5 Bed Detached House, Refurb/BRRR, Worcester, WR6 6EN, £835,000
Clifton-on-Teme, Worcestershire, WR6 6EN - a month ago
Refurb/BRRR
~178 m²





+22 photos
ValuationOvervalued
Sold Prices | £305K - £625K |
Sold Prices/m² | £2K/m² - £5.3K/m² |
| |
Square Metres | ~178.28 m² |
Price/m² | £4.7K/m² |
Value Estimate | £506,438 |
| |
End Value (After Refurb) | £655,000 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £208,750 |
Stamp Duty & Legal Fees | £72,200 |
Refurb Costs | £70,163 |
Bridging Loan Interest | £21,919 |
Total Cash In | £374,782 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £655,000 |
Mortgage (After Refinance) | £491,250 |
Mortgage LTV | 75% |
Cash Left In | £374,782 |
Equity | £163,750 |
Rent Range | No enough data locally |
Rent Estimate | ~£958 |
Running Costs/mo | £2,258 |
Cashflow/mo | £-1,300 |
Cashflow/yr | £-15,606 |
Gross Yield | 1% |
Local Sold Prices
9 sold prices from £305K to £625K, average is £360K. £2K/m² to £5.3K/m², average is £2.8K/m².
Local Rents
Not enough data
Local Area Statistics
Population in WR6 | 12,214 |
Population in Worcester | 142,140 |
Town centre distance | 9.81 miles away |
Nearest school | 0.20 miles away |
Nearest train station | 9.41 miles away |
| |
Rental growth (12m) | +35% |
Sales demand | Balanced market |
Capital growth (5yrs) | +38% |
Property History
Listed for £835,000
March 14, 2025
Floor Plans
