2 Bed Terraced House, Refurb/BRRR, Oxford, OX4 1JP, £490,000

Union Street, East Oxford, OX4 1JP - a month ago

Refurb/BRRR
ROI: 1%
~68 m²
+14 photos

ValuationOvervalued

Sold Prices£336.5K - £580K
Sold Prices/m²£4K/m² - £8.2K/m²

 

 

Square Metres

~68.11 m²
Price/m²£7.2K/m²

Value Estimate

£423,714

 

 

End Value (After Refurb)

£424,778

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£122,500

Stamp Duty & Legal Fees

£37,700

Refurb Costs

£30,563

Bridging Loan Interest

£12,863

Total Cash In

£205,375

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£424,778

Mortgage (After Refinance)

£318,584

Mortgage LTV

75%

Cash Left In

£205,375

Equity

£106,195

Rent Range

£750 - £4,800

Rent Estimate

£1,831

Running Costs/mo

£1,714

Cashflow/mo

£117

Cashflow/yr

£1,408

ROI

1%

Gross Yield

4%

Local Sold Prices

50 sold prices from £336.5K to £580K, average is £436.3K. £4K/m² to £8.2K/m², average is £6.4K/m².

PriceDateDistanceAddressBeds 
£385K02/210.04 mi10, Union Street, Oxford, Oxfordshire OX4 1JP2
£336.5K03/210.04 mi6, Union Street, Oxford, Oxfordshire OX4 1JP2
£495K06/230.04 mi1, Union Street, Oxford, Oxfordshire OX4 1JP2
£470K06/210.05 mi44, Princes Street, Oxford, Oxfordshire OX4 1DD2
£520K07/230.05 mi43, Princes Street, Oxford, Oxfordshire OX4 1DD2
£580K12/220.12 mi30, James Street, Oxford, Oxfordshire OX4 1ET2
£450K05/230.12 mi10, East Avenue, Oxford, Oxfordshire OX4 1XW2
£390K02/230.14 mi2, Ablett Close, Oxford, Oxfordshire OX4 1XH2
£360K02/240.14 mi32, Ablett Close, Oxford, Oxfordshire OX4 1XH2
£515K03/240.14 mi23, Cross Street, Oxford, Oxfordshire OX4 1BZ2
£500K08/230.14 mi10, Cross Street, Oxford, Oxfordshire OX4 1BZ2
£470K08/230.14 mi32, East Avenue, Oxford, Oxfordshire OX4 1XP2
£430.1K12/200.14 mi28, East Avenue, Oxford, Oxfordshire OX4 1XP2
£560K10/210.17 mi15, Hurst Street, Oxford, Oxfordshire OX4 1EZ2
£446K03/210.18 mi81, East Avenue, Oxford, Oxfordshire OX4 1XR2
£370K11/230.2 mi25, Cosin Close, Oxford, Oxfordshire OX4 1GD2
£350K02/210.21 mi53, Randolph Street, Oxford, Oxfordshire OX4 1YA2
£500K12/220.22 mi13, Alma Place, Oxford, Oxfordshire OX4 1JW2
£488.3K06/210.26 mi10, Leopold Street, Oxford, Oxfordshire OX4 1PS2
£403K05/240.26 mi20a, Cave Street, Oxford, Oxfordshire OX4 1BA2
£545K01/210.3 mi38, Boulter Street, Oxford, Oxfordshire OX4 1AX2
£405K03/210.33 mi150, Hurst Street, Oxford, Oxfordshire OX4 1HG2
£448K05/210.43 mi66, Essex Street, Oxford, Oxfordshire OX4 3AW2
£563.5K12/220.43 mi58, Essex Street, Oxford, Oxfordshire OX4 3AW2
£470K10/230.47 mi54, Percy Street, Oxford, Oxfordshire OX4 3AF2
£437.5K09/210.47 mi51, Percy Street, Oxford, Oxfordshire OX4 3AF2
£520K09/230.47 mi52, Hertford Street, Oxford, Oxfordshire OX4 3AL2
£435K05/210.48 mi56, Hertford Street, Oxford, Oxfordshire OX4 3AL2
£420.5K12/200.49 mi74, Percy Street, Oxford, Oxfordshire OX4 3AD2
£352K01/210.5 mi4, Harold Hicks Place, Oxford, Oxfordshire OX4 3DS2
£350K11/200.5 mi39, Catherine Street, Oxford, Oxfordshire OX4 3AH2
£495K01/240.5 mi36, Catherine Street, Oxford, Oxfordshire OX4 3AH2
£415K08/210.51 mi9, Percy Street, Oxford, Oxfordshire OX4 3AA2
£392.5K04/210.51 mi14, Cricket Road, Oxford, Oxfordshire OX4 3DG2
£395K11/200.51 mi32, Cricket Road, Oxford, Oxfordshire OX4 3DG2
£365K06/210.52 mi18, Golden Road, Oxford, Oxfordshire OX4 3AR2
£525K11/230.52 mi116, Charles Street, Oxford, Oxfordshire OX4 3AT2
£498K07/230.52 mi96, Charles Street, Oxford, Oxfordshire OX4 3AT2
£400K02/210.54 mi159, Howard Street, Oxford, Oxfordshire OX4 3BA2
£346K06/210.56 mi82, Charles Street, Oxford, Oxfordshire OX4 3AS2
£475K12/200.59 mi79, Howard Street, Oxford, Oxfordshire OX4 3AY2
£422K03/210.62 mi64, Ridgefield Road, Oxford, Oxfordshire OX4 3DA2
£460K09/230.62 mi62, Ridgefield Road, Oxford, Oxfordshire OX4 3DA2
£387K02/210.65 mi8, Cumberland Road, Oxford, Oxfordshire OX4 2DA2
£464K07/230.65 mi59, Cricket Road, Oxford, Oxfordshire OX4 3DH2
£365K04/210.65 mi18, Cumberland Road, Oxford, Oxfordshire OX4 2DA2
£380K07/230.67 mi5, Don Stuart Place, Oxford, Oxfordshire OX4 2DH2
£367.5K03/230.67 mi4, Don Stuart Place, Oxford, Oxfordshire OX4 2DH2
£443K12/220.77 mi64, William Street, Marston, Oxford, Oxfordshire OX3 0ER2
£432.5K02/230.78 mi6, Ferry Road, Marston, Oxford, Oxfordshire OX3 0ET2

Local Rents

50 rents from £750/mo to £4.8K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£1,60006/240.04 miPrinces Street, East Oxford, OX42
£1,80003/250.08 mi-2
£1,65008/240.09 miHawridge Mews 6-8 Stockmore Street, Oxford, Oxfordshire, OX42
£3,00006/240.12 miStockmore Street, East Oxford, OX42
£1,75006/240.12 miSt Marys Road Oxford2
£1,40006/240.14 miAblett Close, East Oxford2
£1,60006/240.14 miAblett Close, Oxford2
£1,60007/240.14 miWoodman Court, St Clements, OX42
£1,60006/240.14 miEast Avenue Cowley2
£1,60006/240.14 miEast Avenue, Cowley, Oxford2
£1,60006/240.14 miEast Avenue, Cowley, Oxford2
£1,65006/240.17 mi25 Hurst Street, Oxford2
£1,69006/240.17 mi25 Hurst Street, Oxford2
£1,75008/240.18 miEast Avenue, East Oxford, OX4 1XR2
£4,80006/240.18 mi-2
£4,80002/250.18 mi-2
£1,80008/240.19 miRandolph Street, Oxford, Oxford, OX42
£1,80008/240.19 miRandolph Street, Oxford, Oxford, OX42
£1,45009/240.2 miCowley Road, Oxford, OX42
£75007/240.2 mi-2
£1,65007/240.21 miBath Street, Oxford, Oxford, Oxfordshire, OX42
£1,50011/240.21 mi-2
£1,50006/240.23 miSt Clements, Oxford, OX42
£1,47507/240.23 miOxford City Centre2
£1,67507/240.25 miCircus Street, Oxford2
£1,60008/240.25 miCave Street, St Clements, OX42
£1,50006/240.25 miHurst Street, Oxford2
£1,35006/240.26 mi-2
£1,35003/250.26 mi-2
£1,35006/240.26 miCircus Street, Oxford, OX42
£1,70006/240.26 miPark View, Marston Road2
£1,65009/240.26 miCave Street, St Clements2
£1,60006/240.27 mi-2
£1,85008/240.27 miCave Street, St Clements, OX42
£2,40008/240.28 mi-2
£1,65006/240.28 mi-2
£1,65008/240.28 miSt Mary's Road, Oxford, OX42
£1,67507/240.28 miCowley Road, Cowley, Oxford, OX42
£1,99508/240.29 miHenley Street, Oxford2
£1,85007/240.29 miHenley Street, East Oxford, OX42
£1,70008/240.29 miLeopold Street, East Oxford2
£1,85007/240.3 miSaint Clements Mews, Cherwell Street2
£2,39506/240.33 miSt Clements, Oxford, OX42
£2,40008/240.34 miIffley Road, East Oxford, OX42
£1,65007/240.34 miAston Street2
£1,69506/240.35 miSt Clements, Oxford, OX42
£1,60006/240.36 miHeadington2
£1,82503/240.37 miIffley Road,Cowley,Oxford,OX42
£2,50006/240.37 miHenley Street, East Oxford, OX42
£1,27508/240.37 miStanley Road, Oxford2

Local Area Statistics

Population in OX4

61,985

Population in Oxford

160,498

Town centre distance

1.03 miles away

Nearest school

0.10 miles away

Nearest train station

1.51 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+4%

Sales demand

Balanced market

Capital growth (5yrs)

+13%

Property History

Listed for £490,000

March 17, 2025

Floor Plans

Description

An immaculate Victorian two bedroom terraced house in Central East Oxford

A beautifully presented Victorian mid terrace house situated in this excellent location with access to Cowley Road, city centre and South Park. The light and airy accommodation is arranged over two floors and has been beautifully modernised ,comprising, sitting room, open plan dining room, fully fitted kitchen, two first floor bedrooms, bathroom. Outside there is on street permit parking to the front and an established private rear garden. Renovations include new roof, boiler, ceilings, a new kitchen and bathroom, 100% wool carpeting.

Agent Details

Penny & Sinclair, Oxford

01865 638862

Next Steps?

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