3 Bed Terraced House, Refurb/BRRR, Bristol, BS4 3LX, £325,000

Repton Road, Brislington, Bristol, BS4 3LX - 5 days ago

Refurb/BRRR
Planning
ROI: 2%
~93 m²
+12 photos

ValuationUndervalued

Sold Prices£115K - £520K
Sold Prices/m²£1.3K/m² - £5.5K/m²

 

 

Square Metres

~93 m²
Price/m²£3.5K/m²

Value Estimate

£334,750
BMV3%

 

 

End Value (After Refurb)

£368,260

Uplift in Value

+13%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£81,250

Stamp Duty & Legal Fees

£21,200

Refurb Costs

£38,009

Bridging Loan Interest

£8,531

Total Cash In

£150,740

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£368,260

Mortgage (After Refinance)

£276,195

Mortgage LTV

75%

Cash Released

£32,445

Cash Left In

£118,295

Equity

£92,065

Rent Range

£1,285 - £2,200

Rent Estimate

£1,775

Running Costs/mo

£1,526

Cashflow/mo

£249

Cashflow/yr

£2,990

ROI

2%

Gross Yield

7%

Local Sold Prices

50 sold prices from £115K to £520K, average is £373.8K. £1.3K/m² to £5.5K/m², average is £3.7K/m².

PriceDateDistanceAddressBeds 
£320K04/210 mi52, Repton Road, Bristol, City Of Bristol BS4 3LX3
£452K09/230.03 mi17, Harrow Road, Bristol, City Of Bristol BS4 3ND3
£360K09/210.03 mi45, Harrow Road, Bristol, City Of Bristol BS4 3ND3
£440K09/230.08 mi7, Repton Road, Bristol, City Of Bristol BS4 3LS3
£377.5K02/230.08 mi51, Repton Road, Bristol, City Of Bristol BS4 3LS3
£465K06/230.08 mi118, Repton Road, Bristol, City Of Bristol BS4 3LZ3
£400K10/230.1 mi62, Sandy Park Road, Bristol, City Of Bristol BS4 3PF3
£395K02/230.1 mi4, Malvern Road, Brislington, Bristol, City Of Bristol BS4 3NS3
£340K04/210.12 mi2, Sandgate Road, Bristol, City Of Bristol BS4 3PS3
£480K11/210.13 mi527, Bath Road, Brislington, Bristol, City Of Bristol BS4 3LB3
£332.5K06/210.13 mi48, Winchester Road, Brislington, Bristol, City Of Bristol BS4 3NH3
£418K06/230.13 mi78, Winchester Road, Brislington, Bristol, City Of Bristol BS4 3NH3
£435K07/230.15 mi41, Sandringham Road, Bristol, City Of Bristol BS4 3PR3
£280K08/210.15 mi22, Sandringham Road, Bristol, City Of Bristol BS4 3PR3
£390.1K11/210.15 mi13, Winchester Avenue, Bristol, City Of Bristol BS4 3NA3
£330K10/230.16 mi7, Sandown Road, Brislington, Bristol, City Of Bristol BS4 3PL3
£426.5K02/230.19 mi55, Wick Road, Bristol, City Of Bristol BS4 4HA3
£377.9K08/210.19 mi9, Belmont Road, Brislington, Bristol, Avon BS4 3PB3
£115K08/210.19 mi29, Belmont Road, Brislington, Bristol, City Of Bristol BS4 3PB3
£320K09/230.19 mi18, Belmont Road, Brislington, Bristol, City Of Bristol BS4 3PB3
£398K02/210.19 mi157, Winchester Road, Bristol, City Of Bristol BS4 3NJ3
£489K04/230.2 mi102, Winchester Road, Brislington, Bristol, City Of Bristol BS4 3NL3
£340K01/230.21 mi10, Trelawney Park, Bristol, City Of Bristol BS4 4HD3
£383K07/210.21 mi26, Trelawney Park, Bristol, City Of Bristol BS4 4HD3
£327.5K12/200.21 mi17, Trelawney Park, Bristol, City Of Bristol BS4 4HD3
£341K12/200.21 mi6, Trelawney Park, Bristol, City Of Bristol BS4 4HD3
£486.5K07/210.22 mi93, Hampstead Road, Bristol, City Of Bristol BS4 3HW3
£345K02/210.22 mi52, Sandringham Road, Bristol, City Of Bristol BS4 3PP3
£352.5K07/230.23 mi37, Allison Road, Bristol, City Of Bristol BS4 4PW3
£370K08/220.23 mi472, Bath Road, Brislington, Bristol, City Of Bristol BS4 3JQ3
£436.5K07/230.23 mi130, Hampstead Road, Bristol, City Of Bristol BS4 3HN3
£328K03/210.24 mi19, Grove Park Road, Bristol, City Of Bristol BS4 4JH3
£430K01/230.24 mi15, Wick Road, Bristol, City Of Bristol BS4 4HA3
£320K07/210.24 mi182, Wick Road, Bristol, City Of Bristol BS4 4HN3
£520K04/230.24 mi208, Wick Road, Bristol, City Of Bristol BS4 4HN3
£437K03/210.25 mi13, Conway Road, Brislington, Bristol, City Of Bristol BS4 3RE3
£352.5K09/210.25 mi42, Sandholme Road, Bristol, City Of Bristol BS4 3RY3
£332.5K09/210.27 mi40, Hollywood Road, Bristol, City Of Bristol BS4 4LD3
£465K12/220.28 mi80, Runswick Road, Bristol, City Of Bristol BS4 3HZ3
£358K01/230.28 mi24, Martingale Road, Bristol, City Of Bristol BS4 3RB3
£362K03/230.28 mi72, Manworthy Road, Bristol, City Of Bristol BS4 4PT3
£345K03/210.28 mi7, Martingale Road, Bristol, City Of Bristol BS4 3RB3
£410K04/230.29 mi9, Bloomfield Road, Bristol, City Of Bristol BS4 3QA3
£345K05/230.29 mi45a, Bloomfield Road, Bristol, City Of Bristol BS4 3QA3
£426K02/230.3 mi39, Bloomfield Road, Bristol, City Of Bristol BS4 3QA3
£432.5K09/230.3 mi21, Montrose Park, Bristol, City Of Bristol BS4 4JE3
£320K07/230.31 mi133, Queensdown Gardens, Bristol, City Of Bristol BS4 3JE3
£320K03/210.31 mi141, Queensdown Gardens, Bristol, City Of Bristol BS4 3JE3
£428.7K03/230.31 mi114, Bloomfield Road, Bristol, City Of Bristol BS4 3RD3
£275K04/210.31 mi102, Bloomfield Road, Bristol, City Of Bristol BS4 3RD3

Local Rents

35 rents from £1.3K/mo to £2.2K/mo, average is £1.8K/mo.

RentDateDistanceAddressBeds 
£1,55001/240 mi-3
£1,70004/240.02 miRepton Road, Brislington, BRISTOL, BS43
£1,90003/250.22 mi-3
£1,55003/240.24 miSandringham Road, Brislington, Bristol, BS43
£1,75002/250.25 mi-3
£1,75002/250.25 mi-3
£1,40005/240.28 miPendennis Park, Bristol3
£1,40005/240.28 miPendennis Park, Bristol3
£1,80003/240.29 miMartingale Road, Bristol, BS43
£1,60004/240.29 miSandholme Road, Brislington, Bristol3
£1,40005/240.31 miBloomfield Road, Brislington, Bristol, BS43
£1,45003/240.36 miGROVE PARK AVENUE, Bristol, BS43
£2,20003/240.36 miSavoy Place, Bristol, BS43
£2,20003/240.36 miSavoy Place, Bristol, BS43
£2,20003/240.36 miSavoy Place, Bristol, BS43
£2,20003/240.36 miSavoy Place, Bristol, BS43
£1,28502/240.4 mi-3
£1,96505/240.41 mi-3
£1,96505/240.41 miBath Road, Arnos Vale, Bristol, BS43
£1,92503/240.41 miBath Road, Arnos Vale, Bristol, BS43
£2,09004/240.42 mi-3
£1,99005/240.42 miBath Road, Arnos Vale, Bristol, BS43
£1,70001/250.47 mi-3
£1,95003/250.47 mi-3
£1,30005/240.47 miKnowle, Talbot Road, BS4 2NW3
£1,95003/250.48 mi-3
£1,95003/250.48 mi-3
£1,60001/250.5 mi-3
£2,00004/240.51 mi-3
£2,00003/240.51 miPaintworks, Bristol, BS43
£1,70003/240.53 miBuckingham Road3
£1,75005/240.54 mi-3
£1,80005/240.57 mi-3
£1,65002/240.57 mi-3
£1,50003/240.59 miGlenarm Road, Bristol, Somerset, BS43

Local Area Statistics

Population in BS4

47,993

Population in Bristol

795,432

Town centre distance

2.65 miles away

Nearest school

0.10 miles away

Nearest train station

1.33 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

-50%

Sales demand

Seller's market

Capital growth (5yrs)

+34%

Property History

Listed for £325,000

March 14, 2025

Floor Plans

Description

  • Renovation Required +
  • No Chain +
  • Three Bedrooms Victorian Terrace +
  • Open-Plan Reception Room +
  • Separate Kitchen +
  • Courtyard Gardens: +
  • Behind Sandy Park Road, Brislington +
  • Excellent Transport Links +

Full of charm and character, this property offers an exciting opportunity for new owners to transform and make it their own.

Nestled in a desirable pocket of Brislington, this Victorian terrace on the quiet Repton Road spans two floors and features three bedrooms, an open-plan reception room, kitchen, bathroom, a small front garden, and a spacious, well-maintained rear garden.

Upon arrival, a front patio leads to a welcoming porch. The hallway flows through to an open-plan lounge/diner, offering a versatile space for relaxing or entertaining. To the rear of the property is the kitchen, followed by the bathroom. Upstairs, you’ll find two double bedrooms and a further single bedroom, making this an ideal home for families or those needing extra space to work from home.

Located in the sought-after Brislington area of South Bristol, Repton Road is just steps away from the charming boutiques, cafés, and popular restaurants of Sandy Park Road. Brislington’s strong community spirit makes it ideal for both professionals and families, with nearby green spaces such as Victory Park, Nightingale Valley Woods, and Eastwood Farm Nature Reserve offering excellent options for outdoor activities. Transport links are outstanding, with regular services to Bristol Temple Meads and easy access to the city centre.

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 - Great, Vodafone - Great, Three - Good, EE - OK
Parking: 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: D

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 💪