4 Bed Flat, Single Let, London, W9 1TA, £1,250,000

Cropthorne Court, 20-28 Maida Vale, London, W9 1TA - 3 views - 7 months ago

Leasehold

BTL

~129 m²

+10 photos

ValuationUndervalued

Sold Prices	£535K - £3.6M
Sold Prices/m²	£5.2K/m² - £14.9K/m²

Square Metres	~129.26 m²
Price/m²	£9.7K/m²
Value Estimate	£1,416,979£1,416,979
BMV	13%

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£312,500£312,500
Stamp Duty & Legal Fees	£104,950£104,950
Total Cash In	£417,450£417,450

Cash Out
Rent Range	£3,250 - £52,000£3,250 - £52,000
Rent Estimate	£3,600
Running Costs/mo	£4,646£4,646
Cashflow/mo	£-1,046£-1,046
Cashflow/yr	£-12,555£-12,555
Gross Yield	3%3%

Local Sold Prices

21 sold prices from £535K to £3.6M, average is £1.8M. £5.2K/m² to £14.9K/m², average is £11K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£2.3M	01/21	0.07 mi	Flat 22, Vale Court, Maida Vale, London, Greater London W9 1RT	-	-	4	Flat
£3.0M	03/21	0.19 mi	4, Randolph Crescent, London, Greater London W9 1DR	£14,874	199	4	Flat
£2.1M	06/21	0.28 mi	Flat 6, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL	-	-	4	Flat
£1.8M	09/23	0.28 mi	Flat 8, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL	-	-	4	Flat
£2.7M	03/21	0.3 mi	Flat 50, South Lodge, Circus Road, London, Greater London NW8 9ET	-	-	4	Flat
£1.7M	03/23	0.46 mi	Flat 41, St. Marys Mansions, St Marys Terrace, London, Greater London W2 1SQ	-	-	4	Flat
£2.4M	02/21	0.58 mi	Flat 31, Hanover House, St Johns Wood High Street, London, Greater London NW8 7DY	-	-	4	Flat
£782.5K	12/20	0.64 mi	Flat 4, Robin House, Barrow Hill Estate, London, Greater London NW8 7AD	-	-	4	Flat
£2.5M	02/21	0.65 mi	Flat 89, North Gate, Prince Albert Road, London, Greater London NW8 7EJ	-	-	4	Flat
£2.8M	02/21	0.65 mi	Flat 61, North Gate, Prince Albert Road, London, Greater London NW8 7EH	-	-	4	Flat
£3.6M	06/21	0.65 mi	Flat 36, Abbey Lodge, Park Road, London, Greater London NW8 7RJ	£14,008	261	4	Flat
£2.9M	12/20	0.7 mi	Ground Floor Flat, 83 - 86, Prince Albert Road, London, Greater London NW8 7RU	-	-	4	Flat
£665K	09/21	0.78 mi	21b, Ainsworth Way, London, Greater London NW8 0SR	£7,917	84	4	Flat
£660K	10/20	0.79 mi	3b, Ainsworth Way, London, Greater London NW8 0SR	£5,238	126	4	Flat
£1.2M	01/24	0.81 mi	Flat 12f, Hyde Park Mansions, Cabbell Street, London, Greater London NW1 5BB	-	-	4	Flat
£2.5M	08/23	0.81 mi	Flat 10m, Hyde Park Mansions, Cabbell Street, London, Greater London NW1 5BG	-	-	4	Flat
£990K	02/21	0.83 mi	Flat 2e, Hyde Park Mansions, Chapel Street, London, Greater London NW1 5BL	-	-	4	Flat
£982K	06/21	0.89 mi	Flat 22, Melcombe Court, Dorset Square, Marylebone, London, Greater London NW1 6EP	-	-	4	Flat
£535K	06/21	0.89 mi	Flat 11, Moulsford House, Westbourne Park Road, London, Greater London W2 5UN	-	-	4	Flat
£1.1M	01/23	0.9 mi	4a, Brondesbury Villas, London, Greater London NW6 6AA	-	-	4	Flat
£1.7M	08/21	0.94 mi	Flat 76, Clarence Gate Gardens, Glentworth Street, London, Greater London NW1 6QR	-	-	4	Flat

Local Rents

50 rents from £3.3K/mo to £52K/mo, average is £5.4K/mo.

Rent	Date	Distance	Address	Beds	Type
£5,417	10/24	0.02 mi	-	4	Flat
£4,983	10/24	0.02 mi	-	4	Flat
£3,250	10/24	0.02 mi	-	4	Flat
£3,300	11/24	0.02 mi	-	4	Flat
£4,983	10/24	0.03 mi	Maida Vale, W9	4	Flat
£4,767	10/24	0.03 mi	Maida Vale, London, W9	3	Flat
£4,350	10/24	0.04 mi	-	3	Flat
£7,999	01/25	0.04 mi	-	3	Flat
£5,200	10/24	0.05 mi	Maida Vale, London, W9	3	Flat
£52,000	08/24	0.05 mi	Hamilton Terrace, St Johns Wood, London, NW8	4	Detached House
£10,617	06/24	0.06 mi	Hall Road, St John's Wood, London NW8 9RD	3	Flat
£10,617	06/24	0.06 mi	Hall Road, St John's Wood, NW8	3	Flat
£4,333	07/24	0.06 mi	Hall Road, St John's Wood, London, NW8	3	Flat
£5,612	10/24	0.06 mi	Clive Court, Maida Vale,London W9	3	Flat
£5,612	10/24	0.06 mi	Maida Vale W9	3	Flat
£52,000	08/24	0.06 mi	Hamilton Terrace, St John's Wood, NW8	5	Detached House
£10,617	06/24	0.07 mi	Hall Road, St John's Wood, London, NW8	3	Detached House
£9,317	10/24	0.07 mi	Vale Court, Maida Vale, W9	4	Flat
£4,311	10/24	0.08 mi	Clive Court, Maida Vale, London, W9	3	Flat
£5,499	06/24	0.08 mi	Hall Road, London, NW8	3	Flat
£5,001	08/24	0.08 mi	63 Hamilton Terrace, St Johns Wood, London, NW8	3	Flat
£5,481	10/24	0.09 mi	Maida Vale, London	3	Flat
£5,482	10/24	0.09 mi	Clive Court, Maida Vale, London	3	Flat
£5,600	10/24	0.09 mi	Maida Vale, London	4	Flat
£5,616	10/24	0.09 mi	Clive Court, Maida Vale, London, W9	4	Flat
£4,312	10/24	0.09 mi	Ciive Court Maida Vale W9	3	Flat
£4,600	03/25	0.09 mi	-	3	Flat
£5,612	10/24	0.09 mi	Clive Court, Maida Vale, W9	3	Flat
£4,767	10/24	0.09 mi	Clive Court, Maida Vale, London, W9	3	Flat
£4,312	10/24	0.09 mi	504 Clive Court, Maida Vale, Maida Vale, W9	3	Flat
£5,001	10/24	0.09 mi	Clive Court, Maida Vale, London	4	Flat
£5,000	10/24	0.09 mi	Clive Court, Maida Vale, W9	4	Flat
£4,311	10/24	0.09 mi	Maida Vale, London, W9	3	Flat
£4,312	10/24	0.09 mi	Maida Vale, London	3	Flat
£5,612	10/24	0.09 mi	Clive Court, Maida Vale, London, W9	3	Flat
£5,612	10/24	0.09 mi	Maida Vale, London	3	Flat
£5,612	10/24	0.09 mi	Clive Court, Maida Vale, London, W9	3	Flat
£5,612	10/24	0.09 mi	Maida Vale, London, W9	3	Flat
£5,612	10/24	0.09 mi	Clive Court, Maida Vale, W9	3	Flat
£5,611	10/24	0.09 mi	Clive Court, Maida Vale, London, W9	3	Flat
£4,996	10/24	0.09 mi	Clive Court, Maida Vale, London, W9	4	Flat
£5,612	10/24	0.09 mi	Clive Court, Maida Vale, London, W9	4	Flat
£5,200	10/24	0.09 mi	-	3	Flat
£3,600	12/24	0.09 mi	-	3	Flat
£4,250	10/24	0.09 mi	-	4	Flat
£3,250	11/24	0.09 mi	-	3	Flat
£3,500	02/25	0.09 mi	-	3	Flat
£5,612	10/24	0.09 mi	Clive Court, Maida Vale, W9	3	Flat
£5,611	10/24	0.09 mi	Clive Court, Maida Vale, London, W9	3	Flat
£5,612	10/24	0.09 mi	Clive Court, Maida Vale, London, W9	4	Flat

Local Area Statistics

Population in W9	37,72437,724
Population in London	4,771,9214,771,921
Town centre distance	3.20 miles away3.20 miles away
Nearest school	0.10 miles away0.10 miles away
Nearest train station	0.27 miles away0.27 miles away

Rental demand	Landlord's marketLandlord's market
Rental growth (12m)	-3%-3%
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	+12%+12%

Property History

Listed for £1,250,000

September 16, 2024

Floor Plans

Description

3/4 bedrooms +
2 bathrooms +
1200 sq ft / 111 sq m +
Ground floor +
Ample storage +
Porterage +
Maida Vale +

A three/four bedroom, two bathroom apartment (1200 sq ft / 111 sq m) situated on the ground floor of this portered 1930's mansion block. Set back from the road and offered in good condition, this apartment comprises reception room, dining room (which can be a fourth bedroom), separate kitchen, principal bedroom with built-in wardrobe and ensuite shower room, two further bedrooms, family bathroom and ample storage. Cropthorne Court benefits from porterage, parking by separate negotiation and is conveniently located for Maida Vale underground station and the shops and cafes on Clifton Road in Little Venice.

Service charge: £4,211 per annum approx. In addition, reserve fund: £2,256 per annum approx.

Agent Details

Hanover, St John's Wood

020 3834 8772

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.

3 Bed Flat, Single Let, London, W9 1TA

£1,300,000

7 months ago • 132 m²

3 Bed Flat, Single Let, London, W9 1TA

£1,250,000

a month ago • 93 m²

3 Bed Flat, Single Let, London, W9 1TA

£1,375,000

2 views • a month ago • 93 m²

3 Bed Flat, Single Let, London, W9 1UA

£1,450,000

a month ago • 93 m²

4 Bed Flat, Single Let, London, W9 1TA, £1,250,000

ValuationUndervalued

CashflowsOpen in Analyser

Local Sold PricesDownload Show map

Local RentsDownload Show map

Links

Local Area Statistics

Property History

Floor Plans

Description

Agent Details

Next Steps?

Similar Properties

3 Bed Flat, Single Let, London, W9 1TA

3 Bed Flat, Single Let, London, W9 1TA

3 Bed Flat, Single Let, London, W9 1TA

3 Bed Flat, Single Let, London, W9 1UA

Cashflows

Local Sold Prices

Local Rents