3 Bed Terraced House, Refurb/BRRR, London, SW6 7ND, £1,000,000

Mendora Road, Fulham, SW6 7ND - 5 months ago

Refurb/BRRR
~74 m²
+6 photos

ValuationOvervalued

Sold Prices£640K - £2.0M
Sold Prices/m²£6.4K/m² - £14.3K/m²

 

 

Square Metres

~74.23 m²
Price/m²£13.5K/m²

Value Estimate

£712,953

 

 

End Value (After Refurb)

£941,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£250,000

Stamp Duty & Legal Fees

£92,450

Refurb Costs

£39,359

Bridging Loan Interest

£26,250

Total Cash In

£409,809

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£941,000

Mortgage (After Refinance)

£705,750

Mortgage LTV

75%

Cash Left In

£409,809

Equity

£235,250

Rent Range

£2,490 - £5,750

Rent Estimate

£3,665

Running Costs/mo

£3,694

Cashflow/mo

£-29

Cashflow/yr

£-343

Gross Yield

4%

Local Sold Prices

50 sold prices from £640K to £2.0M, average is £1.1M. £6.4K/m² to £14.3K/m², average is £9.9K/m².

PriceDateDistanceAddressBeds 
£1.0M07/230 mi71, Mendora Road, London, Greater London SW6 7ND3
£1.3M09/230 mi53, Mendora Road, London, Greater London SW6 7ND3
£902.5K01/210.01 mi57, Mendora Road, London, Greater London SW6 7ND3
£1.1M04/210.03 mi10, Mendora Road, London, Greater London SW6 7NB3
£955K08/230.03 mi7, Prothero Road, London, Greater London SW6 7LY3
£1.1M08/230.07 mi27, Pellant Road, London, Greater London SW6 7NE3
£790K10/230.07 mi41, Pellant Road, London, Greater London SW6 7NA3
£876.4K04/210.08 mi223, Lillie Road, London, Greater London SW6 7LW3
£1.2M11/200.13 mi31, Brecon Road, London, Greater London W6 8PY3
£860K02/210.13 mi1a, Brecon Road, London, Greater London W6 8PY3
£1.1M01/220.14 mi74, Sherbrooke Road, London, Greater London SW6 7QN3
£1.2M03/210.14 mi20, Brecon Road, London, Greater London W6 8PU3
£1.1M04/230.14 mi22, Brecon Road, London, Greater London W6 8PU3
£1.0M10/200.16 mi14, Disbrowe Road, London, Greater London W6 8QF3
£920K12/220.16 mi18, Disbrowe Road, London, Greater London W6 8QF3
£1.4M11/230.17 mi23, Parkville Road, London, Greater London SW6 7DA3
£940K12/200.19 mi32, Orbain Road, London, Greater London SW6 7JY3
£940K02/240.2 mi137, Sherbrooke Road, London, Greater London SW6 7QL3
£1.1M02/240.2 mi61, Sherbrooke Road, London, Greater London SW6 7QL3
£945K09/230.21 mi46, Orbain Road, Fulham, London, Greater London SW6 7JY3
£970K03/230.21 mi72, Orbain Road, Fulham, London, Greater London SW6 7JY3
£810K12/210.21 mi42, Orbain Road, London, Greater London SW6 7JY3
£1.1M03/230.21 mi32, Orbain Road, Fulham, London, Greater London SW6 7JY3
£986K12/230.22 mi57, Orbain Road, Fulham, London, Greater London SW6 7JZ3
£1.0M11/200.22 mi59, Musard Road, London, Greater London W6 8NR3
£975K03/210.22 mi53, Musard Road, London, Greater London W6 8NR3
£1.1M11/220.22 mi7, Musard Road, London, Greater London W6 8NR3
£1.3M11/210.22 mi38, Rosaville Road, London, Greater London SW6 7BL3
£1.2M03/210.23 mi133, Sherbrooke Road, London, Greater London SW6 7QL3
£1.3M03/230.24 mi29, Brookville Road, London, Greater London SW6 7BH3
£640K01/210.24 mi4, Laundry Road, London, Greater London W6 8PZ3
£640K01/210.24 mi4, Laundry Road, London, Greater London W6 8PZ3
£1.4M06/230.25 mi65, Archel Road, London, Greater London W14 9QL3
£1.2M01/230.25 mi45, Tournay Road, London, Greater London SW6 7UQ3
£1.4M11/210.26 mi56, Brookville Road, London, Greater London SW6 7BJ3
£1.6M12/200.26 mi58, Brookville Road, London, Greater London SW6 7BJ3
£1.3M05/210.26 mi46, Kilmaine Road, London, Greater London SW6 7JX3
£1.3M01/210.26 mi7, St Peters Terrace, London, Greater London SW6 7JT3
£1.3M11/210.27 mi12, Haldane Road, London, Greater London SW6 7EU3
£1.5M06/210.27 mi86, Archel Road, London, Greater London W14 9QP3
£1.1M09/230.27 mi62, Archel Road, London, Greater London W14 9QP3
£1.4M08/230.27 mi80, Archel Road, London, Greater London W14 9QP3
£650K03/230.28 mi13a, Bronsart Road, London, Greater London SW6 6AJ3
£725K10/200.28 mi55, Abbey Gardens, London, Greater London W6 8QR3
£686K12/200.28 mi18, Abbey Gardens, London, Greater London W6 8QR3
£1.1M12/220.28 mi8, Kinnoul Road, London, Greater London W6 8NQ3
£830K06/230.31 mi1, Crammond Close, London, Greater London W6 8QS3
£1.1M12/200.32 mi48, Kingwood Road, Fulham, London, Greater London SW6 6SR3
£1.1M12/200.34 mi73, Burnthwaite Road, London, Greater London SW6 5BQ3
£2.0M09/210.37 mi50, Winchendon Road, London, Greater London SW6 5DR3

Local Rents

50 rents from £2.5K/mo to £5.8K/mo, average is £3.5K/mo.

RentDateDistanceAddressBeds 
£3,46709/240.03 miProthero Road, Fulham, London, SW63
£5,00003/250.06 mi-3
£3,25012/240.11 mi-3
£2,60009/240.13 miDawes Road, London, SW63
£2,75902/250.14 mi-3
£2,85002/250.14 mi-3
£3,49911/240.15 mi-3
£3,87809/240.16 miLetterstone Road, London3
£3,14209/240.16 miRosaline Road, Munster Village, SW63
£2,92509/240.16 mi-3
£2,60010/240.17 miQueen's Club Gardens, London, Greater London, W143
£3,00010/240.17 mi-3
£3,30010/240.18 mi-3
£3,00009/240.18 mi-3
£5,00002/240.19 mi-3
£2,81709/240.2 miOrbain Road, Munster Village, SW63
£3,75009/240.21 miOrbain Road, Fulham, SW63
£3,75010/240.23 mi-3
£2,92509/240.23 mi-3
£2,92509/240.23 miFulham, London, SW63
£4,55010/240.23 miQueen's Club Gardens, London, W143
£2,50001/250.25 mi-3
£3,90009/240.25 mi-3
£3,90009/240.25 miPenrose Mews, London, SW63
£3,30210/240.25 miGainsborough Mansions, Barons Court, W143
£3,20709/240.25 miHaldane Road, Fulham Broadway, London, SW63
£3,90009/240.25 miPenrose Mews, Lillie Road, London, SW63
£3,90009/240.25 miPenrose Mews, 327 Lillie Road, Fulham, London, SW63
£3,20009/240.27 mi-3
£3,50002/250.27 mi-3
£3,49709/240.28 miTournay Road, Fulham3
£3,80010/240.29 mi-3
£2,49010/240.3 mi-3
£3,50010/240.31 miArchel Road, West Kensington, W143
£5,50009/240.31 mi-3
£5,00001/250.31 mi-3
£5,00009/240.32 miMunster Road London SW63
£3,85009/240.32 miMunster Road, SW63
£3,79209/240.32 miLillie Road, Fulham, London, SW63
£5,41709/240.33 mi-3
£4,50003/250.33 mi-3
£3,79202/240.33 mi-3
£3,79209/240.33 miLillie Road, Fulham3
£3,79209/240.35 miAriana Apartments, London3
£5,75009/240.36 mi-3
£3,40009/240.37 miBishops Road, London, SW63
£4,00009/240.38 miBurnthwaite Road Fulham SW63
£3,50009/240.38 miKelvedon Road, London3
£3,10004/250.39 mi-3
£3,50009/240.39 miKelvedon Road, London, SW63

Local Area Statistics

Population in SW6

64,994

Population in London

4,771,921

Town centre distance

5.41 miles away

Nearest school

0.10 miles away

Nearest train station

0.56 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-20%

Sales demand

Buyer's market

Capital growth (5yrs)

+3%

Property History

Price changed to £1,000,000

March 8, 2025

Price changed to £1,050,000

December 6, 2024

Listed for £1,080,000

November 5, 2024

Floor Plans

Description

  • ENTRANCE HALL +
  • RECEPTION ROOM +
  • DINING ROOM +
  • KITCHEN +
  • 3 BEDROOMS +
  • BATHROOM +
  • PATIO GARDEN +
  • FREEHOLD +
  • COUNCIL TAX BAND E (£2381.31 PA approx) +

A well-proportioned freehold house located in a quiet, tree-lined residential road close to all the amenities of Fulham Broadway.

This bright three-bedroom house, which would make an excellent family home, is now in need of some renovation. It has a reception//dining room leading to the kitchen which gives access to the patio garden at the rear. Upstairs there are three bedrooms and a bathroom.

Normand Park with its green spaces and recreational facilities is nearby as are the excellent transport links of Fulham Broadway and Parsons Green.

Agent Details

Wedgewood Estates, London

020 3879 4253

Next Steps?

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