3 Bed Terraced House, Single Let, London, SW3 4XH, £2,850,000

24 Bywater Street, London, Greater London, SW3 4XH - 6 months ago

BTL

146 m²

+9 photos

ValuationUndervalued

Sold Prices	£700K - £6.3M
Sold Prices/m²	£12K/m² - £50.9K/m²

Square Metres	146 m²
Price/m²	£19.5K/m²
Value Estimate	£3,193,750£3,193,750
BMV	12%

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£712,500£712,500
Stamp Duty & Legal Fees	£339,950£339,950
Total Cash In	£1,052,450£1,052,450

Cash Out
Rent Range	£3,500 - £31,633£3,500 - £31,633
Rent Estimate	£3,835
Running Costs/mo	£9,693£9,693
Cashflow/mo	£-5,858£-5,858
Cashflow/yr	£-70,299£-70,299
Gross Yield	2%2%

Local Sold Prices

50 sold prices from £700K to £6.3M, average is £2.8M. £12K/m² to £50.9K/m², average is £21.9K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£3.3M	10/22	0.01 mi	29, Bywater Street, London, Greater London SW3 4XH	£21,875	152	3	Terraced House
£3.0M	12/20	0.03 mi	9, Bywater Street, London, Greater London SW3 4XD	£24,797	123	3	Terraced House
£2.2M	05/21	0.03 mi	19, Bywater Street, London, Greater London SW3 4XD	£18,197	122	3	Terraced House
£4.2M	12/22	0.06 mi	4, Anderson Street, London, Greater London SW3 3LU	-	-	3	Terraced House
£2.8M	12/20	0.06 mi	39, Elystan Place, London, Greater London SW3 3JY	£16,768	164	3	Semi-Detached House
£2.8M	12/20	0.06 mi	39, Elystan Place, London, Greater London SW3 3JY	£16,768	164	3	Semi-Detached House
£2.8M	12/20	0.06 mi	39, Elystan Place, London, Greater London SW3 3JY	£16,768	164	3	Semi-Detached House
£2.8M	12/20	0.06 mi	39, Elystan Place, London, Greater London SW3 3JY	£16,768	164	3	Semi-Detached House
£2.6M	03/21	0.08 mi	20, Markham Street, London, Greater London SW3 3NP	-	-	3	Terraced House
£2.6M	02/21	0.09 mi	46, Markham Street, Chelsea, London, Greater London SW3 3NR	-	-	3	Terraced House
£4.0M	10/23	0.11 mi	60, Jubilee Place, London, Greater London SW3 3TQ	£22,222	180	3	Terraced House
£2.1M	11/20	0.11 mi	54, Jubilee Place, London, Greater London SW3 3TQ	£11,994	173	3	Terraced House
£3.0M	02/21	0.11 mi	Flat 36, Whitelands House, Cheltenham Terrace, London, Greater London SW3 4QY	-	-	3	Terraced House
£2.8M	05/21	0.13 mi	36, Godfrey Street, London, Greater London SW3 3SX	£22,222	126	3	Terraced House
£2.9M	12/22	0.13 mi	9, Charles Ii Place, London, Greater London SW3 4NG	£18,627	153	3	Terraced House
£2.2M	11/23	0.14 mi	10, Charles Ii Place, London, Greater London SW3 4NG	£14,082	158	3	Terraced House
£3.5M	09/23	0.15 mi	5, Cadogan Street, London, Greater London SW3 2PP	£19,714	175	3	Terraced House
£6.3M	11/23	0.19 mi	36, Burnsall Street, London, Greater London SW3 3SP	£25,323	248	3	Terraced House
£4.0M	03/21	0.19 mi	22, Smith Terrace, London, Greater London SW3 4DL	£23,529	170	3	Terraced House
£3.9M	03/23	0.19 mi	1a, St Lukes Street, London, Greater London SW3 3RS	£23,620	163	3	Terraced House
£2.7M	11/20	0.21 mi	21, St Lukes Street, London, Greater London SW3 3RP	£22,336	122	3	Terraced House
£3.1M	09/21	0.21 mi	20, St Lukes Street, London, Greater London SW3 3RP	-	-	3	Terraced House
£700K	09/21	0.22 mi	28, Shawfield Street, London, Greater London SW3 4BD	-	-	3	Terraced House
£3.6M	02/23	0.23 mi	28, Shawfield Street, London, Greater London SW3 4BD	-	-	3	Terraced House
£3.5M	05/21	0.23 mi	32, Shawfield Street, London, Greater London SW3 4BD	£17,405	201	3	Terraced House
£3.0M	06/23	0.24 mi	7, Halsey Street, London, Greater London SW3 2QH	-	-	3	Terraced House
£2.8M	11/22	0.27 mi	9, St Lukes Street, London, Greater London SW3 3RS	£22,070	128	3	Terraced House
£1.5M	05/21	0.27 mi	7, Clabon Mews, London, Greater London SW1X 0EG	-	-	3	Terraced House
£2.2M	05/21	0.29 mi	66, Christchurch Street, London, Greater London SW3 4AR	-	-	3	Terraced House
£1.9M	07/23	0.3 mi	30, Donne Place, London, Greater London SW3 2NH	£19,300	100	3	Terraced House
£2.9M	03/21	0.3 mi	56, First Street, London, Greater London SW3 2LD	£21,970	132	3	Terraced House
£2.2M	01/21	0.31 mi	62, Christchurch Street, London, Greater London SW3 4AR	£29,000	75	3	Terraced House
£3.6M	04/24	0.31 mi	25, Hasker Street, London, Greater London SW3 2LE	£33,102	108	3	Terraced House
£2.7M	04/24	0.31 mi	12, Caversham Street, London, Greater London SW3 4AH	£50,943	53	3	Terraced House
£2.1M	01/21	0.32 mi	18, Richards Place, London, Greater London SW3 2LA	£18,919	111	3	Semi-Detached House
£2.1M	10/23	0.32 mi	43, Bury Walk, London, Greater London SW3 6QD	-	-	3	Terraced House
£3.3M	06/23	0.32 mi	33, Ovington Street, London, Greater London SW3 2JA	£23,381	139	3	Terraced House
£3.2M	10/20	0.33 mi	6, Holbein Mews, London, Greater London SW1W 8NN	£26,745	120	3	Terraced House
£4.8M	08/23	0.33 mi	40, Ovington Street, London, Greater London SW3 2JB	-	-	3	Terraced House
£3.4M	09/23	0.33 mi	3, Crescent Place, London, Greater London SW3 2EA	-	-	3	Terraced House
£3.9M	01/23	0.33 mi	28, Ovington Street, London, Greater London SW3 2JB	£25,915	149	3	Terraced House
£3.2M	08/21	0.33 mi	36, Hasker Street, London, Greater London SW3 2LQ	£23,358	137	3	Terraced House
£3.0M	01/23	0.34 mi	47, Walton Street, London, Greater London SW3 2HT	£25,431	116	3	Terraced House
£1.9M	04/23	0.35 mi	138, Walton Street, London, Greater London SW3 2JJ	-	-	3	Terraced House
£3.0M	12/22	0.36 mi	65, Oakley Gardens, London, Greater London SW3 5QQ	-	-	3	Terraced House
£1.7M	10/20	0.37 mi	12, Paradise Walk, London, Greater London SW3 4JL	£19,828	87	3	Terraced House
£1.8M	01/24	0.37 mi	8, Paradise Walk, London, Greater London SW3 4JL	£20,833	84	3	Terraced House
£1.7M	07/23	0.37 mi	17, Paradise Walk, London, Greater London SW3 4JL	£18,696	92	3	Terraced House
£3.7M	12/20	0.37 mi	12, Margaretta Terrace, London, Greater London SW3 5NU	£18,049	205	3	Terraced House
£1.6M	12/22	0.37 mi	3, Paradise Walk, London, Greater London SW3 4JL	-	-	3	Terraced House

Local Rents

50 rents from £3.5K/mo to £31.6K/mo, average is £6.7K/mo.

Rent	Date	Distance	Address	Beds	Type
£6,500	09/24	0.02 mi	Elystan Place, Chelsea	3	Flat
£6,500	09/24	0.02 mi	-	3	Flat
£6,500	09/24	0.02 mi	Ranelegh House, Eylstan Place, Chelsea, SW3	3	Flat
£6,500	09/24	0.02 mi	Ranelagh House, London, SW3	3	Flat
£6,500	09/24	0.02 mi	Ranelagh House, Chelsea, London SW3	3	Flat
£4,750	09/24	0.07 mi	Charles II Place, Kings Road, Chelsea, London, SW3	3	Terraced House
£4,950	09/24	0.09 mi	Draycott Avenue,	3	Flat
£15,167	09/24	0.11 mi	Cheltenham Terrace, Sloane Square, London, SW3	3	Flat
£5,417	09/24	0.13 mi	Shrewsbury House, Cheyne Walk, SW3	3	Flat
£3,575	12/24	0.13 mi	-	3	Flat
£4,750	09/24	0.14 mi	Charles II Place, London, SW3	3	Flat
£5,997	09/24	0.16 mi	Rutland Court, 21-23 Draycott Place, Chelsea, London	3	Flat
£5,997	09/24	0.16 mi	Draycott Place, Chelsea	3	Flat
£4,749	09/24	0.16 mi	Charles II Place, London, SW3	3	Terraced House
£18,417	09/24	0.17 mi	Culford Gardens, London, SW3	3	Flat
£5,997	09/24	0.17 mi	Culford Gardens, Chelsea	3	Flat
£8,333	10/24	0.17 mi	-	3	Terraced House
£3,500	09/24	0.2 mi	Wiltshire Close, Chelsea, London, SW3	3	Flat
£4,767	09/24	0.2 mi	Draycott Avenue SW3	3	Flat
£20,583	09/24	0.24 mi	Denyer Street, Chelsea, London, SW3	3	Flat
£19,283	09/24	0.25 mi	Denyer Street, London, SW3	3	Detached House
£21,666	09/24	0.25 mi	Denyer Street	3	Flat
£9,967	09/24	0.27 mi	Moore Street, SW3	3	Flat
£17,333	09/24	0.27 mi	Franklins Row, London, SW3	3	Flat
£5,417	09/24	0.27 mi	Christchurch Street, SW3	3	Terraced House
£8,017	09/24	0.27 mi	Ormonde Gate, Chelsea, London, SW3	3	Flat
£6,045	09/24	0.28 mi	Tite Street, London, SW3	3	Flat
£10,617	09/24	0.29 mi	Lurgan Mansions, Lower Sloane Street, SW1W	3	Flat
£17,333	09/24	0.3 mi	Cadogan Square, Knightsbridge, SW1X	3	Flat
£9,642	09/24	0.3 mi	First Street, Chelsea, London	3	Terraced House
£15,405	09/24	0.3 mi	Cadogan Square, London, SW1X	3	Flat
£6,998	09/24	0.31 mi	Sloane Gardens, Chelsea, SW1W	3	Flat
£9,967	09/24	0.31 mi	Lennox Gardens Knightsbridge SW1X	3	Flat
£8,667	09/24	0.31 mi	Cale Street, Chelsea, London, SW3	3	Detached House
£5,417	09/24	0.31 mi	Cadogan Gardens, Chelsea, London, SW3	3	Flat
£7,800	09/24	0.31 mi	Cadogan Gardens, Knightsbridge, SW3	3	Flat
£9,967	09/24	0.31 mi	Lennox Gardens, Knightsbridge	3	Flat
£9,967	09/24	0.31 mi	Lennox Gardens, Knightsbridge, London, SW1X	3	Flat
£9,967	09/24	0.31 mi	Lennox Gardens, London, SW1X	3	Flat
£9,967	09/24	0.31 mi	Lennox Gardens, Knightsbridge, SW1X	3	Flat
£31,633	10/24	0.32 mi	Imperial House W8	3	Flat
£3,835	09/24	0.34 mi	Brompton Road, Chelsea, London, SW3	3	Flat
£3,835	09/24	0.34 mi	Crompton Court 276 Brompton Road SW3	3	Flat
£3,835	09/24	0.34 mi	Crompton Court, 276 Brompton Road, London, SW3	3	Flat
£10,833	09/24	0.34 mi	Cadogan Square, Knightsbridge, SW1X	3	Flat
£4,117	09/24	0.34 mi	Brompton Road, London, SW3	3	Flat
£4,750	09/24	0.35 mi	Cadogan Square, Knightsbridge, SW1	3	Flat
£5,200	09/24	0.35 mi	Flood Street, Chelsea, London, SW3	3	Flat
£19,283	09/24	0.35 mi	Cadogan Square, London, SW1X	3	Flat
£18,417	09/24	0.35 mi	Cadogan Square, London, SW1X	3	Flat

Local Area Statistics

Population in SW3	22,08622,086
Population in London	4,771,9214,771,921
Town centre distance	3.61 miles away3.61 miles away
Nearest school	0.20 miles away0.20 miles away
Nearest train station	0.34 miles away0.34 miles away

Rental demand	Balanced marketBalanced market
Rental growth (12m)	-16%-16%
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	-9%-9%

Property History

Listed for £2,850,000

October 21, 2024

Sold for £2,650,000

2019

Sold for £812,000

2000

Sold for £350,000

1996

Floor Plans

Description

Freehold +
Three Bedrooms +
Roof Terrace +
Charming Address +
Large Eat in Kitchen +
Patio Garden +

A charming three bedroom freehold Town House on one of the most sought after roads in Chelsea. With three good sized double bedrooms split over four floors this is a great house for a family.
Bywater street is a no through road and as a result, is an extremely quiet and quaint street just off the Kings Road.

Entering on the raised ground floor into the large reception room, there is a large eat in kitchen on the lower ground floor with a little patio garden and a large separate utility space. On the first floor, there is two good-sized double bedrooms and a family bathroom. Then continuing to the top floor there is the master bedroom, a bathroom with an over the bath shower and a west facing roof terrace.

Bywater Street is just off of the King's Road and only a short distance from Sloane Square Station in close proximity to designer shops, restaurants and boutiques.

Agent Details

Chatterton Rees, London

020 3870 9597

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.

2 Bed House, Single Let, London, SW3 3LD

£1,650,000

2 months ago • 68 m²

3 Bed Flat, Single Let, London, SW3 3LD

£1,625,000

3 months ago • 93 m²

3 Bed Flat, Single Let, London, SW3 3LD

£1,550,000

a year ago • 113 m²

3 Bed Flat, Single Let, London, SW3 3LD

£1,550,000

2 years ago • 108 m²

3 Bed Terraced House, Single Let, London, SW3 4XH, £2,850,000

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

2 Bed House, Single Let, London, SW3 3LD

3 Bed Flat, Single Let, London, SW3 3LD

3 Bed Flat, Single Let, London, SW3 3LD

3 Bed Flat, Single Let, London, SW3 3LD

Cashflows

Local Sold Prices

Local Rents