In the print dialog choose “Save as PDF” as the destination.
Deal WizardFLIP · Property Analysis
45 High Street, Invergordon IV18, 1 bed terraced house for sale, £80,000 - Zoopla
Address: 45 High Street, Invergordon IV18Price: £80,0001 Bedroom(s)1 Bathroom(s)Analysis Date: Oct 27, 2025
Tenure Type: FREEHOLDProperty Type: TerracedEPC band: CCouncil Tax Band: ASize: 646 sq ft / 60 m²Risk: HighProject Time: 4 weeks

Property Investment Analysis Report

This report provides a comprehensive analysis of the property at 45 High Street, Invergordon IV18, focusing on its flip potential. The analysis includes market valuation, refurbishment strategies, risk assessment, and financial projections.

Executive Summary

Purchase Price
£80,000
Estimated Refurb
£12,000
ARV (Resale)
£95,000
Gross Profit
-£3,825
ROI
-3.9%

The property is a 1-bedroom terraced bungalow in Invergordon. While described as "walk-in condition", visible wear on floorboards and dated finishes suggest a cosmetic refresh is needed. With an estimated ARV of £95,000, the projected ROI is -3.9% after accounting for all costs. This indicates a significant loss, making it unsuitable for a flip strategy.

Market Analysis & ARV

Market Value Analysis After Refurbishment

The property is a 1-bedroom terraced bungalow. Post-refurbishment, the estimated resale value (ARV) is £95,000. This assumes a light cosmetic upgrade focusing on presenting the property attractively to first-time buyers or downsizers. The primary value-add will come from addressing the worn floorboards in the lounge and bedroom, a fresh coat of paint throughout, and ensuring the kitchen and bathroom are clean and functional. Invergordon's market shows sales for similar 1-bedroom properties around the £80,000 mark, with 2-bedroom properties achieving higher values (around £120,000+). Achieving £95,000 for a 1-bedroom property would represent a significant uplift and relies on a strong market execution and buyer appeal. The current condition, particularly the exposed and worn floorboards, detracts from its market value. A successful flip hinges on a strategic and cost-effective refurbishment to achieve this ARV.

Financials & ROI

Acquisition & Refurbishment Costs

Purchase Price£80,000
Stamp Duty (LBTT)£0
Solicitors (Buying)£1,500
Surveyor Report£600
Refurbishment Budget£12,000
Total Investment Cost£94,100

Exit & Holding Costs

Estimated Resale Value (ARV)£95,000
Solicitors (Selling)£1,500
Agent Fees (1.5% of ARV)£1,425
Holding Costs (6 mo @ 6% on £60k)£1,800
Gross Profit-£3,825

ROI Calculation:
Total Project Cost: £80,000 + £12,000 = £92,000
Gross Profit: £95,000 - £92,000 = £3,000
ROI = (£3,000 / £92,000) * 100 = 3.3%

Market Trends & Price Appreciation

The market in Invergordon, like many Scottish towns, experiences steady demand for affordable housing, particularly for first-time buyers and downsizers. However, rapid price appreciation is not a dominant feature. The focus for this property must be on the value added through refurbishment rather than relying on significant market uplift over a short flip period. Assuming a modest 3% annual growth would not sufficiently offset the current projected losses.

Seller Motivation & Opportunity

The property is listed with a solicitor estate agent ("Offers over £80,000"), suggesting a potentially negotiable price. The description targets first-time buyers and downsizers, indicating it's being marketed for owner-occupation rather than a distressed sale. However, the price point and the property type (1-bed bungalow) can sometimes indicate a seller who is keen to move on, perhaps due to changing life circumstances or needing to sell an inherited property. There are no overt signs of distress, but the "Offers over" pricing strategy leaves room for negotiation.

Risk Assessment

Risk Level: 85 / 100 – High

Risk Level Explanation

This property presents a high risk for a flip due to a combination of factors. The most significant risk is the severely limited profit margin, resulting in a projected negative ROI. This offers no buffer for unexpected costs, market fluctuations, or extended sale periods. Additionally, the 1-bedroom size limits buyer appeal and the potential for capital appreciation compared to larger properties. The refurbishment required, while cosmetic, is critical for value, and any miscalculation in costs or ARV could lead to substantial financial loss.

Property Characteristics & Risks

Potential for Additional Bedroom

Adding another bedroom is highly improbable without significant structural alterations or extensions. As a 1-bedroom bungalow, reconfiguring the existing layout to accommodate a second bedroom would be extremely difficult and costly, likely involving moving plumbing, structural walls, and potentially infringing on current room sizes.

Certainty of Fitting1% Estimated Value AddedNegligible (due to unviability) Rough Cost of Addition> £30,000 (unfeasible for flip) RecommendationDo Not Attempt

Negotiation Strategy

Price/Condition DiscrepancyNegotiate £5,000 - £10,000 down. The floorboards in the lounge appear worn and gappy, requiring significant work and cost to refinish, contradicting the "walk-in condition" description.(Prob: 80%)
"Offers Over" PricingLeverage this to secure a lower purchase price, aiming closer to £70,000-£75,000 to improve margins.(Prob: 70%)
1-Bed Niche MarketEmphasise the limited buyer pool for a 1-bed property, especially one requiring refurbishment.(Prob: 60%)
Agent MotivationIf the agent has a motivated seller or the property has been on the market longer than average, there's scope for stronger negotiation.(Prob: 50%)

Refurbishment Plan

The refurbishment will focus on cosmetic improvements to enhance market appeal for first-time buyers or downsizers. Key areas include the lounge floor, general redecoration, and ensuring kitchen/bathroom are clean and presentable.

Refurbishment Cost Estimate

Floor Sanding & Varnishing (Lounge, Bedroom, Hall)£1,500
Painting (Walls & Ceilings)£2,000
Kitchen Refresh (Handles, deep clean, appliance check)£1,000
Bathroom Refresh (Deep clean, new shower head, sealant)£500
Curb Appeal (Garden tidy, exterior clean)£500
Lighting Fixtures Update£300
Waste Removal & Cleaning£500
Labour & Contingency (approx. 40%)£6,200
Total Estimated Refurbishment Cost£12,000

Assumes all work is outsourced.

Refurbishment Shopping List

Contractor Tasks & Costs

Floor Sanding & Varnishing Specialist£1,500
Painter & Decorator£2,000
Kitchen Fitter (Minor work)£600
Bathroom Fitter (Minor work)£300
Gardener / Handyman£500
Waste Removal Service£500
Electrician (for lighting)£300
Project Management / Supervision£1,000
Labour Contingency£5,300

Estimated Refurbishment Time

Phase 1: Planning & Procurement — 1 week
Phase 2: Floor Sanding & Prep — 1 week
Phase 3: Painting & Kitchen/Bathroom Refresh — 1.5 weeks
Phase 4: Garden & Final Touches — 0.5 weeks
Total: 4 weeks (≈ 1 month)

Size of the Property

Total Floor Area646 sq ft (60.02 sqm)

Conclusion & Recommendation

Short Recommendation

Not recommended for a flip. The projected negative ROI of -3.9% and limited value-add potential make this property unsuitable for a flipping strategy at the current price and estimated ARV.

Detailed Recommendation

The property at 45 High Street, Invergordon, presents a challenging case for a flip investment. With a purchase price of £80,000, an estimated refurbishment cost of £12,000, the Total Project Cost is £92,000. The Estimated Resale Value (ARV) is £95,000. This yields a Gross Profit of £3,000. Therefore, the ROI is calculated as (£3,000 / £92,000) * 100 = 3.3%. The worn floorboards, despite the "walk-in condition" description, require significant work to refinish, adding to costs and effort without a guaranteed return. The 1-bedroom nature of the property also limits its appeal and potential for substantial capital growth within a typical flip timeframe. The market in Invergordon supports affordable housing, but the margins for a flip are exceptionally thin, making this opportunity high-risk and unlikely to yield a profit. It is strongly advised to avoid this property for a flipping strategy and explore opportunities with clearer profit potential and greater scope for value enhancement.