3 Bed Terraced House, Refurb/BRRR, Glasgow, G20 0PD, £175,000
Campbell Street, Glasgow, G20 0PD - 2 views - 9 days ago
Refurb/BRRR
ROI: 7%
~93 m²





+18 photos
ValuationOvervalued
Sold Prices | £94K - £420K |
| |
Square Metres | ~93 m² |
Value Estimate | £140,000 |
| |
End Value (After Refurb) | £136,500 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £43,750 |
Stamp Duty & Legal Fees | £10,950 |
Refurb Costs | £36,400 |
Bridging Loan Interest | £4,594 |
Total Cash In | £97,444 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £136,500 |
Mortgage (After Refinance) | £102,375 |
Mortgage LTV | 75% |
Cash Left In | £97,444 |
Equity | £34,125 |
Rent Range | £550 - £1,950 |
Rent Estimate | £1,309 |
Running Costs/mo | £708 |
Cashflow/mo | £601 |
Cashflow/yr | £7,208 |
ROI | 7% |
Gross Yield | 9% |
Local Sold Prices
29 sold prices from £94K to £420K, average is £182K.
Local Rents
22 rents from £550/mo to £1.9K/mo, average is £1.3K/mo.
Local Area Statistics
| |
Rental demand | Landlord's market |
Rental growth (12m) | +3% |
Sales demand | Seller's market |
Capital growth (5yrs) | +25% |
Property History
Listed for £175,000
March 27, 2025
Floor Plans

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