2 Bed Terraced House, Refurb/BRRR, Pudsey, LS28 8HS, £190,000

Smalewell Gardens, Pudsey, LS28 8HS - 2 views - a month ago

Refurb/BRRR
ROI: 1%
~68 m²
+19 photos

ValuationOvervalued

Sold Prices£125K - £300K
Sold Prices/m²£1.7K/m² - £4.9K/m²

 

 

Square Metres

~68.11 m²
Price/m²£2.8K/m²

Value Estimate

£181,623

 

 

End Value (After Refurb)

£195,000

Uplift in Value

+3%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£47,500

Stamp Duty & Legal Fees

£10,700

Refurb Costs

£26,951

Bridging Loan Interest

£4,988

Total Cash In

£91,889

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£195,000

Mortgage (After Refinance)

£146,250

Mortgage LTV

75%

Cash Released

£3,750

Cash Left In

£88,139

Equity

£48,750

Rent Range

£595 - £1,295

Rent Estimate

£853

Running Costs/mo

£800

Cashflow/mo

£53

Cashflow/yr

£636

ROI

1%

Gross Yield

5%

Local Sold Prices

50 sold prices from £125K to £300K, average is £192.5K. £1.7K/m² to £4.9K/m², average is £2.8K/m².

PriceDateDistanceAddressBeds 
£207K01/230.14 mi14, Glenroyd Close, Pudsey, West Yorkshire LS28 8HN2
£190K12/210.15 mi59, Occupation Lane, Pudsey, West Yorkshire LS28 8HL2
£300K12/230.15 mi20, Occupation Lane, Pudsey, West Yorkshire LS28 8HL2
£243K11/230.15 mi65, Occupation Lane, Pudsey, West Yorkshire LS28 8HL2
£210K11/210.16 mi91, Smalewell Road, Pudsey, West Yorkshire LS28 8HU2
£220K12/230.16 mi97, Smalewell Road, Pudsey, West Yorkshire LS28 8HU2
£152.5K12/200.16 mi93, Smalewell Road, Pudsey, West Yorkshire LS28 8HU2
£230K11/200.23 mi34, Westroyd, Pudsey, West Yorkshire LS28 8JE2
£195K05/230.25 mi39, Westroyd Crescent, Pudsey, West Yorkshire LS28 8JF2
£210K04/230.27 mi6, Marsh, Pudsey, West Yorkshire LS28 7NR2
£205K09/230.27 mi81, Smalewell Road, Pudsey, West Yorkshire LS28 8JH2
£140K04/240.31 mi2, Commercial Villas, Pudsey, West Yorkshire LS28 8BN2
£147K10/230.31 mi23, Cromack View, Pudsey, West Yorkshire LS28 7PX2
£199.9K06/210.32 mi93, Waterloo Road, Pudsey, West Yorkshire LS28 8DF2
£223.3K05/240.32 mi91, Waterloo Road, Pudsey, West Yorkshire LS28 8DF2
£185K11/210.33 mi21, Marsh Terrace, Pudsey, West Yorkshire LS28 7NT2
£202K07/230.33 mi15, Marsh Terrace, Pudsey, West Yorkshire LS28 7NT2
£179K11/210.33 mi5, Uppermoor, Pudsey, West Yorkshire LS28 8BT2
£180.1K01/230.35 mi4, Perseverance Street, Pudsey, West Yorkshire LS28 7PZ2
£220K02/240.35 mi4, Victoria Grove, Pudsey, West Yorkshire LS28 7ST2
£147K06/230.36 mi35, Smalewell Road, Pudsey, West Yorkshire LS28 8PS2
£178K01/230.38 mi14, Greenside, Pudsey, West Yorkshire LS28 8PU2
£183K02/210.39 mi14, Greentop, Pudsey, West Yorkshire LS28 8JW2
£205K02/240.4 mi8, Armitage Square, Pudsey, West Yorkshire LS28 8PX2
£165K02/210.4 mi6, Armitage Square, Pudsey, West Yorkshire LS28 8PX2
£225K11/230.41 mi36, Victoria Road, Pudsey, West Yorkshire LS28 7SR2
£195K03/230.43 mi55, Greenside, Pudsey, West Yorkshire LS28 8JP2
£150K05/210.43 mi18, Highfield Terrace, Pudsey, West Yorkshire LS28 7NZ2
£205K11/230.45 mi1, School Street, Pudsey, West Yorkshire LS28 8PN2
£150K05/210.46 mi10, School Street, Pudsey, West Yorkshire LS28 8PN2
£180K11/200.46 mi24, School Street, Pudsey, West Yorkshire LS28 8PN2
£125K01/210.47 mi17, Inghams Avenue, Pudsey, West Yorkshire LS28 7PG2
£200K07/240.48 mi19, Fartown, Pudsey, West Yorkshire LS28 8LP2
£164.5K11/200.48 mi17, Fartown, Pudsey, West Yorkshire LS28 8LP2
£170K09/230.48 mi11, Womersley Place, Pudsey, West Yorkshire LS28 8QB2
£170K04/210.48 mi5, Womersley Place, Pudsey, West Yorkshire LS28 8QB2
£215K02/240.5 mi19, Owlcotes Gardens, Pudsey, West Yorkshire LS28 7PD2
£182.5K06/230.5 mi21, Owlcotes Gardens, Pudsey, West Yorkshire LS28 7PD2
£188.5K04/240.51 mi1, Rosebery Street, Pudsey, West Yorkshire LS28 7JZ2
£152K11/200.52 mi7, Grove Terrace, Pudsey, West Yorkshire LS28 7SA2
£130K11/200.54 mi22, Milner Fold, Pudsey, West Yorkshire LS28 8LS2
£165K01/210.55 mi12, Owlcotes Garth, Pudsey, West Yorkshire LS28 7PJ2
£235K05/210.55 mi27, Owlcotes Garth, Pudsey, West Yorkshire LS28 7PJ2
£223K10/230.57 mi8, Earlswood Mead, Pudsey, West Yorkshire LS28 8QY2
£270K02/230.6 mi6, South Parade, Pudsey, West Yorkshire LS28 8NZ2
£220K03/210.61 mi74, New Street, Pudsey, West Yorkshire LS28 8PE2
£205K04/240.62 mi12, Camberley Close, Pudsey, West Yorkshire LS28 8QT2
£160K11/220.63 mi44, New Street, Pudsey, West Yorkshire LS28 8PE2
£168K09/210.63 mi15, Ash Grove, Pudsey, West Yorkshire LS28 8PA2
£233K03/240.63 mi18, Ash Grove, Pudsey, West Yorkshire LS28 8PA2

Local Rents

50 rents from £595/mo to £1.3K/mo, average is £835/mo.

RentDateDistanceAddressBeds 
£85005/240.23 miAlexandra Road, Pudsey 2
£75005/240.23 miUppermoor, Pudsey2
£72505/240.32 mi-2
£77512/240.32 mi-2
£87505/240.36 miPerseverance Street, Pudsey, West Yorkshire, LS282
£89505/240.45 miChapeltown, Pudsey, Leeds, West Yorkshire, LS282
£59505/240.51 mi45d Chapeltown, Leeds, LS282
£99505/240.57 miEarlswood Mead, PUDSEY2
£99505/240.58 miGlebe Mount, PUDSEY2
£80005/240.67 miWestdale Road, Pudsey, West Yorkshire2
£82506/240.67 miStandale Rise, Pudsey, West Yorkshire, UK, LS282
£95005/240.72 miChatsworth Cresent, Pudsey, LS28 8LB2
£95005/240.72 miChatsworth Cresent, Pudsey, LS28 8LB2
£85005/240.73 miTrinity House, Church Lane, Pudsey2
£82505/240.73 miSalters Garden, Pudsey , LS28 7UZ2
£99501/250.73 mi-2
£95005/240.75 miSomerset Road, Pudsey2
£90005/240.77 miChatsworth Road, Pudsey, Leeds2
£69505/240.83 mi4-6 Robin Lane, Pudsey, West Yorkshire, LS282
£89506/240.84 mi-2
£85005/240.85 miThorpe Road, Pudsey, , LS28 7NG2
£79506/240.85 mi-2
£85005/240.85 miSharp Row, Pudsey2
£67505/240.85 miLidget Hill, Pudsey, West Yorkshire, UK, LS282
£85002/250.86 mi-2
£82503/240.86 miThe Grange, Pudsey, Leeds, LS282
£82503/240.86 miThe Grange, Pudsey, Leeds, LS282
£77505/240.86 miRichardshaw Lane, Pudsey, Leeds, LS282
£80005/240.86 miRichardshaw Lane, Pudsey, Leeds, LS282
£82505/240.86 miRichardshaw Lane, Pudsey, Leeds, LS282
£72505/240.86 miThe Grange, Richardshaw Lane, Pudsey, LS282
£1,00005/240.86 miDaleside Road, Pudsey2
£90005/240.86 miDaleside Road, Pudsey2
£69506/240.87 mi10 Mount Pleasant Heights2
£82002/250.88 mi-2
£77501/250.88 mi-2
£82501/250.88 mi-2
£75001/250.88 mi-2
£82502/250.88 mi-2
£70003/250.88 mi-2
£85003/250.88 mi-2
£1,29505/240.88 miWoodfield Terrace, Pudsey2
£82505/240.88 miSouthroyd Park, West Yorkshire, LS282
£84506/240.92 mi-2
£84505/240.92 mi-2
£82505/240.92 miSouthroyd Park, Pudsey2
£87505/240.94 miMoorland Road, Pudsey, Leeds2
£92512/240.95 mi-2
£95005/240.96 miPudsey2
£1,25012/240.97 mi-2

Local Area Statistics

Population in LS28

38,403

Population in Pudsey

38,405

Town centre distance

0.59 miles away

Nearest school

0.30 miles away

Nearest train station

0.91 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+25%

Sales demand

Seller's market

Capital growth (5yrs)

+37%

Property History

Listed for £190,000

March 17, 2025

Floor Plans

Description

  • Terraced Cottage +
  • Two Double Bedrooms +
  • Three Reception Areas +
  • Dining Kitchen +
  • Potential to Extend (STP) +
  • Large Tiered Gardens +
  • Upvc D/Glazed; Gas C/Heated +
  • Parking For Two Cars +
  • Long Distance Views +
  • Access to Countryside +

GENERAL DESCRIPTION Located in a highly sought after location this two double bedroom cottage, in need of modernisation throughout, offers a unique opportunity to purchase a character home with potential to improve and extend (subject to necessary planning consents). The property will be of interest to both professional developers and imaginative purchasers seeking to acquire a property which benefits from: Large tiered lawn and patio gardens; off street parking for two cars; dining kitchen; three reception areas; greenhouse and garden shed; two double bedrooms with double height ceilings; Upvc double glazing; gas central heating with combination boiler; easy access to open countryside; cul-de-sac location. Offers good commuting access to both Leeds and Bradford and an early inspection is recommended to appreciate the location, size and potential of this charming home. No Chain. Vacant Possession 

PORCH 7' 3" x 3' 8" (2.21m x 1.12m)  

LIVING ROOM 13' 4" x 11' (4.06m x 3.35m) max Irregular 

INNER HALL 5' 7" x 2' 4" (1.7m x 0.71m) max  

KITCHEN 11' 7" x 11' 2" (3.53m x 3.4m) max  

SUN ROOM 15' 1" x 6' 10" (4.6m x 2.08m) max  

CONSERVATORY 10' 0" x 6' 9" (3.05m x 2.06m)  

STAIRCASE & LANDING 8' 7" x 2' 10" (2.62m x 0.86m) max  

DOUBLE BEDROOM 1 12' 2" x 10' 1" (3.71m x 3.07m) + robes  

DOUBLE BEDROOM 2 9' 5" x 6' 1" (2.87m x 1.85m) max irregular 

BATHROOM 14' 2" x 4' 8" (4.32m x 1.42m) max irregular 

EXTERIOR

Agent Details

HOME MARKETING AND MANAGEMENT, Pudsey

0113 519 1857

Next Steps?

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