4 Bed Detached House, Refurb/BRRR, Pudsey, LS28 7UJ, £475,000

44 Waterloo Road, Pudsey, LS28 7UJ - a month ago

Refurb/BRRR
Planning
ROI: 1%
~129 m²
+22 photos

ValuationOvervalued

Sold Prices£94.6K - £685K
Sold Prices/m²£691/m² - £4K/m²

 

 

Square Metres

~129.26 m²
Price/m²£3.7K/m²

Value Estimate

£337,193

 

 

End Value (After Refurb)

£354,449

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£118,750

Stamp Duty & Legal Fees

£36,200

Refurb Costs

£51,147

Bridging Loan Interest

£12,469

Total Cash In

£220,316

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£354,449

Mortgage (After Refinance)

£265,836

Mortgage LTV

75%

Cash Left In

£220,316

Equity

£88,612

Rent Range

£900 - £4,500

Rent Estimate

£1,701

Running Costs/mo

£1,468

Cashflow/mo

£233

Cashflow/yr

£2,798

ROI

1%

Gross Yield

4%

Local Sold Prices

50 sold prices from £94.6K to £685K, average is £284K. £691/m² to £4K/m², average is £2.7K/m².

PriceDateDistanceAddressBeds 
£305K03/210.05 mi129, Waterloo Road, Pudsey, West Yorkshire LS28 8LQ4
£300K12/200.05 mi131, Waterloo Road, Pudsey, West Yorkshire LS28 8LQ4
£480K03/210.05 mi85a, Owlcotes Road, Pudsey, West Yorkshire LS28 7QS4
£278K12/200.16 mi9, Hillfoot Avenue, Pudsey, West Yorkshire LS28 7QN4
£240K01/230.18 mi39, Chatsworth Crescent, Pudsey, West Yorkshire LS28 8LB4
£320K01/210.21 mi1, Teasel Bank, Pudsey, West Yorkshire LS28 8DP4
£264.5K04/240.31 mi42, The Fairway, Stanningley, Pudsey, West Yorkshire LS28 7RE4
£225K11/230.31 mi46, The Fairway, Stanningley, Pudsey, West Yorkshire LS28 7RE4
£234K06/210.39 mi58, Marsh, Pudsey, West Yorkshire LS28 7NY4
£255K06/210.43 mi20, Peckover Drive, Pudsey, West Yorkshire LS28 8EF4
£150K12/200.44 mi423, Bradford Road, Pudsey, West Yorkshire LS28 8ED4
£445K01/230.46 mi23, Oak Street, Pudsey, West Yorkshire LS28 7JY4
£635K11/200.49 mi11a, Highcroft Close, Pudsey, West Yorkshire LS28 7JP4
£275K08/230.49 mi62, Cemetery Road, Pudsey, West Yorkshire LS28 7SX4
£320K02/210.5 mi4, Woodhall Park Drive, Stanningley, Pudsey, West Yorkshire LS28 7EY4
£284K06/210.54 mi21, Occupation Lane, Pudsey, West Yorkshire LS28 8HL4
£442K08/210.54 mi19, Occupation Lane, Pudsey, West Yorkshire LS28 8HL4
£271.5K04/240.54 mi72, Occupation Lane, Pudsey, West Yorkshire LS28 8HL4
£284K05/210.56 mi53, Priesthorpe Avenue, Stanningley, Pudsey, West Yorkshire LS28 7TG4
£250K03/210.56 mi25, Priesthorpe Avenue, Stanningley, Pudsey, West Yorkshire LS28 7TG4
£188K04/210.62 mi9, Leng Drive, Thornbury, Bradford, West Yorkshire BD3 7FJ4
£400K11/220.62 mi14, Lynnwood Gardens, Pudsey, West Yorkshire LS28 8BZ4
£618K05/230.63 mi20, Alexandra Road, Pudsey, West Yorkshire LS28 8BY4
£652K07/230.64 mi19, Alexandra Road, Pudsey, West Yorkshire LS28 8BX4
£230K07/210.66 mi53, Tyersal Close, Bradford, West Yorkshire BD4 8HE4
£180K03/210.67 mi39, Gain Lane, Bradford, West Yorkshire BD3 7DN4
£410K03/230.67 mi10, Uppermoor, Pudsey, West Yorkshire LS28 7SG4
£187K01/210.7 mi19, Sunnybank Lane, Thornbury, Bradford, West Yorkshire BD3 7DG4
£347.5K03/240.7 mi16, William Lane, Pudsey, West Yorkshire LS28 7FE4
£420K02/210.71 mi46, Windmill Hill, Pudsey, West Yorkshire LS28 8JQ4
£282.5K04/230.73 mi18, Uppermoor Close, Pudsey, West Yorkshire LS28 8BU4
£249.9K05/210.76 mi11, Harker Terrace, Stanningley, Pudsey, West Yorkshire LS28 6BL4
£297K08/240.76 mi25, Harker Terrace, Stanningley, Pudsey, West Yorkshire LS28 6BL4
£585K09/220.77 miThe Old Barn, Sunnybank Lane, Thornbury, Bradford, West Yorkshire BD3 7DQ4
£94.6K05/240.77 mi10, Old Road, Stanningley, Pudsey, West Yorkshire LS28 6BQ4
£177.5K07/230.77 mi1127, Leeds Road, Bradford, West Yorkshire BD3 7DB4
£200K02/210.79 mi95, Tyersal Road, Bradford, West Yorkshire BD4 8EX4
£195K11/200.79 mi17, Cote Lane, Farsley, Pudsey, West Yorkshire LS28 5ED4
£415K03/230.79 mi33, Glenholme Road, Farsley, Pudsey, West Yorkshire LS28 5BY4
£385K12/220.8 mi17, Westroyd, Pudsey, West Yorkshire LS28 8JE4
£325K02/230.8 mi26, Melrose Place, Pudsey, West Yorkshire LS28 8PZ4
£95K01/210.82 mi66, Woodhall Avenue, Bradford, West Yorkshire BD3 7BU4
£95K01/210.82 mi49, Woodhall Avenue, Bradford, West Yorkshire BD3 7BY4
£310K04/210.83 mi39, Rockwood Road, Calverley, Pudsey, West Yorkshire LS28 5AB4
£552K09/220.83 mi27, Rockwood Road, Calverley, Pudsey, West Yorkshire LS28 5AB4
£407K03/210.83 mi2, Grove Road, Pudsey, West Yorkshire LS28 7SD4
£685K06/210.85 mi7, Rockwood Hill Court, Calverley, Pudsey, West Yorkshire LS28 5WD4
£460K04/230.88 mi1, Rockwood Grove, Calverley, Pudsey, West Yorkshire LS28 5AF4
£275K11/200.88 mi3, Rockwood Grove, Calverley, Pudsey, West Yorkshire LS28 5AF4
£230K03/210.88 mi17, Melbourne Street, Farsley, Pudsey, West Yorkshire LS28 5BT4

Local Rents

29 rents from £900/mo to £4.5K/mo, average is £1.2K/mo.

RentDateDistanceAddressBeds 
£1,20006/240.17 mi-4
£1,20005/240.17 miChatsworth Crescent, Pudsey, LS284
£1,30501/250.23 mi-4
£1,25003/250.27 mi-3
£90005/240.27 miOwlcotes Gardens, Pudsey3
£1,15003/250.32 mi-3
£2,40005/240.39 miWild Grove, Pudsey, West Yorkshire, UK, LS283
£95003/250.4 mi-3
£1,35003/250.41 mi-3
£2,49503/250.42 mi-3
£1,10005/240.44 miBradford Road, PUDSEY3
£1,75001/250.5 mi-3
£1,65001/250.5 mi-3
£1,00012/240.51 mi-3
£1,10005/240.54 miHighfield Road, Pudsey3
£1,10005/240.54 miHighfield Road, Pudsey3
£1,10006/240.54 miHighfield Road, Pudsey3
£1,10005/240.54 miVictoria Gardens, Pudsey, West Yorkshire, LS283
£4,00005/240.55 mi-3
£4,50012/240.55 mi-3
£3,95012/240.55 mi-3
£4,00003/250.55 mi-3
£1,40011/230.55 mi-3
£1,40006/240.55 mi-3
£1,40006/240.55 mi-3
£95005/240.56 miWoodlands Terrace, Pudsey3
£1,04005/240.58 miStandale Crescent, LS28 7JQ3
£1,04005/240.58 miStandale Crescent, LS28 7JQ3
£1,10002/250.58 mi-3

Local Area Statistics

Population in LS28

38,403

Population in Pudsey

38,405

Town centre distance

0.69 miles away

Nearest school

0.40 miles away

Nearest train station

0.51 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+25%

Sales demand

Seller's market

Capital growth (5yrs)

+37%

Property History

Listed for £475,000

March 17, 2025

Floor Plans

Description

  • One-of-a-kind detached home +
  • Sought-after location +
  • Blank canvas opportunity +
  • Potential to extend subject to planning permission +
  • Four well-sized bedrooms +
  • Two reception rooms +
  • Conservatory extension +
  • Two garages and drive parking for 6 +
  • Beautifully maintained garden plot +
  • Perfect for investors and families alike +

This charming DETACHED house in a prime location offers FOUR spacious bedrooms, TWO reception rooms, a kitchen with a BLANK CANVAS to create your own, and a stunning mature GARDEN plot, featuring TWO garages, ample OFF-STREET parking, and opportunities for extension subject to planning permission, making it a perfect investment for families and investors alike.

Welcome to this handsome DETACHED home that is up for sale, located in a sought-after location with excellent public transport links, nearby schools, local amenities, green spaces and near the Ring Road to Leeds and connecting motorway links to the M1 and M62. This neutrally decorated property is a wonderful BLANK CANVAS, offering an unbelievable opportunity to make it your own. The potential to further extend subject to planning permission very much an option, a feature that will surely appeal to investors and families alike.

This ONE-OF-A-KIND home boasts FOUR BEDROOMS, a bathroom, TWO reception rooms, kitchen, conservatory and downstairs W/C. The main bedroom is a huge and spacious double BEDROOM with a serene view of the front garden. This room even has the space to be redesigned to include an ensuite if desired. The second bedroom is another large double with fitted wardrobes. It also poses the potential if desired, to create a fifth bedroom or staircase to a LOFT EXTENSION by dividing the space from the main bedroom. The third bedroom, another double, offers a dual aspect and garden view, while the fourth bedroom is a neutral space that could serve as a HOM OFFICE.

The well-sized house BATHROOM features a heated towel rail and separate bath and shower design. The KITCHEN, with a pleasant garden view, is fully functional but has huge potential for modernisation, perhaps by opening the space into the dining room or to extend the property to the rear. It also includes pantry space and a separate porch entrance with cloakroom.

The first reception room, located on the other side of the kitchen, is a well-sized DINING ROOM that offers that option to be opened into the kitchen space. It looks over the stunning garden plot and flows into a large CONSERVATORY for garden access. The second reception room, the GRAND LIVING ROOM, is a spacious room with a capped fireplace, offering plenty of room to accommodate the whole family.

The property comes with TWO GARAGES, one of which with an electric door and OFF-STREET PARKING for up to 6 vehicles. The well-kept GARDEN plot adds charm to this lovely home, and with the potential this home has to offer, this property is a great investment opportunity. Truly, this is a property not to be missed!

Living Room - 3.94 x 4.87m (12'11" x 15'11") -

Kitchen - 5.39 x 2.43m (17'8" x 7'11") -

Downstairs W/C - 1.44 x 0.64m (4'8" x 2'1") -

Dining Room - 3.94 x 3.47m (12'11" x 11'4") -

Conservatory - 3.34 x 2.87m (10'11" x 9'4") -

Bedroom One - 3.95 x 4.86m (12'11" x 15'11") -

Bedroom Two - 5.24 x 4.18m (17'2" x 13'8") -

Bedroom Three - 3.94 x 3.46m (12'11" x 11'4") -

Bedroom Four - 2.74 x 2.48m (8'11" x 8'1") -

Bathroom - 2.55 x 2.48m (8'4" x 8'1") -

Integral Garage - 2.98 x 4.88m (9'9" x 16'0") -

Agent Details

Hunters, Pudsey

0113 487 2341

Next Steps?

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