3 Bed Semi-Detached House, Refurb/BRRR, Bristol, BS30 6HT, £380,000
Bath Road, Bitton, Bristol, BS30 6HT - 3 views - a month ago
Refurb/BRRR
ROI: 6%
~93 m²





+24 photos
ValuationOvervalued
Sold Prices | £212K - £926K |
Sold Prices/m² | £2K/m² - £5.6K/m² |
| |
Square Metres | ~93 m² |
Price/m² | £4.1K/m² |
Value Estimate | £337,453 |
| |
End Value (After Refurb) | £327,122 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £95,000 |
Stamp Duty & Legal Fees | £26,700 |
Refurb Costs | £37,816 |
Bridging Loan Interest | £9,975 |
Total Cash In | £171,241 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £327,122 |
Mortgage (After Refinance) | £245,342 |
Mortgage LTV | 75% |
Cash Left In | £171,241 |
Equity | £81,781 |
Rent Range | £1,250 - £3,950 |
Rent Estimate | £2,445 |
Running Costs/mo | £1,531 |
Cashflow/mo | £914 |
Cashflow/yr | £10,965 |
ROI | 6% |
Gross Yield | 8% |
Local Sold Prices
26 sold prices from £212K to £926K, average is £317.5K. £2K/m² to £5.6K/m², average is £3.5K/m².
Local Rents
12 rents from £1.3K/mo to £4K/mo, average is £2.1K/mo.
Local Area Statistics
Population in BS30 | 30,091 |
Population in Bristol | 795,432 |
Town centre distance | 6.19 miles away |
Nearest school | 1.10 miles away |
Nearest train station | 1.44 miles away |
| |
Rental growth (12m) | +13% |
Sales demand | Seller's market |
Capital growth (5yrs) | +14% |
Property History
Listed for £380,000
March 18, 2025
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.