3 Bed Terraced House, Refurb/BRRR, Pudsey, LS28 8HU, £260,000

Smalewell Road, Pudsey, West Yorkshire, LS28 8HU - 1 views - a month ago

Sold STC
Refurb/BRRR
ROI: 3%
~93 m²
+14 photos

ValuationOvervalued

Sold Prices£175K - £415K
Sold Prices/m²£1.5K/m² - £4.7K/m²

 

 

Square Metres

~93 m²
Price/m²£2.8K/m²

Value Estimate

£254,826

 

 

End Value (After Refurb)

£275,070

Uplift in Value

+6%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£65,000

Stamp Duty & Legal Fees

£14,700

Refurb Costs

£36,800

Bridging Loan Interest

£6,825

Total Cash In

£125,075

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£275,070

Mortgage (After Refinance)

£206,303

Mortgage LTV

75%

Cash Released

£11,303

Cash Left In

£113,772

Equity

£68,768

Rent Range

£850 - £4,500

Rent Estimate

£1,438

Running Costs/mo

£1,167

Cashflow/mo

£271

Cashflow/yr

£3,250

ROI

3%

Gross Yield

7%

Local Sold Prices

50 sold prices from £175K to £415K, average is £256K. £1.5K/m² to £4.7K/m², average is £2.8K/m².

PriceDateDistanceAddressBeds 
£355K07/240.05 mi119, Smalewell Road, Pudsey, West Yorkshire LS28 8HU3
£206.6K03/230.05 mi95, Smalewell Road, Pudsey, West Yorkshire LS28 8HU3
£255K03/210.07 mi7, Westroyd Avenue, Pudsey, West Yorkshire LS28 8JA3
£257.5K05/240.08 mi29, Smalewell Drive, Pudsey, West Yorkshire LS28 8HX3
£198K10/210.09 mi15, Moorfield Crescent, Pudsey, West Yorkshire LS28 8BR3
£395K12/220.11 mi22, Moorfield Gardens, Pudsey, West Yorkshire LS28 8BW3
£305K04/230.11 mi4, Westroyd Crescent, Pudsey, West Yorkshire LS28 8JD3
£275K06/210.12 mi52, Greentop, Pudsey, West Yorkshire LS28 8JB3
£176.5K06/210.14 mi78, Alexandra Road, Pudsey, West Yorkshire LS28 8BY3
£175K02/210.14 mi70, Alexandra Road, Pudsey, West Yorkshire LS28 8BY3
£280K01/210.14 mi48, Alexandra Road, Pudsey, West Yorkshire LS28 8BY3
£235K04/230.15 mi33, Smalewell Road, Pudsey, West Yorkshire LS28 8PS3
£189.9K11/200.16 mi14, Commercial Villas, Pudsey, West Yorkshire LS28 8BN3
£220K09/230.16 mi20, Commercial Villas, Pudsey, West Yorkshire LS28 8BN3
£283K03/210.21 mi17, Lynnwood Gardens, Pudsey, West Yorkshire LS28 8BZ3
£320K09/230.21 mi10, Lynnwood Gardens, Pudsey, West Yorkshire LS28 8BZ3
£224K05/210.21 mi5a, Uppermoor, Pudsey, West Yorkshire LS28 8BT3
£260K11/200.21 mi7, Lynnwood Gardens, Pudsey, West Yorkshire LS28 8BZ3
£190K03/230.22 mi4, Armitage Square, Pudsey, West Yorkshire LS28 8PX3
£295K02/230.22 mi68, Occupation Lane, Pudsey, West Yorkshire LS28 8HL3
£320K05/210.22 mi26, Occupation Lane, Pudsey, West Yorkshire LS28 8HL3
£252K05/230.22 mi84, Occupation Lane, Pudsey, West Yorkshire LS28 8HL3
£322K12/220.24 mi17, Greenside Grove, Pudsey, West Yorkshire LS28 8QE3
£245K08/240.24 mi4, Station Street, Pudsey, West Yorkshire LS28 8PR3
£315K06/210.24 mi54, Uppermoor, Pudsey, West Yorkshire LS28 7SG3
£235K05/240.24 mi2, Uppermoor, Pudsey, West Yorkshire LS28 7SG3
£415K12/230.27 mi36, Fartown, Pudsey, West Yorkshire LS28 8LP3
£199.9K01/210.28 mi21, School Street, Pudsey, West Yorkshire LS28 8PN3
£335K07/230.28 mi23, West Park, Pudsey, West Yorkshire LS28 7SN3
£345K07/230.28 mi21, West Park, Pudsey, West Yorkshire LS28 7SN3
£207K12/230.29 mi3, Victoria Gardens, Pudsey, West Yorkshire LS28 7SP3
£340.5K07/230.29 mi1, Chapeltown, Pudsey, West Yorkshire LS28 7RZ3
£220K08/230.29 mi15, Victoria Road, Pudsey, West Yorkshire LS28 7SW3
£230K11/200.33 mi31, Carlisle Road, Pudsey, West Yorkshire LS28 8LW3
£217.3K05/210.33 mi37, Carlisle Road, Pudsey, West Yorkshire LS28 8LW3
£257K04/230.37 mi16, Earlswood Mead, Pudsey, West Yorkshire LS28 8QY3
£240K08/230.37 mi14, Earlswood Mead, Pudsey, West Yorkshire LS28 8QY3
£230K05/240.37 mi29, Ambleside Gardens, Pudsey, West Yorkshire LS28 7NW3
£265K12/230.38 mi30, Woodlands Park Road, Pudsey, West Yorkshire LS28 8LX3
£290K09/230.38 mi13, Woodlands Park Road, Pudsey, West Yorkshire LS28 8LX3
£265K02/230.38 mi4, South Parade Close, Pudsey, West Yorkshire LS28 8HY3
£185K12/200.38 mi2, Westover Gardens, Pudsey, West Yorkshire LS28 7NS3
£236K12/230.39 mi115, Fartown, Pudsey, West Yorkshire LS28 8LT3
£213.2K10/210.39 mi2, Marsh View, Pudsey, West Yorkshire LS28 7FP3
£224K01/210.4 mi11, Marsh, Pudsey, West Yorkshire LS28 7NP3
£272K04/230.41 mi13, Woodlands Park Grove, Pudsey, West Yorkshire LS28 8LY3
£380K06/230.42 mi50, New Street, Pudsey, West Yorkshire LS28 8PE3
£320K08/210.42 mi25, New Street, Pudsey, West Yorkshire LS28 8PE3
£292.5K04/240.42 mi43, New Street, Pudsey, West Yorkshire LS28 8PE3
£255K04/210.43 mi62, South Parade, Pudsey, West Yorkshire LS28 8NZ3

Local Rents

49 rents from £850/mo to £4.5K/mo, average is £1.1K/mo.

RentDateDistanceAddressBeds 
£1,20005/240.11 miNew Occupation Lane, Pudsey, West Yorkshire, LS283
£1,20005/240.14 miSmalewell Road, Pudsey, Leeds3
£1,10005/240.31 miVictoria Gardens, Pudsey, West Yorkshire, LS283
£1,50005/240.34 miBankhouse Lane, Pudsey, West Yorkshire, UK, LS283
£1,10005/240.43 miThornhill Grove, Calverley, Pudsey, West Yorkshire, LS283
£1,30005/240.57 miCemetery Road, Pudsey3
£90005/240.61 miOwlcotes Gardens, Pudsey3
£87505/240.62 miLittlemoor Road, Pudsey3
£1,10002/250.63 mi-3
£1,19505/240.63 miWestdale Road, Pudsey3
£1,10005/240.65 miHighfield Road, Pudsey3
£1,10005/240.65 miHighfield Road, Pudsey3
£1,10006/240.65 miHighfield Road, Pudsey3
£1,04005/240.67 miStandale Crescent, LS28 7JQ3
£1,04005/240.67 miStandale Crescent, LS28 7JQ3
£2,40005/240.73 miWild Grove, Pudsey, West Yorkshire, UK, LS283
£2,49503/250.76 mi-3
£85005/240.79 miRichardshaw Lane, Pudsey, Leeds, LS283
£95005/240.8 miHammerton Street, Pudsey, West Yorkshire3
£1,10005/240.88 miRoker Lane, Pudsey, West Yorkshire, UK, LS283
£1,15006/240.93 miThe Lanes, Pudsey, West Yorkshire, UK, LS283
£85005/241 miTyersal Park, BRADFORD3
£1,25003/251.02 mi-3
£95005/241.07 miWoodlands Terrace, Pudsey3
£1,15003/251.07 mi-3
£4,00005/241.11 mi-3
£4,50012/241.11 mi-3
£3,95012/241.11 mi-3
£4,00003/251.11 mi-3
£95003/251.11 mi-3
£85005/241.11 miDawson Street, Stanningley, Pudsey, LS283
£1,35003/251.14 mi-3
£85005/241.14 mi-3
£85004/241.14 miTyersal Road, Bradford, BD43
£1,00012/241.14 mi-3
£1,12501/251.15 mi-3
£1,40011/231.17 mi-3
£1,40006/241.17 mi-3
£1,40006/241.17 mi-3
£1,10005/241.19 miBradford Road, PUDSEY3
£1,20005/241.21 miLowell Place, LS133
£1,16004/241.22 miCarrwood Park, Bradford, BD43
£1,75001/251.23 mi-3
£1,65001/251.23 mi-3
£1,16004/241.23 miCarrwood Park, Bradford, BD43
£1,15004/241.24 miCarrwood Park, Bradford, BD43
£1,16003/241.24 miCarrwood Park, Bradford, BD43
£1,16005/241.24 miCarrwood Park, Bradford, BD43
£1,16005/241.24 miCarrwood Park, Bradford, BD43

Local Area Statistics

Population in LS28

38,403

Population in Pudsey

38,405

Town centre distance

0.55 miles away

Nearest school

0.30 miles away

Nearest train station

1.01 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+25%

Sales demand

Seller's market

Capital growth (5yrs)

+37%

Property History

Listed for £260,000

March 14, 2025

Floor Plans

Description

  • Approx 0.1 acres +
  • Substantial Plot +
  • End-terrace property +
  • Scope for extension (STPP) +
  • SOLD WITH NO ONWARD CHAIN +
  • Material Information Available- Ask Agent +

Situated on approximately 0.1 acres, this three-bedroom end-terrace home offers excellent potential for modernisation, extension, or development (STPP). SOLD WITH NO ONWARD CHAIN!

The ground floor features an entrance porch leading to the staircase and a bright, inviting lounge with a feature fireplace. To the rear, the kitchen/diner benefits from a corner gas fire and a spacious pantry/cupboard.

Upstairs, the landing provides access to two generous double bedrooms and a family bathroom.

Externally, the property boasts a fantastic corner plot with a detached garage, offering superb scope for extension or potential development (STPP).

Pudsey Town Centre offers a vast range of local facilities including schools for all ages, shops, cafes, bars and restaurants. Pudsey Park is centrally located in the town and offers a children’s playground and fabulous gardens. Out-of-town shopping on a larger scale is found at the nearby Owlcotes Shopping Centre which offers both Asda and Marks & Spencer Superstore, with bus links and New Pudsey Railway Station also being close by.

Agent Details

Manning Stainton, Pudsey

0113 519 1541

Next Steps?

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