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.

PriceDateDistanceAddressBeds 
£176K11/210.06 mi9, Sandbank Avenue, Glasgow G20 0DB3
£186K11/210.2 mi5, Viewmount Drive, Glasgow G20 0LL3
£205.3K08/210.27 mi1, Lochburn Gate, Glasgow G20 0SN3
£175K02/210.34 mi9, Lochburn Gardens, Glasgow, Gla G20 0SL3
£94K02/210.41 mi2, Strathcarron Place, Glasgow G20 8JD3
£137K02/210.42 mi175, Shiskine Drive, Glasgow G20 0JQ3
£202K07/210.54 mi28, Formby Drive, Glasgow G23 5QN3
£170K04/210.56 mi226, Broughton Road, Glasgow G23 5LP3
£195.7K09/210.56 mi4, Muirfield Crescent, Glasgow G23 5NY3
£220K05/210.61 mi29, Millhouse Crescent, Glasgow, Gla G20 0UD3
£240K09/210.66 mi70, Shuna Crescent, Glasgow G20 9QS3
£160K03/210.66 mi136, Erradale Street, Glasgow G22 6PT3
£164K08/210.66 mi128, Erradale Street, Glasgow G22 6PT3
£242K01/210.7 mi12, Dunsyre Place, Glasgow, Gla G23 5EB3
£392.5K10/210.72 mi128, Balcarres Avenue, Glasgow G12 0QR3
£270.3K06/210.73 mi20, Dunsyre Place, Glasgow G23 5EB3
£327.3K06/210.73 mi43, Bradfield Avenue, Glasgow G12 0QH3
£140K01/210.74 mi9, Strachur Place, Glasgow, Gla G22 6PU3
£182K10/210.75 mi3, Whitworth Gate, Ruchill, Glasgow G20 9JH3
£135K10/210.78 mi21, Milovaig Street, Glasgow G23 5JA3
£147.5K11/200.78 mi11, Milovaig Street, Glasgow G23 5JA3
£160K08/210.8 mi33, Strachur Crescent, Glasgow G22 6PW3
£420K11/210.84 mi10b, Kirklee Road, Glasgow G12 0ST3
£135.2K10/210.85 mi3, Greenmount Road, Glasgow G22 6PG3
£120K03/210.85 mi4, Greenmount Road, Glasgow G22 6PG3
£225K06/210.88 mi186, Weymouth Drive, Glasgow G12 0ET3
£95K06/210.9 mi81, Hillend Road, Glasgow G22 6PE3
£375K02/210.91 mi60, Burlington Avenue, Glasgow G12 0LH3
£351.2K06/211 mi98, Manchester Drive, Glasgow G12 0NG3

Local Rents

22 rents from £550/mo to £1.9K/mo, average is £1.3K/mo.

RentDateDistanceAddressBeds 
£1,29509/230.26 mi-3
£1,29503/250.26 mi-3
£1,25003/250.33 mi-3
£1,25004/250.33 mi-3
£97003/250.36 mi-3
£85004/240.46 miKelvindale Gardens, Kelvindale, Glasgow, G203
£1,35004/240.47 miInvershin Drive, Glasgow, G203
£1,50012/230.47 mi-3
£1,35005/240.47 mi-3
£1,65012/230.5 mi-3
£1,65012/230.53 mi-3
£1,20003/250.53 mi-3
£1,20004/240.53 miWyndford Road, Wyndford, Glasgow, G203
£1,95008/230.55 mi-3
£1,95004/240.55 miMelvaig Place, Glasgow, G203
£1,05004/240.56 miFerndale Drive, Glasgow, G233
£55001/250.57 mi-3
£78711/240.59 mi-3
£1,39505/240.61 miGlenbervie Place3
£1,34505/240.61 mi-3
£1,50003/250.61 mi-3
£1,39504/240.61 mi55 Glenbervie Place Glasgow G23 5QF3

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

  • Preferred, Larger Style, 3 bed End Terrace Property +
  • Excellent family accommodation +
  • Fantastic location for local amenities +
  • Downstairs WC +
  • Three double bedrooms +
  • Private Garden +
  • Allocated Parking +
  • Minimum Modernisation Required +
  • Good Local schooling +
  • HD VIDEO AVAILABLE +

LEA are delighted to bring to the market this sizable and thoughtfully laid out 3 bedroom end terrace house set on Campbell Street. Property comprises; bright entrance hallway leading into a large kitchen, fitted with both floor and wall mounted units, gas oven and hob. The spacious lounge benefits from high ceilings creating the perfect family space with sliding glass doors to the rear garden. The property additionally benefits from a handy downstairs w.c.

On the upper floor there are three double bedrooms with optimum storage. The master bedroom is the show stopper of this home with its over all size views to the front garden. This home benefits from wooden and tiled flooring to the ground floor and carpets on the upper floors.

There is a great sized rear private garden set with laid to lawn grass and patio area.

Further benefits are allocated parking at front, central heating and double glazing. Early viewing is strongly advised.

Agent Details

LANDLORDS ESTATE AGENT, Glasgow

01376 315857

Next Steps?

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

Similar Properties

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