2 Bed Flat, Single Let, Brentwood, CM14 4EB, £190,000

St. Thomas Road, Brentwood, Essex, CM14 4EB - 3 views - 8 months ago

Leasehold
BTL
ROI: 9%
~52 m²
+1 photos

ValuationUndervalued

Sold Prices£115K - £425K
Sold Prices/m²£1.9K/m² - £7K/m²

 

 

Square Metres

~51.50 m²
Price/m²£3.7K/m²

Value Estimate

£231,698
BMV22%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£47,500

Stamp Duty & Legal Fees

£10,700

Total Cash In

£58,200

 

 

Cash Out

 

Rent Range

£1,095 - £3,300

Rent Estimate

£1,294

Running Costs/mo

£873

Cashflow/mo

£421

Cashflow/yr

£5,057

ROI

9%

Gross Yield

8%

Local Sold Prices

50 sold prices from £115K to £425K, average is £270K. £1.9K/m² to £7K/m², average is £4.7K/m².

PriceDateDistanceAddressBeds 
£425K03/230.12 miFlat 11, Coptfold House, New Road, Brentwood, Essex CM14 4FW2
£345K12/200.17 mi42b, Coptfold Road, Brentwood, Essex CM14 4BL2
£245K08/210.25 miFlat 35, The Square, Chatham Way, Brentwood, Essex CM14 4AL2
£311.5K05/230.25 miFlat 6, The Square, Chatham Way, Brentwood, Essex CM14 4AL2
£232.5K09/210.25 miFlat 4, Stone Yard, Western Gardens, Brentwood, Essex CM14 4RE2
£325K12/220.29 miFlat 4, Burgess Court, Burland Road, Brentwood, Essex CM15 9BL2
£349.8K06/210.3 mi44, Westbury Road, Brentwood, Essex CM14 4JR2
£275K12/200.31 miFlat 14, Burgess Court, Burland Road, Brentwood, Essex CM15 9BL2
£363.5K12/220.32 mi73, Kings Road, Brentwood, Essex CM14 4DP2
£260K03/210.35 mi32, Mayfield Gardens, Brentwood, Essex CM14 4UJ2
£321K06/230.35 mi14, Mayfield Gardens, Brentwood, Essex CM14 4UJ2
£372.5K05/210.37 mi4, Kings Chase, Brentwood, Essex CM14 4LE2
£290K06/230.44 mi11, Railway Square, Brentwood, Essex CM14 4LN2
£237.5K09/210.44 mi18, Railway Square, Brentwood, Essex CM14 4LN2
£365K11/200.52 mi40, Wharf Road, Brentwood, Essex CM14 4LQ2
£210K11/200.53 miFlat 18, Cawdor House, Cameron Close, Warley, Brentwood, Essex CM14 5BZ2
£310K06/230.54 mi38, Myrtle Road, Warley, Brentwood, Essex CM14 5EG2
£250K08/210.54 miFlat 4, Forres House, Cameron Close, Warley, Brentwood, Essex CM14 5BS2
£290K01/210.58 miFlat 24, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£305K05/210.58 miFlat 32, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£300K01/230.59 miFlat 23, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£310K01/230.59 miFlat 24, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£280K06/210.59 miFlat 4, Cromarty House, Mount Crescent, Warley, Brentwood, Essex CM14 5DA2
£275K02/230.69 mi16, The Courtyard, Brentwood, Essex CM15 9AF2
£210K03/210.73 mi84, Cromwell Road, Warley, Brentwood, Essex CM14 5DZ2
£287.5K08/220.77 mi94, Doddinghurst Road, Brentwood, Essex CM15 9EU2
£270K06/230.77 mi104a, Doddinghurst Road, Brentwood, Essex CM15 9EU2
£340K05/210.78 mi201, Crescent Road, Warley, Brentwood, Essex CM14 5JB2
£180K12/220.79 mi116, Orchard Avenue, Brentwood, Essex CM13 2DP2
£270K03/210.8 mi18a, Hampden Crescent, Warley, Brentwood, Essex CM14 5BD2
£275K04/210.8 mi116b, Woodman Road, Warley, Brentwood, Essex CM14 5AL2
£250K02/210.81 miFlat 2, Marlborough House, Firsgrove Crescent, Brentwood, Essex CM14 5TF2
£240K03/230.81 miFlat 8, Grove House, Firsgrove Crescent, Warley, Brentwood, Essex CM14 5JS2
£172.5K01/210.81 miFlat 4, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£165K12/200.82 miFlat 29, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£238K07/230.85 mi91, Hawthorn Avenue, Brentwood, Essex CM13 2EG2
£225K01/210.85 mi73, Hawthorn Avenue, Brentwood, Essex CM13 2EG2
£270K11/200.85 mi152, Hawthorn Avenue, Brentwood, Essex CM13 2EQ2
£197K05/210.86 miFlat 9, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£115K05/230.86 miFlat 24, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£270K09/220.86 mi14, Lime Avenue, Brentwood, Essex CM13 2DU2
£250K04/210.87 mi18, Hurstwood Avenue, Pilgrims Hatch, Brentwood, Essex CM15 9HT2
£233.5K01/230.88 mi26, Hurstwood Avenue, Pilgrims Hatch, Brentwood, Essex CM15 9HT2
£320K11/220.88 mi16, Hurstwood Avenue, Pilgrims Hatch, Brentwood, Essex CM15 9HT2
£335K04/210.89 mi15, Osborne Heights, Warley, Brentwood, Essex CM14 5UZ2
£267.5K02/210.92 mi100, Hawthorn Avenue, Brentwood, Essex CM13 2EQ2
£270K11/220.92 mi21, Rowan Green East, Brentwood, Essex CM13 2ED2
£258K09/210.95 mi13, Pompadour Close, Warley, Brentwood, Essex CM14 5LB2
£247.5K05/210.95 mi2, Oaktree Close, Brentwood, Essex CM13 2EF2
£255K09/220.95 mi41, Boleyn Gardens, Brentwood, Essex CM13 2EP2

Local Rents

51 rents from £1.1K/mo to £3.3K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£1,80012/240.05 miRoyal Oak House, High St, Brentwood2
£3,30012/240.05 mi-2
£1,80012/240.05 mi-2
£1,90002/250.05 mi-2
£2,50003/250.07 mi-2
£1,85004/250.07 mi-2
£1,95004/250.07 mi-2
£1,99904/250.07 mi-2
£1,95004/250.08 mi-2
£2,30012/240.08 miIngrave House, Ingrave Road, CM152
£1,85012/240.11 miSt. Thomas Road, CM142
£1,50012/240.11 miBecket House, New Road, CM142
£1,69504/250.11 mi-2
£1,55012/240.12 miNorth Road Avenue, Brentwood, CM142
£1,65012/240.13 miSouth Street, Brentwood, CM142
£1,65012/240.13 mi-2
£1,37512/240.13 miOngar Road, Brentwood, Essex, CM152
£1,39512/240.16 miCrown Street, Brentwood, Essex, CM142
£1,60001/240.17 mi-2
£1,60012/240.19 miCrown Street, Brentwood2
£1,55012/240.2 miEastfield Road, Brentwood, Essex, CM142
£1,40001/250.2 mi-2
£1,50012/240.2 miElias House, Brentwood2
£1,50012/240.21 miHigh Street, Brentwood, CM14 4RX2
£1,50012/240.21 miHigh Street, Brentwood, CM14 4RX2
£1,50012/240.21 miCentral Brentwood2
£1,70004/250.22 mi-2
£1,10012/240.24 miCentral Brentwood2
£1,09501/250.25 mi-2
£1,59501/240.25 mi-2
£1,77512/240.26 mi-2
£1,50004/250.27 mi-2
£1,50004/250.27 mi-2
£1,95001/250.31 mi-2
£1,40011/240.32 mi-2
£1,40001/240.32 mi-2
£1,45003/240.33 mi-2
£1,45003/240.33 mi-2
£1,50004/250.33 mi-2
£1,35012/240.34 miBardeswell Close, CM142
£1,80012/240.37 miRose Valley, Brentwood, Essex, CM142
£1,35012/240.38 miHighmead Court, Sawyers Hall Lane, CM152
£1,60011/240.38 mi-2
£1,45004/250.4 mi-2
£1,50012/240.4 miSycamore Drive, Brentwood, Essex, CM142
£1,25002/240.41 mi-2
£1,80011/230.44 mi-2
£1,70012/240.45 mi-2
£1,85012/240.45 miHalcyon Place, Brentwood, Essex, CM142
£3,00012/240.45 mi-2
£1,90012/240.48 miBrentwood Station2

Local Area Statistics

Population in CM14

19,442

Population in Brentwood

67,434

Town centre distance

0.57 miles away

Nearest school

0.20 miles away

Nearest train station

0.52 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+2%

Sales demand

Buyer's market

Capital growth (5yrs)

+4%

Property History

Price changed to £190,000

January 4, 2025

Listed for £200,000

August 20, 2024

Floor Plans

Description

*GUIDE PRICE £190,000 - £200,000*
*LOCATED IN THE HEART OF BRENTWOOD*
*TWO BATHROOMS*
*SHORT DISTANCE TO STATION*
*PERFECT FIRST HOME OR BUY TO LET*
*OPEN PLAN LIVING*

Agent Details

Balgores Hayes, Brentwood

01277 674667

Next Steps?

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