6 Bed HMO, Cheltenham, GL50 4LH, £395,000

Marle Hill Parade,Cheltenham,GL50 4LH - 4 views - a month ago

HMO
ROI: 7%
~186 m²
+2 photos

ValuationUndervalued

Sold Prices£435K - £3.1M
Sold Prices/m²£1.5K/m² - £6.7K/m²

 

 

Square Metres

~186 m²
Price/m²£2.1K/m²

Value Estimate

£477,950
BMV21%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£98,750

Stamp Duty & Legal Fees

£28,200

Total Cash In

£126,950

 

 

Cash Out

 

Room Rate

£572

Gross Rent

£3,432

Running Costs/mo

£2,643

Cashflow/mo

£789

Cashflow/yr

£9,470

ROI

7%

Gross Yield

10%

Local Sold Prices

30 sold prices from £435K to £3.1M, average is £1.3M. £1.5K/m² to £6.7K/m², average is £4.1K/m².

PriceDateDistanceAddressBeds 
£1.2M07/210.1 mi26, Clarence Square, Cheltenham, Gloucestershire GL50 4JP6
£1.4M10/220.1 mi17, Wellington Square, Cheltenham, Gloucestershire GL50 4JS6
£1.8M04/230.15 miWellington House, Wellington Square, Cheltenham, Gloucestershire GL50 4JZ6
£2.4M09/210.33 mi93, Pittville Lawn, Cheltenham, Gloucestershire GL52 2BP6
£1.0M03/210.34 mi1, Albemarle Gate, Cheltenham, Gloucestershire GL50 4NG6
£1.3M11/200.36 mi1, Albert Road, Cheltenham, Gloucestershire GL52 2QY6
£560K04/210.44 mi29, Selkirk Street, Cheltenham, Gloucestershire GL52 2HJ6
£850K05/210.52 mi73, Market Street, Cheltenham, Gloucestershire GL50 3NJ6
£1.4M04/230.62 mi59, St Georges Road, Cheltenham, Gloucestershire GL50 3DU6
£1.0M09/230.64 mi102, Hewlett Road, Cheltenham, Gloucestershire GL52 6AR6
£652K11/200.82 mi44, St Lukes Road, Cheltenham, Gloucestershire GL53 7JJ6
£780K04/210.83 mi18, College Road, Cheltenham, Gloucestershire GL53 7HX6
£1.3M04/210.84 mi8, Montpellier Drive, Cheltenham, Gloucestershire GL50 1TX6
£1.2M03/210.88 mi118, Bath Road, Cheltenham, Gloucestershire GL53 7JX6
£1.4M06/210.98 mi11, Suffolk Square, Cheltenham, Gloucestershire GL50 2DR6
£435K04/211.06 mi4, Rosehill Street, Cheltenham, Gloucestershire GL52 6SJ6
£1.2M06/211.13 mi4, Park Place, Cheltenham, Gloucestershire GL50 2QR6
£835K10/201.26 mi78, Queens Road, Cheltenham, Gloucestershire GL50 2NE6
£1.5M04/211.31 miMeadow View, Birchley Road, Battledown, Cheltenham, Gloucestershire GL52 6NY6
£1.3M12/201.44 mi75, Painswick Road, Cheltenham, Gloucestershire GL50 2EX6
£2.2M06/211.46 miSavoy House, Ashley Road, Charlton Kings, Cheltenham, Gloucestershire GL52 6NS6
£1.9M03/211.52 mi8, Cudnall Street, Charlton Kings, Cheltenham, Gloucestershire GL53 8HT6
£1.6M02/211.59 miThe Spinney, Mill Lane, Prestbury, Cheltenham, Gloucestershire GL52 3NE6
£1.5M03/231.64 mi31, Brookway Road, Charlton Kings, Cheltenham, Gloucestershire GL53 8HF6
£550K10/231.64 miSouth Acres Lodge, The Park, Cheltenham, Gloucestershire GL50 2SD6
£3.1M12/201.64 mi10, Charlton Park Gate, Cheltenham, Gloucestershire GL53 7DJ6
£1.9M09/231.64 mi14, Charlton Park Gate, Cheltenham, Gloucestershire GL53 7DJ6
£880K11/201.67 mi11, Moorend Glade, Charlton Kings, Cheltenham, Gloucestershire GL53 9AT6
£1.1M11/231.75 mi81, Leckhampton Road, Cheltenham, Gloucestershire GL53 0BS6
£1.4M02/211.83 mi106, Charlton Lane, Cheltenham, Gloucestershire GL53 9EA6

Local Area Statistics

Population in GL50

22,648

Population in Cheltenham

159,223

Town centre distance

0.99 miles away

Nearest school

0.20 miles away

Nearest train station

1.29 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+24%

Sales demand

Balanced market

Capital growth (5yrs)

+23%

Property History

Listed for £395,000

March 14, 2025

Floor Plans

Description

  • Six bedroom HMO +
  • Two bathrooms +
  • Garden +
  • 10-11% potential yield +
  • Potential to convert to family home +
  • Three floors +
  • Close to Pittville Park +

A unique opportunity to purchase a 6 double bed/2 bath HMO yielding 10- 11% in great location. Also with potential to convert to a family home. Located in Marle Hill Parade, this location highly desirable for renters as it’s ideal for young professional sharers and for students. The University of Gloucestershire’s FCH campus is a 5 minute walk and Cheltenham is a mecca for young professionals with large local recruiters including GCHQ and GE Aviation.  The area has some of Cheltenham’s best places to eat and drink, and is close to the popular Brewery Quarter with a wide range of pubs, bars, restaurants and local amenities.  Alternatively, the property would work well as a family home... Or it could be a lucky start for a first time buyer seeking a period property in a great area... The property itself is neatly arranged over 3 floors and is currently comprised of six bedrooms, two bathrooms, a sitting room and kitchen. The rear garden has gated side access and is designed with low maintenance in mind.  Available with no onward chain.

Agent Details

Luke Heyden Property, Powered by eXp UK, Charlton Kings, Cheltenham

01242 437107

Next Steps?

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