedroom main door flat in Edinburgh’s Gilmerton area offers an excellent opportunity to add value, with a significant 30% discount from home report based on guide price, and would make a great buy to let investment.

The flat provides great family accommodation and would suit owner/occupiers as well as investors/landlords/developers. A main door entrance leads to a hall with stairs to the upper floor. The lounge is a well proportioned room with access into the kitchen. The bathroom is fitted with a three piece suite with shower over bath. There are three spacious bedrooms, storage, and a loft. There is a large garden to the rear which has been fenced off as currently overgrown and in need of clearing out. LHA for three bedroom properties in the area is £16,454.88 per annum, equating to 17% yield based on the guide price. Council Tax Band: B.

Gilmerton is an established community offering a variety of recreational activities, as well as specialist shops and supermarket within the vicinity. Cameron Toll Shopping Centre and Straiton Retail Park are within easy reach. Local schooling is close by, with Gilmerton Primary and Gracemount High School quickly accessible. Regular bus services operate to and from the city centre via Gilmerton Road, and the city bypass is easily accessed for connections to the motorway network, and to the major retail parks such as Straiton, Fort Kinnaird and The Gyle.

PURCHASER NOTES
Please note that these particulars have been prepared by us on the basis of information provided by our client. If there is any aspect of these particulars that you wish clarified or that you find misleading please contact the office where further information will be made available.

• No tests have been made of services, equipment or fittings.
• No warranty is given or implied as to the condition of buildings, services, fixtures, fittings etc.
• All measurements, distances and acres are approximate.
• Fixtures, fittings and other items are not included unless specified in these details.

This material is protected by the laws of copyright. The owner of the copyright is Auction House Scotland. The property sheet forms part of our database and is protected by the database rights and copyright laws. No unauthorised copying or distribution without permission. Auction House Scotland is revolutionising the sale of property in Scotland.

Remember, if you are buying a property which is being sold by Auction House Scotland you will normally be responsible for payment of a Buyer's Premium or Auction Fee of 3.6% of the purchase price subject to a minimum of £3600 inclusive of VAT. More details can be obtained on application.
Auction House Scotland are registered with HMRC and carry out due diligence on all of our clients, please ask for more information on identification required prior to entering into a contract.

Cybercrime Warning
Please be aware that there is a significant risk posed by cyber fraud, specifically affecting email accounts and bank account details. PLEASE NOTE THAT OUR BANK ACCOUNT DETAILS WILL NOT CHANGE DURING THE COURSE OF A TRANSACTION AND WE WILL NOT CHANGE OUR BANK DETAILS VIA EMAIL. Please be careful to check account details with us in person if in any doubt. We will not accept responsibility if you transfer money into an incorrect account.

Agent Details

Auction House Scotland, Glasgow

0141 673 7275

Next Steps?

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