2 Bed Semi-Detached House, Refurb/BRRR, Liverpool, L36 3XL, £110,000

Belton Road, Huyton, Liverpool, Merseyside, L36 3XL - 2 views - a month ago

BTL
Refurb/BRRR
ROI: 6%
~68 m²
+4 photos

ValuationFair Value

Sold Prices£75K - £202.5K
Sold Prices/m²£1K/m² - £2.6K/m²

 

 

Square Metres

~68.11 m²
Price/m²£1.6K/m²

Value Estimate

£112,200

 

 

End Value (After Refurb)

£113,518

Uplift in Value

+3%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£27,500

Stamp Duty & Legal Fees

£6,700

Refurb Costs

£28,800

Bridging Loan Interest

£2,888

Total Cash In

£67,638

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£113,518

Mortgage (After Refinance)

£85,139

Mortgage LTV

75%

Cash Released

£2,639

Cash Left In

£64,999

Equity

£28,380

Rent Range

£675 - £1,000

Rent Estimate

£874

Running Costs/mo

£550

Cashflow/mo

£324

Cashflow/yr

£3,893

ROI

6%

Gross Yield

10%

Local Sold Prices

39 sold prices from £75K to £202.5K, average is £118K. £1K/m² to £2.6K/m², average is £1.9K/m².

PriceDateDistanceAddressBeds 
£80K12/200 mi28, Belton Road, Liverpool, Merseyside L36 3XL2
£80K01/230.09 mi8, Leonards Close, Liverpool, Merseyside L36 3XW2
£76K02/210.3 mi68, Parbrook Road, Liverpool, Merseyside L36 3XE2
£120K12/200.33 mi23, St Lukes Way, Liverpool, Merseyside L36 8JW2
£99K02/220.51 mi9, Roswell Court, Liverpool, Merseyside L28 3QE2
£80K06/230.51 mi11, Marton Road, Liverpool, Merseyside L36 8BY2
£135K06/220.53 mi9, Chalfont Way, Liverpool, Merseyside L28 3QB2
£120K11/220.55 mi20, Ashbury Road, Liverpool, Merseyside L14 8UZ2
£75K06/210.57 mi33, Little Moss Hey, Liverpool, Merseyside L28 5RH2
£85K07/210.57 mi20, Little Moss Hey, Liverpool, Merseyside L28 5RH2
£180K03/230.59 mi37, Twig Lane, Liverpool, Merseyside L36 2LE2
£120K03/230.6 mi12, Cotsford Place, Liverpool, Merseyside L36 2LJ2
£110K10/210.61 mi91, Barford Road, Huyton, Liverpool, Merseyside L36 8DF2
£125K02/230.62 mi46, Wimborne Road, Liverpool, Merseyside L14 8UE2
£97K10/200.66 mi106, Barford Road, Huyton, Liverpool, Merseyside L36 8DQ2
£135K06/230.66 mi41, Greenway, Huyton, Liverpool, Merseyside L36 2LZ2
£128K04/230.66 mi17, Jasmine Court, Liverpool, Merseyside L36 7YZ2
£108K08/210.68 mi43, Gretton Road, Liverpool, Merseyside L14 9NX2
£140K11/210.68 mi8, Tudor Avenue, Liverpool, Merseyside L14 9QE2
£88K01/210.7 mi109, Cremorne Hey, Liverpool, Merseyside L28 7RD2
£88K01/210.7 mi109, Cremorne Hey, Liverpool, Merseyside L28 7RD2
£88K01/210.7 mi109, Cremorne Hey, Liverpool, Merseyside L28 7RD2
£185K02/230.71 mi50, Hazel Road, Liverpool, Merseyside L36 8ET2
£110K12/220.74 mi188, Fincham Road, Liverpool, Merseyside L14 9NP2
£83.5K03/210.74 mi52, Cremorne Hey, Liverpool, Merseyside L28 7RB2
£87K07/210.75 mi1, Callington Close, Liverpool, Merseyside L14 8XP2
£115K09/220.8 mi10, The Spinney, Stockbridge Village, Liverpool, Merseyside L28 7RF2
£83K02/220.82 mi29, The Spinney, Stockbridge Village, Liverpool, Merseyside L28 7RG2
£118K04/210.84 mi8, Crossford Road, Liverpool, Merseyside L14 9QU2
£120K05/230.85 mi10, Drum Close, Liverpool, Merseyside L14 9QY2
£125K06/230.85 mi16, Drum Close, Liverpool, Merseyside L14 9QY2
£134.9K07/210.87 mi137, Turriff Road, Liverpool, Merseyside L14 2HB2
£126K03/230.87 mi95, Turriff Road, Liverpool, Merseyside L14 2HB2
£118K08/230.89 mi10, Dinas Lane, Liverpool, Merseyside L36 2NP2
£202.5K02/230.9 mi153, Blue Bell Lane, Liverpool, Merseyside L36 7SA2
£168K04/210.9 mi79, Dinas Lane, Liverpool, Merseyside L36 2NN2
£145K04/230.91 mi15, Coulport Close, Liverpool, Merseyside L14 2EL2
£123.5K02/210.95 mi60, Blackthorn Crescent, Liverpool, Merseyside L28 1NT2
£115K11/220.96 mi167, Capricorn Crescent, Liverpool, Merseyside L14 9LR2

Local Rents

10 rents from £675/mo to £1K/mo, average is £888/mo.

RentDateDistanceAddressBeds 
£90007/230.09 mi-2
£90009/230.09 mi-2
£80007/230.13 mi-2
£67505/240.28 miPrimrose Court, Liverpool, Merseyside, L362
£99010/240.33 mi-2
£1,00007/230.33 mi-2
£1,00006/240.33 mi-2
£87505/240.41 miSleaford Road, Liverpool, L142
£85007/230.53 mi-2
£75004/240.54 mi-2

Local Area Statistics

Population in L36

39,896

Population in Liverpool

675,519

Town centre distance

5.65 miles away

Nearest school

0.40 miles away

Nearest train station

1.22 miles away

 

 

Rental growth (12m)

+15%

Sales demand

Seller's market

Capital growth (5yrs)

+37%

Property History

Listed for £110,000

March 24, 2025

Description

  • 2 DOUBLE BEDROOMS +
  • SEMI DETACHED +
  • LARGE DRIVEWAY +
  • GARDENS FRONT AND REAR +
  • NO CHAIN +
  • VACANT POSSESSION +
  • IN NEED OF UPDATING +

A modern two bedroomed semi-detached property with the benefit of having vacant possession and not being in a chain. Although in need of some TLC, this property has two double bedrooms, a good sized lounge and a dining kitchen. There is a driveway big enough for multiple vehicles and gardens to the front and rear. A great opportunity for a first-time buyer or buy to let investor. Available for viewing at any time. The property is freehold.

The mention of any appliances and/or services within these sales particulars does not imply that they are in full efficient working order.

Accommodation Comprising

Entrance Vesitbule
UPVC front door. UPVC window to the front. Door to lounge. Alarm box (not tested) fuse board. Laminate flooring.

Lounge
11'9" (3.6m) x 15'5 (4.7m)
UPVC windows to the front. Central heating radiator. Stairs to the first floor. Door to kitchen. Under stairs cupboard. Laminate flooring.

Dining Kitchen
9'2"(2.8 m) x 11'8" (3.6 m)
UPVC patio doors. UPVC rear window. Fitted with a range of units in white. Gas hob, electric oven, chrome extractor hood. Part tiled walls. Stainless steel sink. Door to hallway. Central heating radiator. Artexed ceiling.

Bedroom 1 - Rear
11'9"(3.6m) x 9'2" (2.8m)
UPVC window to the rear. Central heating radiator. Artexed ceiling.

Bedroom 2
11'9"(3.6m) x 7'2"(2.2m)
UPVC window to the front. Central heating radiator.

Bathroom
8'9"(2.7m) x 4'6"(1.4m)
UPVC window to the side. Pedestal wash hand basin, low level wc. Panelled bath with Triton shower over. Cupboard housing Ideal boiler. Part tiled walls. Vinyl flooring.

Outside
Front
Low brick wall and metal fenced boundary. Flagged driveway. Wooden double gates to rear. Metal gate and path to front door. Garden laid to lawn.

Rear Garden
Enclosed rear garden. Fully fenced. Laid to lawn and paved patio. Metal shed.

Agent Details

Cameron Mackenzie, Rainhill

0151 453 9621

Next Steps?

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