3 Bed Semi-Detached House, Refurb/BRRR, Bradford, BD6 1EE, £135,000

Willow Drive, Odsal, BD6 1EE - 3 views - 25 days ago

Sold STC
Refurb/BRRR
ROI: 10%
~93 m²
+9 photos

ValuationFair Value

Sold Prices£72K - £292.5K
Sold Prices/m²£1.2K/m² - £2.8K/m²

 

 

Square Metres

~93 m²
Price/m²£1.5K/m²

Value Estimate

£136,350

 

 

End Value (After Refurb)

£183,390

Uplift in Value

+36%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£33,750

Stamp Duty & Legal Fees

£8,150

Refurb Costs

£36,929

Bridging Loan Interest

£3,544

Total Cash In

£84,123

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£183,390

Mortgage (After Refinance)

£137,543

Mortgage LTV

75%

Cash Released

£36,293

Cash Left In

£47,830

Equity

£45,848

Rent Range

£725 - £3,000

Rent Estimate

£1,577

Running Costs/mo

£908

Cashflow/mo

£669

Cashflow/yr

£8,022

ROI

10%

Gross Yield

14%

Local Sold Prices

50 sold prices from £72K to £292.5K, average is £150K. £1.2K/m² to £2.8K/m², average is £2K/m².

PriceDateDistanceAddressBeds 
£132K02/210.04 mi7, Willow Drive, Bradford, West Yorkshire BD6 1EE3
£174K03/210.07 mi6, Cloverville Approach, Bradford, West Yorkshire BD6 1ET3
£130K11/200.1 mi1, Larch Drive, Bradford, West Yorkshire BD6 1DU3
£125K02/210.11 mi83, Netherlands Avenue, Bradford, West Yorkshire BD6 1EA3
£170K08/230.11 mi20, St Abbs Drive, Bradford, West Yorkshire BD6 1EN3
£176K11/220.15 mi144, Halifax Road, Bradford, West Yorkshire BD6 1JG3
£125K02/210.16 mi27, Larch Hill Crescent, Bradford, West Yorkshire BD6 1DR3
£165K06/230.16 mi44, Larch Hill Crescent, Bradford, West Yorkshire BD6 1DR3
£150K05/210.16 mi60, Larch Hill Crescent, Bradford, West Yorkshire BD6 1DR3
£132K11/200.16 mi8, Larch Hill Crescent, Bradford, West Yorkshire BD6 1DR3
£110K01/230.16 mi24, Larch Hill Crescent, Bradford, West Yorkshire BD6 1DR3
£168K08/210.16 mi6, Netherlands Avenue, Bradford, West Yorkshire BD6 1ES3
£122.5K03/210.17 mi82, Huddersfield Road, Bradford, West Yorkshire BD6 1DH3
£140K04/210.17 mi84, Huddersfield Road, Bradford, West Yorkshire BD6 1DH3
£190K01/210.18 mi31, St Abbs Drive, Bradford, West Yorkshire BD6 1EJ3
£166K11/200.18 mi15, St Abbs Drive, Bradford, West Yorkshire BD6 1EJ3
£117K04/230.23 mi18, Hardy Avenue, Bradford, West Yorkshire BD6 1HY3
£130K10/200.23 mi89, Union Road, Low Moor, Bradford, West Yorkshire BD12 0DF3
£230K10/230.24 mi130, Park Road, Low Moor, Bradford, West Yorkshire BD12 0DJ3
£125K12/210.25 mi7, Ormondroyd Avenue, Bradford, West Yorkshire BD6 1HR3
£103K07/210.27 mi16, Crawford Avenue, Bradford, West Yorkshire BD6 1HX3
£105K06/210.28 mi202, Huddersfield Road, Low Moor, Bradford, West Yorkshire BD12 0AB3
£125K05/210.28 mi122, Elmfield Drive, Bradford, West Yorkshire BD6 1QA3
£72K01/210.29 mi61, Elmfield Drive, Bradford, West Yorkshire BD6 1QB3
£135K11/200.3 mi6, St Pauls Avenue, Bradford, West Yorkshire BD6 1SP3
£190K11/200.32 mi22, Hill Top Fold, Low Moor, Bradford, West Yorkshire BD12 0SN3
£159.9K02/230.32 mi26, Cleckheaton Road, Bradford, West Yorkshire BD6 1BE3
£123K04/210.33 mi71, Cleckheaton Road, Bradford, West Yorkshire BD6 1BG3
£237K11/200.35 mi194, Halifax Road, Bradford, West Yorkshire BD6 2JR3
£258.5K04/210.35 mi8, Somerville Park, Bradford, West Yorkshire BD6 2JS3
£240K07/230.35 mi77, Cleckheaton Road, Low Moor, Bradford, West Yorkshire BD12 0HH3
£153.5K07/230.35 mi113, Cleckheaton Road, Low Moor, Bradford, West Yorkshire BD12 0HL3
£160K05/230.36 mi53, Odsal Road, Bradford, West Yorkshire BD6 1PR3
£128K05/230.37 mi9, Richardson Avenue, Bradford, West Yorkshire BD6 1HF3
£256.5K06/210.37 mi9a, Chapel House Road, Low Moor, Bradford, West Yorkshire BD12 0HN3
£292.5K05/220.38 mi15, Belmont Gardens, Low Moor, Bradford, West Yorkshire BD12 0HJ3
£130K05/230.38 mi30, Rookes Avenue, Bradford, West Yorkshire BD6 1HE3
£97K11/200.38 mi7, Rookes Avenue, Bradford, West Yorkshire BD6 1HE3
£165K04/230.38 mi4, Sal Nook Close, Low Moor, Bradford, West Yorkshire BD12 0NT3
£150K08/210.4 mi33, Wesley Avenue, Low Moor, Bradford, West Yorkshire BD12 0NX3
£152K04/210.4 mi39, Wesley Avenue, Low Moor, Bradford, West Yorkshire BD12 0NX3
£145K03/210.4 mi23, Wesley Avenue, Low Moor, Bradford, West Yorkshire BD12 0NX3
£119K01/210.4 mi30, Pearson Road, Bradford, West Yorkshire BD6 1BJ3
£170K10/200.43 mi7, Belmont Rise, Low Moor, Bradford, West Yorkshire BD12 0PB3
£160K09/230.43 mi33, Belmont Rise, Low Moor, Bradford, West Yorkshire BD12 0PB3
£125K04/230.43 mi13, Belmont Rise, Low Moor, Bradford, West Yorkshire BD12 0PB3
£135K02/210.43 mi29, Pot House Road, Bradford, West Yorkshire BD6 1UE3
£195K10/220.43 mi43, Wesley Avenue, Low Moor, Bradford, West Yorkshire BD12 0NX3
£202K07/230.45 mi3, Trinity Walk, Low Moor, Bradford, West Yorkshire BD12 0NL3
£172K03/230.46 mi11a, Cemetery Road, Low Moor, Bradford, West Yorkshire BD12 0EU3

Local Rents

12 rents from £725/mo to £3K/mo, average is £1.2K/mo.

RentDateDistanceAddressBeds 
£1,30004/250.07 mi-3
£1,10010/240.15 mi-3
£2,50012/240.31 mi-3
£2,50012/240.31 mi-3
£1,90004/250.31 mi-3
£1,00003/250.31 mi-3
£1,00010/240.31 mi-3
£72512/240.38 miRookes Avenue, BRADFORD3
£90011/230.56 mi-3
£1,05009/240.56 mi-3
£3,00012/240.58 mi-3
£1,95012/240.6 mi-3

Local Area Statistics

Population in BD6

29,771

Population in Bradford

357,773

Town centre distance

1.98 miles away

Nearest school

0.40 miles away

Nearest train station

0.93 miles away

 

 

Rental growth (12m)

-5%

Sales demand

Seller's market

Capital growth (5yrs)

+37%

Property History

Listed for £135,000

April 4, 2025

Description

  • Semi Detached +
  • Three Bedrooms +
  • Popular Location +
  • Requires Some Modernisation +
  • GCH & DG +
  • Garden to Rear +
  • Driveway & Garage +

* * SEMI DETACHED * * THREE BEDROOMS * * POPULAR LOCATION * *
* * REQUIRES SOME MODERNISATION * * GARDENS, PARKING & GARAGE * *
This three semi detached property occupies a popular location within easy access for local amenities, schools and is also just a short drive away from the Low Moor Train station and M62/M606 motorway network links.
Situated in a popular and convenient location the home would is sure to attract a number of buyers.
Briefly comprising hallway, lounge, dining kitchen, three first floor bedrooms and a house bathroom.
To the outside there is a large lawned and patio garden to the rear with a shared driveway leading to a single garage.

Council Tax Band - B

Entrance -

Lounge - 4.60m'' x 4.01m'' (15'1'' x 13'2'') - Gas fire with feature fireplace surround and radiator.

Dining Kitchen - 4.57m'' x 4.27m'' (15'0'' x 14'0'') - Fitted kitchen having a range of wall and base units incorporating stainless steel sink unit, tiled splash back, oven & hob with extractor, plumbing for auto washer, radiator and upvc door leading to rear.

First Floor Landing -

Bedroom One - 3.81m'' x 2.67m'' (12'6'' x 8'9'') - Radiator.

Bedroom Two - 2.92m'' x 1.75m'' (9'7'' x 5'9'') - Radiator.

Bedroom Three - 3.12m'' x 2.06m'' (10'3'' x 6'9'') - Radiator.

Bathroom - Three piece suite comprising panel bath, low flush wc, pedestal wash basin and radiator.

Exterior - Well stocked garden to rear with a driveway leading to a single garage.

Council Tax Band - B

Tenure - FREEHOLD

Agent Details

Sugdens, Queensbury

01274 003968

Next Steps?

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