4 Bed Flat, Refurb/BRRR, London, W9 1HA, £800,000

Castellain Mansions, London, W9 1HA - 7 views - 7 months ago

Leasehold
Refurb/BRRR
~129 m²
+5 photos

ValuationUndervalued

Sold Prices£372K - £5.3M
Sold Prices/m²£5.2K/m² - £19.6K/m²

 

 

Square Metres

~129.26 m²
Price/m²£6.2K/m²

Value Estimate

£824,000
BMV3%

 

 

End Value (After Refurb)

£1,507,005

Uplift in Value

+88%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£200,000

Stamp Duty & Legal Fees

£52,700

Refurb Costs

£68,400

Bridging Loan Interest

£21,000

Total Cash In

£343,850

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Estimated Sale Price

£1,507,005

Agent Fees (1%)

£15,070

Bridging Loan

£600,000

Bridging Loan Interest

£21,000

Flip Profit

£548,085

Local Sold Prices

50 sold prices from £372K to £5.3M, average is £1.5M. £5.2K/m² to £19.6K/m², average is £11.1K/m².

PriceDateDistanceAddressBeds 
£3.0M03/210.28 mi4, Randolph Crescent, London, Greater London W9 1DR4
£2.3M01/210.36 miFlat 22, Vale Court, Maida Vale, London, Greater London W9 1RT4
£2.1M06/210.53 miFlat 6, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL4
£1.8M09/230.53 miFlat 8, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL4
£535K06/210.58 miFlat 11, Moulsford House, Westbourne Park Road, London, Greater London W2 5UN4
£1.7M03/230.58 miFlat 41, St. Marys Mansions, St Marys Terrace, London, Greater London W2 1SQ4
£2.7M03/210.64 miFlat 50, South Lodge, Circus Road, London, Greater London NW8 9ET4
£1.1M01/230.81 mi4a, Brondesbury Villas, London, Greater London NW6 6AA4
£665K09/210.89 mi21b, Ainsworth Way, London, Greater London NW8 0SR4
£4.5M08/230.89 mi7a, Pembridge Villas, London, Greater London W11 3EN4
£660K10/200.92 mi3b, Ainsworth Way, London, Greater London NW8 0SR4
£2.4M02/210.94 miFlat 31, Hanover House, St Johns Wood High Street, London, Greater London NW8 7DY4
£372K07/230.97 miRaised Ground Floor Flat, 11, Victoria Road, Kilburn, London, Greater London NW6 6SX4
£782.5K12/201 miFlat 4, Robin House, Barrow Hill Estate, London, Greater London NW8 7AD4
£3.6M06/211.01 miFlat 36, Abbey Lodge, Park Road, London, Greater London NW8 7RJ4
£2.5M02/211.01 miFlat 89, North Gate, Prince Albert Road, London, Greater London NW8 7EJ4
£2.8M02/211.01 miFlat 61, North Gate, Prince Albert Road, London, Greater London NW8 7EH4
£1.2M01/241.01 miFlat 12f, Hyde Park Mansions, Cabbell Street, London, Greater London NW1 5BB4
£1.1M01/211.02 miUpper Maisonette, 19, Chesterton Road, London, Greater London W10 5LY4
£2.5M08/231.03 miFlat 10m, Hyde Park Mansions, Cabbell Street, London, Greater London NW1 5BG4
£2.9M12/201.06 miGround Floor Flat, 83 - 86, Prince Albert Road, London, Greater London NW8 7RU4
£2.8M11/211.1 miUpper Maisonette, 25, Blenheim Crescent, London, Greater London W11 2EF4
£990K02/211.13 miFlat 2e, Hyde Park Mansions, Chapel Street, London, Greater London NW1 5BL4
£982K06/211.18 miFlat 22, Melcombe Court, Dorset Square, Marylebone, London, Greater London NW1 6EP4
£1.1M03/231.25 miFlat 155, Park West, Edgware Road, London, Greater London W2 2QP4
£1.7M08/211.25 miFlat 76, Clarence Gate Gardens, Glentworth Street, London, Greater London NW1 6QR4
£1.4M02/211.28 miFlat 18, Fursecroft, George Street, London, Greater London W1H 5LF4
£1.4M02/211.29 miFlat 18, Fursecroft, George Street, London, Greater London W1H 5LF4
£950K06/211.32 miFlat 36, Stourcliffe Close, Stourcliffe Street, London, Greater London W1H 5AR4
£2.1M01/211.33 miFlat 123, Berkeley Court, Marylebone Road, London, Greater London NW1 5NE4
£1.8M04/211.35 miFlat 166, Chiltern Court, Baker Street, London, Greater London NW1 5SW4
£2.2M05/231.43 miFlat 3e, Portman Mansions, Chiltern Street, London, Greater London W1U 5AN4
£476K11/231.47 miFirst Floor Flat, 17, Canfield Place, London, Greater London NW6 3BT4
£1.3M03/231.47 mi158b, Iverson Road, London, Greater London NW6 2HH4
£485K06/231.6 mi36b, Ashburnham Road, London, Greater London NW10 5SD4
£600K10/231.62 mi33, Worcester Mews, London, Greater London NW6 1XU4
£1.6M03/231.63 mi60a, Dennington Park Road, London, Greater London NW6 1BD4
£1.4M05/231.65 miSecond Floor Flat, 4, Crediton Hill, London, Greater London NW6 1HP4
£5.3M06/231.69 miFlat 25, Harley House, Marylebone Road, London, Greater London NW1 5HE4
£4.8M04/211.75 mi11, Campden Hill Road, London, Greater London W8 7DX4
£1.6M06/211.78 mi2, Broomsleigh Street, London, Greater London NW6 1QW4
£810K06/211.78 miFlat 5, Cumberland Mansions, West End Lane, London, Greater London NW6 1LL4
£1.0M08/231.81 mi120, Cholmley Gardens, London, Greater London NW6 1AA4
£730K03/211.82 mi11a, Mill Lane, London, Greater London NW6 1NT4
£4.9M03/211.82 mi12, Kensington Court Gardens, London, Greater London W8 5QE4
£1.5M02/231.83 miFlat 71, Marlborough Mansions, Cannon Hill, London, Greater London NW6 1JT4
£3.4M05/231.85 miFlat 9, Hamston House, Kensington Court Place, London, Greater London W8 5BL4
£1.5M11/211.86 miFlat 2, Marlborough Mansions, Cannon Hill, London, Greater London NW6 1JP4
£1.4M07/231.86 miFlat 8, Marlborough Mansions, Cannon Hill, London, Greater London NW6 1JP4
£1.6M04/211.86 miFlat 16, Marlborough Mansions, Cannon Hill, London, Greater London NW6 1JP4

Local Rents

50 rents from £2.4K/mo to £8.2K/mo, average is £3.8K/mo.

RentDateDistanceAddressBeds 
£2,70010/240.03 miCastellain Road, London, W93
£3,59710/240.04 miCastellain Road, Maida Vale3
£3,59910/240.05 miCastellain Mansions, London, W93
£3,59910/240.05 mi-3
£3,95010/240.05 mi-3
£4,49810/240.08 miSutherland Avenue, Maida Vale, London, W93
£5,99710/240.08 miLauderdale Road, Little Venice, W94
£3,40010/240.08 miLauderdale Road, Maida Vale, W93
£3,50003/250.08 mi-3
£3,25002/250.08 mi-3
£2,70002/240.09 mi-3
£3,75010/240.09 miLauderdale Mansions, Lauderdale Road, W93
£4,35010/240.09 mi-3
£4,35010/240.09 mi-3
£3,74910/240.09 miLauderdale Mansions, Lauderdale Road, London, W93
£4,69010/240.09 mi-3
£3,68310/240.09 miLauderdale Road, London, W93
£4,40010/240.1 mi-3
£3,95010/240.1 mi-3
£8,21210/240.11 miLauderdale Road, Maida Vale4
£2,79910/240.12 miCastellain Road, London3
£3,12010/240.12 miBiddulph Mansions, Elgin Avenue, Maida Vale W93
£3,50010/240.13 miBiddulph Mansions, Elgin Avenue, W93
£4,65002/250.13 mi-3
£4,35010/240.14 miElnathan Mews Maida Vale W93
£5,28710/240.14 miWarwick Avenue, Little Venice, London, W93
£7,00002/250.14 mi-3
£3,25010/240.14 miBiddulph Mansions, Maida Vale, W93
£4,39810/240.15 miLauderdale Mansions, London, W9 4
£3,60004/250.15 mi-3
£2,90012/240.15 mi-3
£7,50010/240.17 mi-4
£6,50010/240.17 miSutherland Avenue, Maida Vale, W93
£5,10010/240.17 miSt. Peters Place, Little Venice, W93
£5,09610/240.17 miSt. Peters Place, Maida Vale4
£5,10010/240.17 miSt Peters Place Maida Vale W93
£3,20010/240.17 mi-3
£3,20010/240.17 miElgin Avenue Maida Vale W93
£3,40010/240.18 miGrantully Road London W93
£3,60010/240.18 mi-4
£3,60010/240.18 mi-3
£3,95301/250.18 mi-3
£4,30010/240.18 miLeith Mansions, Grantully Road, W93
£3,25010/240.19 miElgin Avenue, Maida Vale, W93
£3,99503/250.19 mi-3
£3,46710/240.19 miElgin Avenue, Maida Vale, W93
£2,90003/250.2 mi-3
£3,95010/240.2 mi-3
£4,50010/240.2 mi-5
£2,38301/250.2 mi-3

Local Area Statistics

Population in W9

37,724

Population in London

4,771,921

Town centre distance

3.56 miles away

Nearest school

0.20 miles away

Nearest train station

0.26 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-3%

Sales demand

Buyer's market

Capital growth (5yrs)

+12%

Property History

Listed for £800,000

September 30, 2024

Floor Plans

Description

Offered for sale and arranged over approximately 870sqft is this four bedroom apartment in Castellain Mansions set on the ground floor.

The apartment has some excellent features although is in need of renovation.

The property is located within a short walking distance to both Maida Vale Underground Station (0.2 miles) as well as the green open space of Paddington Recreation Ground (0.1 miles).

A prospective purchaser is expected to undertake their own due diligence and not rely solely upon these sales particulars.

Please use the reference 424922 when contacting us.

Agent Details

DDRE.global, London

020 8078 8474

Next Steps?

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