3 Bed Terraced House, Refurb/BRRR, Bristol, BS14 0SG, £250,000

Great Hayles Road, Bristol, BS14 0SG - 17 days ago

Refurb/BRRR
Planning
ROI: 3%
~93 m²
+15 photos

ValuationFair Value

Sold Prices£80.8K - £400K
Sold Prices/m²£962/m² - £5.6K/m²

 

 

Square Metres

~93 m²
Price/m²£2.7K/m²

Value Estimate

£252,500

 

 

End Value (After Refurb)

£297,581

Uplift in Value

+19%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£62,500

Stamp Duty & Legal Fees

£13,700

Refurb Costs

£37,686

Bridging Loan Interest

£6,563

Total Cash In

£122,198

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£297,581

Mortgage (After Refinance)

£223,186

Mortgage LTV

75%

Cash Released

£35,686

Cash Left In

£86,512

Equity

£74,395

Rent Range

£1,025 - £1,800

Rent Estimate

£1,549

Running Costs/mo

£1,260

Cashflow/mo

£289

Cashflow/yr

£3,471

ROI

3%

Gross Yield

7%

Local Sold Prices

50 sold prices from £80.8K to £400K, average is £272.5K. £962/m² to £5.6K/m², average is £3.3K/m².

PriceDateDistanceAddressBeds 
£263K01/230.04 mi63, Mile Walk, Bristol, City Of Bristol BS14 0RR3
£245K08/210.06 mi29, Robinia Walk, Bristol, City Of Bristol BS14 0SH3
£170K10/200.09 mi16, Clatworthy Drive, Bristol, City Of Bristol BS14 9RU3
£400K11/220.1 mi16, Clatworthy Drive, Bristol, City Of Bristol BS14 9RU3
£312K10/220.12 mi80, Great Hayles Road, Bristol, City Of Bristol BS14 0SJ3
£312K04/230.12 mi72, Great Hayles Road, Bristol, City Of Bristol BS14 0SJ3
£275K05/230.12 mi160, Great Hayles Road, Bristol, City Of Bristol BS14 0RY3
£240K04/210.12 mi12, Robinia Walk, Bristol, City Of Bristol BS14 0SR3
£250K03/210.13 mi19, King Edward Close, Bristol, City Of Bristol BS14 0RT3
£250K06/210.13 mi4, King Edward Close, Bristol, City Of Bristol BS14 0RT3
£320K04/230.14 mi90, Walsh Avenue, Bristol, City Of Bristol BS14 9SH3
£315K07/230.14 mi50, Mile Walk, Bristol, City Of Bristol BS14 0SL3
£285K09/230.14 mi44, Mile Walk, Bristol, City Of Bristol BS14 0SL3
£242K04/210.14 mi44, Mile Walk, Bristol, City Of Bristol BS14 0SL3
£360K12/220.15 mi93, Walsh Avenue, Bristol, City Of Bristol BS14 9SQ3
£308K09/230.15 mi4, Pyracantha Walk, Bristol, City Of Bristol BS14 0RD3
£297K11/220.15 mi68, Great Hayles Road, Bristol, City Of Bristol BS14 0SJ3
£260K06/210.16 mi4, Tracy Close, Bristol, City Of Bristol BS14 0SP3
£257.5K11/210.17 mi11, Cross Walk, Bristol, City Of Bristol BS14 0RX3
£255K12/200.18 mi59, Bamfield, Bristol, City Of Bristol BS14 0SN3
£250K11/210.19 mi11, Swainswick, Bristol, City Of Bristol BS14 0AH3
£285K10/210.19 mi41, Fanshawe Road, Bristol, City Of Bristol BS14 9RY3
£385K03/210.19 mi18, Fanshawe Road, Bristol, Avon BS14 9RX3
£245K12/210.2 mi32, Gorlangton Close, Bristol, City Of Bristol BS14 9UB3
£80.8K11/230.2 mi2, Gorlangton Close, Bristol, City Of Bristol BS14 9UB3
£337.5K12/200.2 mi37, Walsh Avenue, Bristol, City Of Bristol BS14 9SL3
£315K05/230.2 mi55, Walsh Avenue, Bristol, City Of Bristol BS14 9SL3
£223K02/210.22 mi52, Two Acres Road, Bristol, City Of Bristol BS14 9TY3
£195K05/210.22 mi44, Two Acres Road, Bristol, City Of Bristol BS14 9TY3
£227K06/210.22 mi60, Two Acres Road, Bristol, City Of Bristol BS14 9TY3
£270K03/230.22 mi26, Hawksmoor Close, Bristol, City Of Bristol BS14 0RF3
£275K02/230.22 mi15, Custom Close, Bristol, City Of Bristol BS14 9UA3
£270K09/230.22 mi27, Sandcroft, Bristol, City Of Bristol BS14 0AL3
£253K06/210.22 mi28, Sandcroft, Bristol, City Of Bristol BS14 0AL3
£250K12/200.23 mi17, Leda Avenue, Bristol, City Of Bristol BS14 9DG3
£327.5K06/230.23 mi13, Lowbourne, Bristol, City Of Bristol BS14 0AN3
£290K11/210.24 mi18, Alverstoke, Bristol, City Of Bristol BS14 0AE3
£350K07/210.24 mi4, Fanshawe Road, Bristol, City Of Bristol BS14 9RX3
£275K12/210.25 mi4, Ashwicke, Bristol, City Of Bristol BS14 0AW3
£335K05/230.25 mi4, Ashwicke, Bristol, City Of Bristol BS14 0AW3
£248K08/210.25 mi16, Ashwicke, Bristol, City Of Bristol BS14 0AW3
£207K03/210.25 mi10, Hawksmoor Close, Bristol, City Of Bristol BS14 0RE3
£203K11/200.25 mi25, Hawksmoor Close, Bristol, City Of Bristol BS14 0RE3
£328K09/210.25 mi11, Leda Avenue, Bristol, City Of Bristol BS14 9DG3
£325K12/220.26 mi3, Rowacres, Bristol, City Of Bristol BS14 0AP3
£282K12/200.27 mi22, Shaw Gardens, Hengrove, Bristol, City Of Bristol BS14 9TP3
£337K06/230.27 mi39, Shaw Gardens, Hengrove, Bristol, City Of Bristol BS14 9TP3
£330K12/220.29 mi128, New Fosseway Road, Bristol, City Of Bristol BS14 9LJ3
£243K02/210.29 mi30, Rowacres, Bristol, City Of Bristol BS14 0AP3
£250K11/200.29 mi28, Rowacres, Bristol, City Of Bristol BS14 0AP3

Local Rents

18 rents from £1K/mo to £1.8K/mo, average is £1.5K/mo.

RentDateDistanceAddressBeds 
£1,30003/240.04 miPhilippa Close, Whitchurch, BS143
£1,69512/240.13 mi-3
£1,65003/240.2 miGorlangton Close, Bristol, BS143
£1,65003/240.24 miAshwicke , Bristol3
£1,50003/240.24 miAshwicke , Bristol3
£1,65002/240.24 mi-3
£1,50003/240.29 miShaw Gardens, Hengrove, BS143
£1,80003/250.31 mi-3
£1,50004/240.32 miThurlestone, Hengrove, Bristol, BS143
£1,50003/240.36 miAlard Road, BS43
£1,50003/240.44 miCadogan Road, Bristol, BS143
£1,55002/240.46 mi-3
£1,60003/240.47 miRavenhead Drive, Bristol3
£1,71503/240.48 miDunster Road, Bristol, BS4 1BU3
£1,75001/250.53 mi-3
£1,50003/240.57 miMinehead Road, Knowle West3
£1,50003/240.6 miIlminster Avenue, Knowle, BS43
£1,02504/240.62 mi-3

Local Area Statistics

Population in BS14

28,656

Population in Bristol

795,432

Town centre distance

3.63 miles away

Nearest school

0.20 miles away

Nearest train station

1.69 miles away

 

 

Rental growth (12m)

+1%

Sales demand

Balanced market

Capital growth (5yrs)

+30%

Property History

Listed for £250,000

March 13, 2025

Floor Plans

Description

  • Ideal for First Time Buyers +
  • In Need of Modernisation +
  • Three Bedrooms +
  • Two Reception Rooms +
  • Seperate Kitchen +
  • Driveway +
  • Garage at Rear of Property +
  • Private Garden +

This mid-terrace house is situated in the quaint town of Hengrove and boasts three bedrooms, making it an ideal home for a family as it also within close proximity to large open green space that has a public playground.

As you enter the property, you are greeted by an entrance hall which leads into the living room. The ground floor features a spacious kitchen and a second reception room at the rear of the property.

Upstairs, there are three bedrooms. Completing the property a four-piece family bathroom with a seperate shower and bath.

Outside, there is a garden that offers the perfect space for outdoor relaxation and entertaining. Further benefits include a garage, rear access and off-street parking a vehicle.

The property is located in Hengrove, a quiet area with a wide range of local amenities within a short walking distance. A vast array of open green spaces and well respected schools are nearby. There is easy access into Bristol City Centre making it a fantastic location for commuters, keen shoppers and access to further transport links including the M32, M5 for access to Devon/Cornwall or M4 to London.

Verified Material Information

Council tax band: B

Tenure: Freehold

Property type: House

Property construction: Standard form

Electricity supply: Mains electricity

Solar Panels: No

Other electricity sources: No

Water supply: Mains water supply

Sewerage: Mains

Heating: Central heating

Heating features: Double glazing

Broadband: FTTP (Fibre to the Premises)

Mobile coverage: O2 - Good, Vodafone - Good, Three - Good, EE - Good

Parking: Garage, Driveway, and On Street

Building safety issues: No

Restrictions - Listed Building: No

Restrictions - Conservation Area: No

Restrictions - Tree Preservation Orders: None

Public right of way: No

Long-term area flood risk: No

Coastal erosion risk: No

Planning permission issues: No

Accessibility and adaptations: None

Coal mining area: No

Non-coal mining area: Yes

Energy Performance rating: C

All information is provided without warranty. Contains HM Land Registry data © Crown copyright and database right 2021. This data is licensed under the Open Government Licence v3.0.

The information contained is intended to help you decide whether the property is suitable for you. You should verify any answers which are important to you with your property lawyer or surveyor or ask for quotes from the appropriate trade experts: builder, plumber, electrician, damp, and timber expert.

Agent Details

CJ Hole, Brislington

0117 463 9469

Next Steps?

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