5 Bed Detached House, Refurb/BRRR, Oxford, OX4 1JU, £950,000

Marston Street, Oxford, OX4 1JU - 10 days ago

Refurb/BRRR
~178 m²
+14 photos

ValuationOvervalued

Sold Prices£475K - £1.7M
Sold Prices/m²£4K/m² - £29.3K/m²

 

 

Square Metres

~178.28 m²
Price/m²£5.3K/m²

Value Estimate

£894,338

 

 

End Value (After Refurb)

£1,138,129

Uplift in Value

+20%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£237,500

Stamp Duty & Legal Fees

£84,950

Refurb Costs

£79,999

Bridging Loan Interest

£24,938

Total Cash In

£429,136

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£1,138,129

Mortgage (After Refinance)

£853,597

Mortgage LTV

75%

Cash Released

£141,097

Cash Left In

£288,040

Equity

£284,532

Rent Range

£1,500 - £6,080

Rent Estimate

£3,379

Running Costs/mo

£4,252

Cashflow/mo

£-873

Cashflow/yr

£-10,481

Gross Yield

4%

Local Sold Prices

27 sold prices from £475K to £1.7M, average is £735K. £4K/m² to £29.3K/m², average is £5.1K/m².

PriceDateDistanceAddressBeds 
£965K11/200.13 mi12, Bannister Close, Oxford, Oxfordshire OX4 1SH5
£552K04/230.15 mi49, Bullingdon Road, Oxford, Oxfordshire OX4 1QJ5
£625K02/210.19 mi40, Hurst Street, Oxford, Oxfordshire OX4 1HD5
£900K12/200.19 mi11, Alma Place, Oxford, Oxfordshire OX4 1JW5
£1.3M01/240.26 mi194, Iffley Road, Oxford, Oxfordshire OX4 1SD5
£1.3M10/230.32 mi19, Stanley Road, Oxford, Oxfordshire OX4 1QY5
£1.4M10/230.39 mi44, Warwick Street, Oxford, Oxfordshire OX4 1SX5
£550K06/210.47 mi17, Parsons Place, Oxford, Oxfordshire OX4 1NL5
£756.3K04/220.49 mi45, Southfield Road, Oxford, Oxfordshire OX4 1NX5
£660K12/200.5 mi52, Southfield Road, Oxford, Oxfordshire OX4 1NZ5
£950K09/230.5 mi84, Divinity Road, Oxford, Oxfordshire OX4 1LN5
£575K04/210.54 mi8, Golden Road, Oxford, Oxfordshire OX4 3AR5
£518K09/210.56 mi31, Howard Street, Oxford, Oxfordshire OX4 3AY5
£505K02/240.71 mi123, Ridgefield Road, Oxford, Oxfordshire OX4 3BY5
£997K05/210.75 mi22, Western Road, Oxford, Oxfordshire OX1 4LG5
£680K04/210.78 mi11, Hodges Court, Oxford, Oxfordshire OX1 4NY5
£1.7M03/210.79 miThe Cottage, Headington Hill, Headington, Oxford, Oxfordshire OX3 0BT5
£735K10/230.8 mi232, Abingdon Road, Oxford, Oxfordshire OX1 4SP5
£540K01/240.8 mi216a, Abingdon Road, Oxford, Oxfordshire OX1 4SP5
£740K11/220.81 mi246, Abingdon Road, Oxford, Oxfordshire OX1 4SP5
£1.0M03/230.82 mi18, Marlborough Road, Oxford, Oxfordshire OX1 4LP5
£490K06/210.91 mi38, Chatham Road, Oxford, Oxfordshire OX1 4UY5
£735K06/210.93 mi10, Wytham Street, Oxford, Oxfordshire OX1 4SU5
£525K06/210.94 mi11, Bhandari Close, Oxford, Oxfordshire OX4 3DT5
£515K03/230.96 mi21, Gipsy Lane, Headington, Oxford, Oxfordshire OX3 7PT5
£475K04/210.99 mi110, Cornwallis Road, Oxford, Oxfordshire OX4 3NL5
£1.3M08/231 mi28, Feilden Grove, Headington, Oxford, Oxfordshire OX3 0DU5

Local Rents

50 rents from £1.5K/mo to £6.1K/mo, average is £3.2K/mo.

RentDateDistanceAddressBeds 
£1,90006/240.03 miTemple Street, HMO Ready 3 Sharers, OX43
£5,45006/240.03 miMarston Street, Oxford, OX46
£5,45006/240.05 miMarston Street Oxford OX46
£3,25006/240.06 miStockmore Street, HMO Ready 5 Sharers, OX45
£3,72506/240.07 miJames Street, Oxford5
£2,00012/240.07 mi-3
£3,99506/240.07 miJames Street, East Oxford6
£3,47507/240.07 miDenmark Street5
£4,76007/240.08 miStockmore Street, Oxford7
£4,00006/240.08 miIffley Road, Oxford6
£1,70006/240.08 miStockmore Street, Cowley, Oxford, Oxfordshire, OX43
£3,00007/240.08 miJames Street, East Oxford, OX45
£2,95006/240.08 miMarston Street, HMO Ready 5 sharers, OX45
£3,09006/240.09 miMarston Street, Oxford, OX46
£5,60006/240.1 mi-3
£5,60002/250.1 mi-3
£2,90006/240.1 miCowley Road, HMO Ready 5 Sharers, OX45
£3,71006/240.11 miRegent Street, Oxford, Cowley, Oxfordshire, OX46
£3,50007/240.11 miTemple Street, Oxford, OX45
£2,70006/240.11 miTemple Street, Cowley, Oxford, OX44
£4,05006/240.11 miRegent Street, Oxford6
£3,15007/240.11 miRegent Street, Oxford6
£2,78006/240.11 mi92 Cowley Road, Oxford4
£2,78006/240.11 mi92 Cowley Road, Oxford4
£2,40006/240.11 mi92 Cowley Road, Oxford3
£2,78006/240.11 mi92 Cowley Road, Oxford4
£3,47506/240.12 miDenmark Street, Oxford5
£3,47506/240.12 miJames Street, Cowley, Oxford5
£3,47506/240.12 miJames Street, Cowley, Oxford5
£3,47506/240.12 miJames Street, Oxford5
£6,08006/240.12 miStockmore Street8
£2,40006/240.12 miCowley Road, Oxford, Oxford, OX44
£3,12506/240.12 miHurst Street, Oxford5
£1,50009/240.12 miHurst Street, Oxford3
£3,19006/240.13 miJames Street off Cowley Road5
£3,47506/240.13 mi53 James StreetOxford5
£4,11007/240.13 miSt. Mary`s Road, East Oxford **Student Property 2024**6
£3,47506/240.13 mi52 James StreetCowleyOxford5
£2,30006/240.13 miCowley Road, Oxford4
£2,70006/240.13 miJames Street, Oxford4
£2,30006/240.14 miCircus Street, Cowley, Oxford, OX44
£2,30007/240.14 miCircus Street, Cowley, Oxford, OX44
£5,40006/240.14 miBullingdon Road6
£4,80006/240.15 miBullingdon Road, Oxford6
£3,90007/240.15 miCowley Road, East Oxford, OX46
£2,05506/240.15 miCowley Road, Oxford, OX43
£2,50008/240.15 miIffley Road, Oxford ,OX43
£2,78006/240.15 miSt Marys Road, Oxford4
£2,50006/240.15 miCowley Road, Oxford, Oxford, OX44
£3,47506/240.16 mi96a Bullingdon RoadOxford5

Local Area Statistics

Population in OX4

61,985

Population in Oxford

160,498

Town centre distance

0.93 miles away

Nearest school

0.20 miles away

Nearest train station

1.36 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+4%

Sales demand

Balanced market

Capital growth (5yrs)

+13%

Property History

Listed for £950,000

March 26, 2025

Floor Plans

Description

Substantial Period Home with Exceptional Potential, located in much sought after East Oxford

Located in the heart of vibrant East Oxford, just moments from the iconic Iffley Road running track, where Sir Roger Bannister famously broke the four-minute mile, this large property requiring modernisation offers a stunningly rare opportunity to create a truly special family home.

Originally two separate homes dating from the early 20th century, the property has been combined into one spacious residence, now offering approx. 1,890 sq ft (175 sq m) of internal accommodation.

All told, this handsome property offers an excellent canvas for renovation and potential reconfiguration.

The ground floor comprises two large reception rooms, a wooden frame conservatory, a kitchen and a separate utility room. There is also a ground-floor bathroom.

On the first floor, there are five well-proportioned bedrooms as well as a shower room, and a w/c off the landing - perhaps providing the option of combining with a bedroom to provide an en-suite.

Outside, the property boasts off street parking to the side and benefits from a good-sized rear garden, which backs onto the grounds of St John the Baptist Church on Iffley Road, offering a peaceful and leafy outlook.

With character, history, and generous space inside and out, this is a home with truly enormous potential in a wholly enviable East Oxford location.

Sale with no onward chain.

Council Tax Band: E
EPC Rating: TBC

Agent Details

The House Group, Covering The South West

01672 556194

Next Steps?

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