3 Bed Flat, Single Let, London, W9 1TA, £1,300,000

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

Leasehold

BTL

132 m²

+9 photos

ValuationUndervalued

Sold Prices	£443.5K - £4.3M
Sold Prices/m²	£5.9K/m² - £19.5K/m²

Square Metres	132 m²
Price/m²	£9.8K/m²
Value Estimate	£1,484,650£1,484,650
BMV	14%

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£325,000£325,000
Stamp Duty & Legal Fees	£137,450£137,450
Total Cash In	£462,450£462,450

Cash Out
Rent Range	£3,250 - £10,617£3,250 - £10,617
Rent Estimate	£3,550
Running Costs/mo	£4,793£4,793
Cashflow/mo	£-1,242£-1,242
Cashflow/yr	£-14,910£-14,910
Gross Yield	3%3%

Local Sold Prices

50 sold prices from £443.5K to £4.3M, average is £1.1M. £5.9K/m² to £19.5K/m², average is £11.2K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£1.6M	07/21	0.04 mi	Flat 15, Vale Court, Maida Vale, London, Greater London W9 1RT	-	-	3	Flat
£645K	01/21	0.15 mi	179, Scott Ellis Gardens, London, Greater London NW8 9RS	£7,866	82	3	Flat
£4.3M	10/21	0.16 mi	8a, Melina Place, London, Greater London NW8 9SA	£19,545	220	3	Flat
£1.1M	08/21	0.17 mi	Flat 45, Grove Hall Court, Hall Road, London, Greater London NW8 9NY	-	-	3	Flat
£1.2M	10/23	0.17 mi	Flat 40, Grove Hall Court, Hall Road, London, Greater London NW8 9NY	-	-	3	Flat
£3.8M	01/21	0.2 mi	22, Randolph Crescent, London, Greater London W9 1DR	£15,753	239	3	Flat
£1.6M	06/23	0.22 mi	3b, Randolph Crescent, London, Greater London W9 1DP	£11,151	139	3	Flat
£1.0M	03/21	0.26 mi	Flat 83, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX	-	-	3	Flat
£1.2M	03/21	0.26 mi	Flat 33, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX	-	-	3	Flat
£2.2M	06/23	0.26 mi	Flat 53, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX	-	-	3	Flat
£1.3M	06/23	0.27 mi	26c, Clarendon Gardens, London, Greater London W9 1AZ	-	-	3	Flat
£1.8M	10/21	0.27 mi	Basement, 22, Clarendon Gardens, London, Greater London W9 1AZ	-	-	3	Flat
£1.3M	03/24	0.28 mi	Century Court, Flat 25, Grove End Road, London, Greater London NW8 9LD	£11,195	113	3	Flat
£1.2M	07/23	0.28 mi	Flat 31, Century Court, Grove End Road, London, Greater London NW8 9LD	-	-	3	Flat
£1.1M	10/20	0.28 mi	Flat 403, Elm Tree Court, Elm Tree Road, London, Greater London NW8 9JT	-	-	3	Flat
£825K	03/21	0.28 mi	First Floor Flat, 10, Clarendon Gardens, London, Greater London W9 1AY	£16,176	51	3	Flat
£1.4M	09/21	0.29 mi	Third And Fourth Floor Flat, 149, Sutherland Avenue, London, Greater London W9 1ES	-	-	3	Flat
£2.4M	12/20	0.29 mi	Flat 75, South Lodge, Circus Road, London, Greater London NW8 9EU	-	-	3	Flat
£1.6M	12/20	0.31 mi	Flat 1, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL	-	-	3	Flat
£1.6M	12/20	0.31 mi	Flat 1, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL	-	-	3	Flat
£1.1M	09/21	0.31 mi	Flat 176, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG	-	-	3	Flat
£1.1M	02/21	0.31 mi	Flat 144, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG	-	-	3	Flat
£975K	05/23	0.31 mi	Flat 168, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG	-	-	3	Flat
£1.3M	01/23	0.32 mi	178c, Randolph Avenue, London, Greater London W9 1PE	-	-	3	Flat
£1.8M	09/23	0.32 mi	Flat 9, Neville Court, Abbey Road, St Johns Wood, London, Greater London NW8 9DD	-	-	3	Flat
£1.0M	12/20	0.32 mi	Flat 19, Biddulph Mansions, Elgin Avenue, London, Greater London W9 1HZ	£11,319	91	3	Flat
£1.4M	04/23	0.33 mi	Flat 60, St Johns Wood Court, St Johns Wood Road, London, Greater London NW8 8QS	-	-	3	Flat
£1.1M	05/21	0.35 mi	Flat 240, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NQ	-	-	3	Flat
£2.4M	03/21	0.35 mi	Flat A, 14, Maida Avenue, London, Greater London W2 1SR	-	-	3	Flat
£1.1M	03/23	0.36 mi	Flat 53, Castellain Mansions, Castellain Road, London, Greater London W9 1HE	-	-	3	Flat
£935K	01/21	0.38 mi	Flat 15, Elgin Mansions, Elgin Avenue, London, Greater London W9 1JG	£11,688	80	3	Flat
£895.2K	11/23	0.39 mi	Castellain Mansions, Flat 108, Castellain Road, London, Greater London W9 1HB	£10,059	89	3	Flat
£873K	02/23	0.39 mi	Flat 112, Castellain Mansions, Castellain Road, London, Greater London W9 1HB	-	-	3	Flat
£863K	06/21	0.42 mi	Flat 31, Delaware Mansions, Delaware Road, London, Greater London W9 2LH	-	-	3	Flat
£615K	09/21	0.43 mi	Flat 45, Tadema House, Penfold Street, London, Greater London NW8 8PN	-	-	3	Flat
£542.5K	01/21	0.44 mi	Flat 45, Lords View, St Johns Wood Road, London, Greater London NW8 7HQ	-	-	3	Flat
£570K	03/21	0.46 mi	72, John Aird Court, London, Greater London W2 1UZ	£6,786	84	3	Flat
£1.3M	09/23	0.47 mi	Flat 10, Abbey Court, Abbey Road, St Johns Wood, London, Greater London NW8 0AU	-	-	3	Flat
£1.1M	01/21	0.49 mi	Flat 46, St. Marys Mansions, St Marys Terrace, London, Greater London W2 1SH	-	-	3	Flat
£900K	03/21	0.49 mi	Flat 16, Morshead Mansions, Morshead Road, London, Greater London W9 1LE	-	-	3	Flat
£1.1M	04/23	0.49 mi	Flat 23, Morshead Mansions, Morshead Road, London, Greater London W9 1LE	-	-	3	Flat
£1.3M	02/21	0.49 mi	Flat 13, St. Marys Mansions, St Marys Terrace, London, Greater London W2 1SQ	-	-	3	Flat
£915K	05/21	0.51 mi	Flat 42, Morshead Mansions, Morshead Road, London, Greater London W9 1LF	-	-	3	Flat
£825K	03/23	0.51 mi	Flat 28, Elgood House, Wellington Road, St Johns Wood, London, Greater London NW8 9TG	-	-	3	Flat
£443.5K	04/21	0.53 mi	159, Lisson Grove, London, Greater London NW8 8EB	£5,913	75	3	Flat
£850K	05/21	0.53 mi	Flat 76, Morshead Mansions, Morshead Road, London, Greater London W9 1LG	-	-	3	Flat
£530K	06/21	0.54 mi	Flat 46, Fleming Court, St Marys Square, London, Greater London W2 1SE	-	-	3	Flat
£585K	01/21	0.54 mi	Flat 1, Fleming Court, St Marys Square, London, Greater London W2 1SE	-	-	3	Flat
£740K	12/20	0.55 mi	Flat 55, Greville Hall, Greville Place, London, Greater London NW6 5JT	-	-	3	Flat
£565K	02/21	0.55 mi	First Floor Flat, 106, Shirland Road, London, Greater London W9 2EQ	£11,300	50	3	Flat

Local Rents

50 rents from £3.3K/mo to £10.6K/mo, average is £5.5K/mo.

Rent	Date	Distance	Address	Beds	Type
£4,767	10/24	0 mi	Maida Vale, London, W9	3	Flat
£7,999	01/25	0.03 mi	-	3	Flat
£4,333	07/24	0.03 mi	Hall Road, St John's Wood, London, NW8	3	Flat
£10,617	06/24	0.04 mi	Hall Road, St John's Wood, London NW8 9RD	3	Flat
£10,617	06/24	0.04 mi	Hall Road, St John's Wood, NW8	3	Flat
£10,617	06/24	0.05 mi	Hall Road, St John's Wood, London, NW8	3	Detached House
£5,499	06/24	0.06 mi	Hall Road, London, NW8	3	Flat
£4,350	10/24	0.06 mi	-	3	Flat
£5,001	08/24	0.07 mi	63 Hamilton Terrace, St Johns Wood, London, NW8	3	Flat
£5,200	10/24	0.07 mi	Maida Vale, London, W9	3	Flat
£4,983	10/24	0.07 mi	Clarendon Court, Maida Vale, Maida Vale, W9	3	Flat
£5,612	10/24	0.08 mi	Clive Court, Maida Vale,London W9	3	Flat
£5,612	10/24	0.08 mi	Maida Vale W9	3	Flat
£3,600	02/25	0.09 mi	-	3	Flat
£5,000	07/24	0.1 mi	Hamilton Terrace, St John's Wood, NW8	3	Flat
£5,417	07/24	0.1 mi	Hamilton Terrace, London, NW8	3	Flat
£4,311	10/24	0.1 mi	Clive Court, Maida Vale, London, W9	3	Flat
£4,550	04/25	0.11 mi	-	3	Flat
£5,481	10/24	0.11 mi	Maida Vale, London	3	Flat
£5,482	10/24	0.11 mi	Clive Court, Maida Vale, London	3	Flat
£4,312	10/24	0.11 mi	Ciive Court Maida Vale W9	3	Flat
£4,600	03/25	0.11 mi	-	3	Flat
£5,612	10/24	0.11 mi	Clive Court, Maida Vale, W9	3	Flat
£4,767	10/24	0.11 mi	Clive Court, Maida Vale, London, W9	3	Flat
£4,312	10/24	0.11 mi	504 Clive Court, Maida Vale, Maida Vale, W9	3	Flat
£4,311	10/24	0.11 mi	Maida Vale, London, W9	3	Flat
£4,312	10/24	0.11 mi	Maida Vale, London	3	Flat
£5,612	10/24	0.11 mi	Clive Court, Maida Vale, London, W9	3	Flat
£5,612	10/24	0.11 mi	Maida Vale, London	3	Flat
£5,612	10/24	0.11 mi	Clive Court, Maida Vale, London, W9	3	Flat
£5,612	10/24	0.11 mi	Maida Vale, London, W9	3	Flat
£5,612	10/24	0.11 mi	Clive Court, Maida Vale, W9	3	Flat
£5,611	10/24	0.11 mi	Clive Court, Maida Vale, London, W9	3	Flat
£5,200	10/24	0.11 mi	-	3	Flat
£3,600	12/24	0.11 mi	-	3	Flat
£3,250	11/24	0.11 mi	-	3	Flat
£3,500	02/25	0.11 mi	-	3	Flat
£3,683	10/24	0.11 mi	Clive Court, Maida Vale, W9	3	Flat
£5,763	10/24	0.11 mi	Clive Court, Maida Vale, Maida Vale, W9	3	Flat
£5,763	10/24	0.11 mi	Clive Court, Maida Vale, Maida Vale, W9	3	Flat
£4,312	10/24	0.11 mi	Clive Court, Maida Vale, Notting Hill, W9	3	Flat
£5,612	10/24	0.11 mi	Maida Vale, London, W9	3	Flat
£5,612	10/24	0.11 mi	Clive Court, Maida Vale, London, W9	3	Flat
£5,612	10/24	0.11 mi	Maida Vale, London	3	Flat
£5,612	10/24	0.11 mi	Maida vale, London	3	Flat
£5,612	10/24	0.11 mi	Maida Vale, London, W9	3	Flat
£5,612	10/24	0.11 mi	Clive Court, Maida Vale, W9	3	Flat
£5,611	10/24	0.11 mi	Clive Court, Maida Vale, London, W9	3	Flat
£5,612	10/24	0.11 mi	Clive Court, Maida Vale, W9	3	Flat
£5,611	10/24	0.12 mi	Maida Vale London W9	3	Flat

Local Area Statistics

Population in W9	37,72437,724
Population in London	4,771,9214,771,921
Town centre distance	3.21 miles away3.21 miles away
Nearest school	0.10 miles away0.10 miles away
Nearest train station	0.25 miles away0.25 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 £1,300,000

September 17, 2024

Floor Plans

Description

3 Bedrooms +
2 Bathrooms +
Porter +
Off Street Parking +

This beautiful property is a three bedroom apartment set on the ground floor of a prestigious portered block in Maida Vale. The property comprises of three large airy bedrooms with two bathrooms- one en-suite with an additional family bathroom, a large reception room with wooden floors throughout as well as a fully-fitted separate kitchen.

The property further benefits from onsite porter, plenty of built in storage and off street packing on first come first serve basis. Cropthorne Court is well located, within short walking distance of the amenities of Clifton Gardens and Maida Vale Underground Station (Bakerloo Line) and is also close to St Johns Wood tube Station (Jubilee Line)

Agent Details

Daniel Ford, Kings Cross

020 3198 4517

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.