6 Bed Detached House, Refurb/BRRR, Bristol, BS9 3AR, £1,100,000

128 Westbury Road, Bristol, BS9 3AR - 7 days ago

Refurb/BRRR
103 m²
+22 photos

ValuationOvervalued

Sold Prices£410K - £2.3M
Sold Prices/m²£2.6K/m² - £8K/m²

 

 

Square Metres

103 m²
Price/m²£10.7K/m²

Value Estimate

£483,164

 

 

End Value (After Refurb)

£856,250

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£275,000

Stamp Duty & Legal Fees

£107,450

Refurb Costs

£42,086

Bridging Loan Interest

£28,875

Total Cash In

£455,161

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£856,250

Mortgage (After Refinance)

£642,188

Mortgage LTV

75%

Cash Left In

£455,161

Equity

£214,063

Rent Range

£600 - £4,200

Rent Estimate

£2,549

Running Costs/mo

£3,206

Cashflow/mo

£-657

Cashflow/yr

£-7,879

Gross Yield

3%

Local Sold Prices

45 sold prices from £410K to £2.3M, average is £1.0M. £2.6K/m² to £8K/m², average is £4.7K/m².

PriceDateDistanceAddressBeds 
£1.0M04/210.24 mi30, Dublin Crescent, Bristol, City Of Bristol BS9 4NA6
£920.2K02/210.49 miIngleton, Owen Grove, Bristol, City Of Bristol BS9 4EH6
£925K10/200.61 mi51, Howard Road, Westbury Park, Bristol, City Of Bristol BS6 7US6
£970K08/230.66 mi63, Linden Road, Westbury Park, Bristol, City Of Bristol BS6 7RW6
£1.2M04/230.78 mi91, Coldharbour Road, Bristol, City Of Bristol BS6 7SA6
£887.8K03/210.89 mi6, Cossins Road, Bristol, City Of Bristol BS6 7LY6
£1.9M03/210.91 mi19, Druid Stoke Avenue, Bristol, City Of Bristol BS9 1DB6
£929.5K02/230.93 mi15, Bell Barn Road, Bristol, City Of Bristol BS9 2DA6
£1.9M10/200.93 miSpringfort House, Saville Road, Bristol, Avon BS9 1JD6
£1.6M04/231.04 mi6, Durdham Park, Bristol, City Of Bristol BS6 6XA6
£1.0M01/211.07 mi8, Canowie Road, Bristol, City Of Bristol BS6 7HS6
£1.8M10/201.14 mi15, Julian Road, Bristol, City Of Bristol BS9 1JZ6
£950K09/211.14 mi37, Grove Road, Coombe Dingle, Bristol, City Of Bristol BS9 2RJ6
£775K06/231.15 mi7, Long Acres Close, Bristol, City Of Bristol BS9 2RF6
£1.8M01/231.25 mi25, Woodstock Road, Redland, Bristol, City Of Bristol BS6 7EL6
£1.3M04/211.26 mi51, Clarendon Road, Bristol, City Of Bristol BS6 7EY6
£1.3M01/231.29 mi71, Worrall Road, Bristol, City Of Bristol BS8 2TX6
£1.8M03/211.3 miKensington House, Goodeve Road, Bristol, City Of Bristol BS9 1PN6
£1.2M06/211.32 mi55, Salisbury Road, Redland, Bristol, City Of Bristol BS6 7AS6
£1.6M11/221.32 mi17, Limerick Road, Bristol, City Of Bristol BS6 7DY6
£1.6M09/221.33 mi19, Wellington Park, Bristol, City Of Bristol BS8 2UR6
£1.1M12/221.36 mi41, Cranbrook Road, Bristol, City Of Bristol BS6 7BP6
£1.0M11/221.4 mi29, Elton Road, Bishopston, Bristol, City Of Bristol BS7 8DF6
£1.1M12/201.41 mi3, Woodfield Road, Bristol, City Of Bristol BS6 6JH6
£1.3M04/211.43 mi22, Woodfield Road, Bristol, City Of Bristol BS6 6JQ6
£1.6M10/201.45 mi52, St Johns Road, Clifton, Bristol, City Of Bristol BS8 2HG6
£1.8M11/221.48 mi29, Fernbank Road, Bristol, City Of Bristol BS6 6PX6
£920K04/211.57 mi81, Redland Road, Bristol, City Of Bristol BS6 6AQ6
£980K09/211.67 mi4, Chesterfield Road, St Andrews, Bristol, City Of Bristol BS6 5DL6
£980K09/211.68 mi4, Chesterfield Road, St Andrews, Bristol, City Of Bristol BS6 5DL6
£410K12/201.69 mi40, Leopold Road, Bristol, City Of Bristol BS6 5BS6
£920K01/211.72 mi8, Burghley Road, Bristol, City Of Bristol BS6 5BN6
£623.5K04/211.73 mi21, Ashgrove Road, Ashley Down, Bristol, City Of Bristol BS7 9LF6
£585K01/231.79 mi77, Cromwell Road, St Andrews, Bristol, City Of Bristol BS6 5HA6
£850K08/211.8 mi53, Chesterfield Road, St Andrews, Bristol, City Of Bristol BS6 5DW6
£850K08/211.8 mi53, Chesterfield Road, St Andrews, Bristol, City Of Bristol BS6 5DW6
£851K04/231.8 mi116, Chesterfield Road, St Andrews, Bristol, City Of Bristol BS6 5DU6
£666K04/231.83 mi124, Cromwell Road, St Andrews, Bristol, City Of Bristol BS6 5EZ6
£895K02/211.86 mi2, Ashley Court Road, Bristol, City Of Bristol BS7 9BD6
£442K01/211.88 mi76, Toronto Road, Bristol, City Of Bristol BS7 0JT6
£2.3M03/211.94 mi7, Worcester Crescent, Bristol, City Of Bristol BS8 3JA6
£1.2M06/211.95 mi68, Kingsdown Parade, Bristol, City Of Bristol BS6 5UQ6
£1.2M06/211.95 mi68, Kingsdown Parade, Bristol, City Of Bristol BS6 5UQ6
£1.3M03/211.98 mi19, Clifton Park, Bristol, City Of Bristol BS8 3BZ6
£751K01/211.98 mi21, Highbury Villas, Bristol, City Of Bristol BS2 8BY6

Local Rents

29 rents from £600/mo to £4.2K/mo, average is £2.5K/mo.

RentDateDistanceAddressBeds 
£1,90001/250.1 mi-3
£2,55003/250.1 mi-4
£1,70003/240.25 miCavendish Road - Henleaze3
£2,29512/240.28 mi-3
£2,30003/240.31 miStoke Lane, Westbury-on-Trym, Bristol, BS93
£3,50012/240.33 mi-4
£3,50003/250.33 mi-4
£2,29504/240.36 miBarley Croft, Westbury on Trym, Bristol3
£2,90002/250.36 mi-4
£2,90002/250.36 mi-4
£2,70003/240.39 miLampeter Road, Westbury-On-Trym, Bristol, BS94
£2,75003/240.4 miLawrence Grove, Henleaze, Bristol, BS94
£2,25003/240.4 miHenleaze Road, Westbury-On-Trym, Bristol4
£60002/250.42 mi-3
£2,40003/240.44 miHenleaze Road, Bristol, BS93
£2,35003/240.44 miLittle Withey Mead, BRISTOL4
£1,95012/240.52 miWestbury-On-Trym, Stoke Grove, BS9 3SB3
£1,70003/240.54 miWestfield Road, Westbury-on-Trym, Bristol, BS93
£2,78003/240.54 miPassage Road, Westbury On Trym4
£3,87503/240.56 miNorth View, Westbury Park, Bristol5
£3,15003/240.56 miUpper Maisonette, North View5
£2,25003/240.57 miTop Floor Maisonette, North View3
£2,08503/240.57 miHenbury Road, Westbury On Trym3
£4,20003/240.57 miHenbury Road, Westbury On Trym6
£3,00003/240.57 miHenbury Road, Westbury On Trym4
£1,90003/240.59 miClover Ground, Bristol, BS93
£2,50003/240.6 mi-4
£3,00012/240.61 mi-5
£3,00003/250.61 mi-5

Local Area Statistics

Population in BS9

31,160

Population in Bristol

795,432

Town centre distance

1.64 miles away

Nearest school

0.10 miles away

Nearest train station

1.50 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+23%

Sales demand

Balanced market

Capital growth (5yrs)

+21%

Property History

Listed for £1,100,000

March 27, 2025

Floor Plans

Description

  • Lovely detached house set in a generous plot +
  • Currently arranged as a 6 bedroom house +
  • Superb location close to the many amenities in Westbury on Trym Village and on Henleaze Road +
  • Within easy walking distance of excellent local state and private schools, including Elmlea School, St Ursula's, Redmaids and Badminton. Good local bus routes to the city centre and a number of other +
  • Large sunny wrap around garden +
  • Large garage and further off street parking for a number of cars +
  • In need of a programme of modernisation works +
  • No onward chain +

A CHARMING DETACHED RESIDENCE, ENJOYING A PROMINENT ELEVATED POSITION, AND ENVELOPED BY PLEASANT LEVEL GARDENS. THIS WONDERFUL PROPERTY IS IN NEED OF UPDATING BUT OFFERS A DISCERNING BUYER THE OPPORTUNITY TO CREATE A FABULOUS FAMILY HOME IN A DESIRABLE LOCATION, WITH VERSATILE ACCOMMODATION AND AFFORDING EXCELLENT ACCESS TO THE CITY. THE PROPERTY IS CURRENTLY ARRANGED AS SIX BEDROOMS, TWO BATHROOMS, TWO RECEPTION ROOMS, KITCHEN BREAKFAST, STUDY AND A CONSERVATORY. OFF STREET PARKING AND A DETACHED GARAGE ADD TO THIS QUALITY OFFERING.

Summary Of Accommodation - On entering the property, one is immediately aware of how light and bright the accommodation is. There is a wonderful feeling of space in the reception hallway which continues to the first floor landing.
The accommodation retains some lovely period features, is comfortably proportioned, and offers a very versatile layout that would suit all manner of purchasers as it offers the potential for working from home, multi-generational living or a live in carer
anny.
The garden is key asset to this property and is well stocked with an abundance of trees, plants and shrubs. The property itself sits in the middle of the generous plot and enjoys access from both Downs Road and Westbury Road.
“Blackwicket” has been a very happy family home for many years, and as such would benefit from a programme of works to modernise the property.

Other Information - Viewing - Strictly by prior appointment with Hydes of Bristol -
Tenure –The Title Is Freehold
Local Authority - Bristol City Council
Council Tax Band – Band ‘C’ (£4.306.49 in 2025/2026)
Services - All mains services are connected.
Mobile Phone Coverage – Source “Ofcom”- Likely Data and Phone coverage for O2, Vodafone, Three and EE.
Broadband – “Ultrafast” with Download speed up to 1800 Mbps ands upload speed of up to 220 Mbps.

Location - Westbury-on-Trym is a suburb of Bristol held in extremely high regard proving to be one of the most sought after residential locations in the city. Nearby Westbury-on-Trym Village and Henleaze both offer a wide selection of high street shops as well as a post office and Waitrose. The vast expanse of Durdham Downs can be found within half a mile and Bristol City centre is within 3 miles. Access to the motorway network at junction 18 of the M5 is also within 3 miles, offering links to the comprehensive regional shopping centre at Cribbs Causeway and the national motorway network. The area is particularly well served for schooling in both the state and private sectors including Cedar Park Junior School, Elmlea, Redmaids and Badminton to name but a few. There is a regular bus service to Bristol City Centre and other destinations.

Important Note - Hydes of Bristol and any joint agents give notice that (i) they have no authority to make or give representations or warranties in relation to the property. These particulars do not form part of any offer or contract and must not be relied upon as statements or representations of fact. (ii) Any areas, distances or measurements are approximate. The text, photographs and plans are for guidance only and are not necessarily comprehensive. It should not be assumed that the property has all the necessary planning, building regulations or other consents and Hydes of Bristol have not tested any services, equipment or facilities. Purchasers must satisfy themselves by inspection or otherwise. (iii) In accordance with the consumer protection from unfair trading regulations, please note that the working condition of these services, or kitchen appliances has not been checked by the Agents but at the time of taking particulars we were informed that all were in working order. Please also note that current government legislation demands that as selling agents for this property, Hydes of Bristol require written evidence of the origin/source of finance for funding for any prospective purchaser wishing to purchase this property. This confirmation shall be required prior to the vendor entering into any contract of sale and our instructions from the vendor are to this effect.

Agent Details

Hydes of Bristol, Clifton

0117 463 0198

Next Steps?

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