3 Bed Terraced House, Planning Permission, Basildon, SS13 3JQ, £400,000

Winifred Road, Basildon, SS13 3JQ - 4 views - 7 months ago

Planning
ROI: 2%
~93 m²
+20 photos

ValuationOvervalued

Sold Prices£216K - £435K
Sold Prices/m²£2.2K/m² - £5.2K/m²

 

 

Square Metres

~93 m²
Price/m²£4.3K/m²

Value Estimate

£302,572

 

 

End Value (After Refurb)

£330,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£100,000

Stamp Duty & Legal Fees

£20,700

Refurb Costs

£45,600

Bridging Loan Interest

£10,500

Total Cash In

£178,550

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£330,000

Mortgage (After Refinance)

£247,500

Mortgage LTV

75%

Cash Left In

£178,550

Equity

£82,500

Rent Range

£1,550 - £2,200

Rent Estimate

£1,754

Running Costs/mo

£1,402

Cashflow/mo

£352

Cashflow/yr

£4,223

ROI

2%

Gross Yield

5%

Local Sold Prices

50 sold prices from £216K to £435K, average is £295K. £2.2K/m² to £5.2K/m², average is £3.4K/m².

PriceDateDistanceAddressBeds 
£300K10/230.06 mi4, Somerset Gardens, Basildon, Essex SS13 3JJ3
£340K06/230.06 mi19, Winifred Road, Basildon, Essex SS13 3JG3
£290K08/210.06 mi31, Winifred Road, Basildon, Essex SS13 3JG3
£330K02/230.06 mi10, Winifred Road, Basildon, Essex SS13 3JG3
£325K03/230.07 mi12a, Winifred Road, Basildon, Essex SS13 3JG3
£330K07/230.07 mi11, Bodiam Close, Pitsea, Basildon, Essex SS13 3RA3
£277K02/210.07 mi1, Braemar Walk, Pitsea, Basildon, Essex SS13 3RB3
£270K10/210.08 mi3, Tanswell Avenue, Basildon, Essex SS13 3JL3
£305K10/210.08 mi11, Tanswell Avenue, Basildon, Essex SS13 3JL3
£325K12/220.08 mi15, Tanswell Avenue, Basildon, Essex SS13 3JL3
£435K02/230.09 mi17, Tanswell Avenue, Basildon, Essex SS13 3JL3
£272K10/210.11 mi100, Malgraves, Pitsea, Basildon, Essex SS13 3QE3
£250K12/200.13 mi59, Carlisle Way, Pitsea, Basildon, Essex SS13 3RF3
£255K10/200.13 mi1, Carlisle Way, Pitsea, Basildon, Essex SS13 3RF3
£230K02/210.13 mi80, Eastbrooks, Pitsea, Basildon, Essex SS13 3QQ3
£275K05/240.13 mi82, Malgraves, Basildon, Essex SS13 3PP3
£250K10/200.16 mi20, Wimbish End, Basildon, Essex SS13 3PD3
£380K05/240.2 mi17, St Marys Crescent, Basildon, Essex SS13 2AR3
£265K02/210.21 mi43, The Willows, Basildon, Essex SS13 2ES3
£330K01/230.21 mi29, The Willows, Basildon, Essex SS13 2ES3
£310K03/230.21 mi6, Castle Walk, Pitsea, Basildon, Essex SS13 3RG3
£216K04/230.21 mi15, Castle Walk, Pitsea, Basildon, Essex SS13 3RG3
£337.5K02/240.23 mi5, Corfe Close, Pitsea, Basildon, Essex SS13 3RH3
£255K07/210.23 mi7, Harlech Close, Pitsea, Basildon, Essex SS13 3RN3
£365K12/220.23 mi101, St Marys Crescent, Basildon, Essex SS13 2AS3
£280K11/200.23 mi77, St Marys Crescent, Basildon, Essex SS13 2AS3
£310K02/210.23 mi18, St Marys Crescent, Basildon, Essex SS13 2AR3
£265K12/200.23 mi107, St Marys Crescent, Basildon, Essex SS13 2AS3
£260K01/210.25 mi35, The Sycamores, Basildon, Essex SS13 2ET3
£300K06/210.25 mi1, The Sycamores, Basildon, Essex SS13 2ET3
£277K04/210.25 mi45, Crest Avenue, Basildon, Essex SS13 2EF3
£235K11/200.25 mi67, Travers Way, Basildon, Essex SS13 3LU3
£365K11/230.26 mi8, Little Charlton, Basildon, Essex SS13 2EJ3
£248.5K01/210.26 mi30, Plumleys, Pitsea, Basildon, Essex SS13 1NQ3
£280K02/210.26 mi21, Plumleys, Pitsea, Basildon, Essex SS13 1NQ3
£255K07/210.27 mi6, Kenneth Road, Basildon, Essex SS13 2AT3
£270K06/230.27 mi14, Kenneth Road, Basildon, Essex SS13 2AT3
£325K11/200.28 mi8, Delhi Road, Basildon, Essex SS13 2EH3
£241K04/210.28 mi190, Rectory Road, Pitsea, Basildon, Essex SS13 2AN3
£315K12/220.28 mi5, Wickford Avenue, Basildon, Essex SS13 3HA3
£312K01/210.28 mi41, Wickford Avenue, Basildon, Essex SS13 3HA3
£290K12/230.29 mi59, Manor Avenue, Basildon, Essex SS13 2AU3
£330K02/240.3 mi56, Little Searles, Pitsea, Basildon, Essex SS13 1NE3
£250K02/230.3 mi27, Travers Way, Basildon, Essex SS13 3LT3
£321K08/210.3 mi68, Delhi Road, Basildon, Essex SS13 2EQ3
£300K03/210.3 mi63, Delhi Road, Basildon, Essex SS13 2EQ3
£287K04/210.3 mi66, Delhi Road, Basildon, Essex SS13 2EQ3
£325K12/230.3 mi74, Delhi Road, Basildon, Essex SS13 2EQ3
£305K02/210.3 mi6, Manor Avenue, Basildon, Essex SS13 2AX3
£385K10/230.3 mi3, Throwley Close, Basildon, Essex SS13 2AW3

Local Rents

11 rents from £1.6K/mo to £2.2K/mo, average is £1.7K/mo.

RentDateDistanceAddressBeds 
£1,55009/240.13 miCarlisle Way, Pitsea, SS133
£1,90001/250.15 mi-3
£1,83004/250.16 mi-3
£1,85009/240.17 mi-3
£2,20012/240.32 mi-3
£1,60009/240.36 miKenneth Road, Basildon, Essex, SS133
£1,65010/240.4 mi-3
£1,70012/240.41 mi-3
£1,60002/240.44 mi-3
£1,60009/240.61 mi-3
£1,90008/240.62 mi-3

Local Area Statistics

Population in SS13

22,057

Population in Basildon

105,369

Town centre distance

2.06 miles away

Nearest school

0.10 miles away

Nearest train station

0.81 miles away

 

 

Rental growth (12m)

+9%

Sales demand

Balanced market

Capital growth (5yrs)

+24%

Property History

Listed for £400,000

September 11, 2024

Sold for £317,500

2020

Sold for £60,000

2000

Floor Plans

Description

  • Up-to-date interior maintained brilliantly throughout +
  • End of terrace property with corner plot offering a spacious garden +
  • Within walking distance of Northlands infant school and nursery +
  • Underfloor heating in the hallway and kitchen +
  • Integrated appliances to remain +
  • Remaining boiler warranty +
  • 10 Minute walk to the station +
  • Bus stop at the end onf the road +

GUIDE PRICE £400,000 - £425,000

Aspire is excited to present this stunning three-bedroom end of terrace family home, beautifully decorated and upgraded throughout, including a thoughtfully designed rear extension. Impeccably maintained, this home offers a perfect combination of style, comfort, and modern convenience.

Upon entering, the spacious hallway leads into a generous lounge, ideal for both relaxation and entertaining. The bright dining area is perfect for family meals, while the sleek, modern kitchen boasts integrated appliances, ample storage, and a stylish breakfast bar for casual dining.

Upstairs, the home offers three large double bedrooms, each with plenty of storage, modern shower room, adding a touch of luxury to your daily routine.

The property also benefits from a large, well-maintained garden—perfect for outdoor dining, gardening, or simply relaxing. As it sits on a substantial corner plot, the home offers significant potential for further extension, subject to planning permission (STP). An additional bonus is the insulated summerhouse, complete with power and lighting, which can be used as a home office, gym, or hobby space.

This home is a true credit to the current owners, who have invested great care and attention to detail, creating a beautiful, comfortable space ready for its next family to enjoy.

Located conveniently close to the A13, A127, and A130, and within walking distance of Pitsea town centre and train station, this property is ideally placed for commuting. Families will appreciate its proximity to local schools, including Northlands Infant School & Nursery.

This is a rare opportunity to own a home that combines immaculate presentation, thoughtful design, and the potential for future growth.

Lounge - (19.11 x 11.60)

Dining room - (13.80 x 7.60)

Kitchen/breakfast room - (11.10 x 8.40)

Bedroom 1 - (11.70 x 11.60)

Bedroom 2 - (13.0 x 9.40)

Bedroom 3 - (10.10 x 7.40)

Agent Details

Aspire Estate Agents, Benfleet

01268 203954

Next Steps?

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