2 Bed Flat, Single Let, Brentwood, CM14 4BD, £260,000

Crown Street, Brentwood, Essex, CM14 4BD - 1 views - 5 months ago

Leasehold
BTL
ROI: 4%
~68 m²
+5 photos

ValuationUndervalued

Sold Prices£115K - £465K
Sold Prices/m²£1.9K/m² - £7K/m²

 

 

Square Metres

~68.11 m²
Price/m²£3.8K/m²

Value Estimate

£299,276
BMV15%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£65,000

Stamp Duty & Legal Fees

£17,200

Total Cash In

£82,200

 

 

Cash Out

 

Rent Range

£1,250 - £3,300

Rent Estimate

£1,400

Running Costs/mo

£1,113

Cashflow/mo

£288

Cashflow/yr

£3,450

ROI

4%

Gross Yield

6%

Local Sold Prices

50 sold prices from £115K to £465K, average is £275K. £1.9K/m² to £7K/m², average is £5K/m².

PriceDateDistanceAddressBeds 
£363.5K12/220.06 mi73, Kings Road, Brentwood, Essex CM14 4DP2
£372.5K05/210.1 mi4, Kings Chase, Brentwood, Essex CM14 4LE2
£349.8K06/210.12 mi44, Westbury Road, Brentwood, Essex CM14 4JR2
£345K12/200.13 mi42b, Coptfold Road, Brentwood, Essex CM14 4BL2
£290K06/230.15 mi11, Railway Square, Brentwood, Essex CM14 4LN2
£237.5K09/210.15 mi18, Railway Square, Brentwood, Essex CM14 4LN2
£425K03/230.17 miFlat 11, Coptfold House, New Road, Brentwood, Essex CM14 4FW2
£245K08/210.18 miFlat 35, The Square, Chatham Way, Brentwood, Essex CM14 4AL2
£311.5K05/230.18 miFlat 6, The Square, Chatham Way, Brentwood, Essex CM14 4AL2
£232.5K09/210.23 miFlat 4, Stone Yard, Western Gardens, Brentwood, Essex CM14 4RE2
£365K11/200.24 mi40, Wharf Road, Brentwood, Essex CM14 4LQ2
£310K06/230.27 mi38, Myrtle Road, Warley, Brentwood, Essex CM14 5EG2
£210K11/200.29 miFlat 18, Cawdor House, Cameron Close, Warley, Brentwood, Essex CM14 5BZ2
£250K08/210.3 miFlat 4, Forres House, Cameron Close, Warley, Brentwood, Essex CM14 5BS2
£290K01/210.3 miFlat 24, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£305K05/210.3 miFlat 32, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£300K01/230.31 miFlat 23, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£310K01/230.31 miFlat 24, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£280K06/210.36 miFlat 4, Cromarty House, Mount Crescent, Warley, Brentwood, Essex CM14 5DA2
£210K03/210.46 mi84, Cromwell Road, Warley, Brentwood, Essex CM14 5DZ2
£340K05/210.49 mi201, Crescent Road, Warley, Brentwood, Essex CM14 5JB2
£260K03/210.5 mi32, Mayfield Gardens, Brentwood, Essex CM14 4UJ2
£321K06/230.5 mi14, Mayfield Gardens, Brentwood, Essex CM14 4UJ2
£250K02/210.52 miFlat 2, Marlborough House, Firsgrove Crescent, Brentwood, Essex CM14 5TF2
£240K03/230.52 miFlat 8, Grove House, Firsgrove Crescent, Warley, Brentwood, Essex CM14 5JS2
£172.5K01/210.54 miFlat 4, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£270K03/210.54 mi18a, Hampden Crescent, Warley, Brentwood, Essex CM14 5BD2
£165K12/200.54 miFlat 29, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£325K12/220.56 miFlat 4, Burgess Court, Burland Road, Brentwood, Essex CM15 9BL2
£197K05/210.58 miFlat 9, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£115K05/230.58 miFlat 24, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£275K12/200.58 miFlat 14, Burgess Court, Burland Road, Brentwood, Essex CM15 9BL2
£335K04/210.6 mi15, Osborne Heights, Warley, Brentwood, Essex CM14 5UZ2
£275K04/210.63 mi116b, Woodman Road, Warley, Brentwood, Essex CM14 5AL2
£258K09/210.68 mi13, Pompadour Close, Warley, Brentwood, Essex CM14 5LB2
£440K06/210.73 miFlat 28, Fisher Court, Rhapsody Crescent, Warley, Brentwood, Essex CM14 5GE2
£465K11/200.73 miFlat 12, Fisher Court, Rhapsody Crescent, Warley, Brentwood, Essex CM14 5GE2
£400K06/230.77 miFlat 17, Myers Court, The Galleries, Warley, Brentwood, Essex CM14 5GG2
£275K02/230.84 mi16, The Courtyard, Brentwood, Essex CM15 9AF2
£270K11/200.88 mi152, Hawthorn Avenue, Brentwood, Essex CM13 2EQ2
£238K07/230.88 mi91, Hawthorn Avenue, Brentwood, Essex CM13 2EG2
£225K01/210.88 mi73, Hawthorn Avenue, Brentwood, Essex CM13 2EG2
£180K12/220.89 mi116, Orchard Avenue, Brentwood, Essex CM13 2DP2
£315K05/230.9 mi71, Shevon Way, Brentwood, Essex CM14 4PL2
£272.5K11/210.9 mi95, Shevon Way, Brentwood, Essex CM14 4PL2
£270K09/220.92 mi14, Lime Avenue, Brentwood, Essex CM13 2DU2
£267.5K02/210.95 mi100, Hawthorn Avenue, Brentwood, Essex CM13 2EQ2
£270K11/220.97 mi21, Rowan Green East, Brentwood, Essex CM13 2ED2
£287.5K08/220.98 mi94, Doddinghurst Road, Brentwood, Essex CM15 9EU2
£270K06/230.98 mi104a, Doddinghurst Road, Brentwood, Essex CM15 9EU2

Local Rents

51 rents from £1.3K/mo to £3.3K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£1,40011/240.03 mi-2
£1,95001/250.03 mi-2
£1,45003/240.04 mi-2
£1,45003/240.04 mi-2
£1,50004/250.04 mi-2
£1,50004/250.04 mi-2
£1,50004/250.05 mi-2
£1,40001/250.09 mi-2
£1,60012/240.1 miCrown Street, Brentwood2
£1,80011/230.15 mi-2
£1,80012/240.15 miRose Valley, Brentwood, Essex, CM142
£1,39512/240.16 miCrown Street, Brentwood, Essex, CM142
£1,25002/240.18 mi-2
£1,69504/250.18 mi-2
£1,50012/240.18 miBecket House, New Road, CM142
£1,65012/240.18 mi-2
£1,65012/240.18 miSouth Street, Brentwood, CM142
£1,70012/240.18 mi-2
£1,90012/240.19 miBrentwood Station2
£1,72512/240.2 miChase Road, Brentwood, Essex, CM142
£1,89512/240.2 miLunar House, St. James Road, Brentwood2
£1,50012/240.21 miHigh Street, Brentwood, CM14 4RX2
£1,50012/240.21 miHigh Street, Brentwood, CM14 4RX2
£1,59501/240.23 mi-2
£1,85012/240.27 miHalcyon Place, Brentwood, Essex, CM142
£1,30001/240.27 mi-2
£1,40003/250.27 mi-2
£1,60012/240.27 miMyrtle Road, Brentwood, Essex, CM142
£1,80012/240.28 miRoyal Oak House, High St, Brentwood2
£1,55012/240.28 miEastfield Road, Brentwood, Essex, CM142
£1,85012/240.28 miSt. Thomas Road, CM142
£1,40012/240.3 mi-2
£1,50012/240.3 miRollason Way, Brentwood, Essex, CM142
£1,50012/240.32 miElias House, Brentwood2
£1,40004/250.32 mi-2
£1,60001/240.33 mi-2
£1,41512/240.33 mi-2
£1,60012/240.33 miRollason Way, Brentwood, CM142
£1,60012/240.33 mi-2
£1,55012/240.33 miNorth Road Avenue, Brentwood, CM142
£3,30012/240.34 mi-2
£1,80012/240.34 mi-2
£1,90002/250.34 mi-2
£1,95012/240.34 mi-2
£1,50012/240.34 miAdlington House, Rollason Way, CM142
£1,65012/240.34 miWilkinson Court, Rollason Way, CM142
£1,55001/250.34 mi-2
£1,55001/250.34 mi-2
£1,35012/240.35 miBardeswell Close, CM142
£1,85004/250.35 mi-2
£1,99904/250.35 mi-2

Local Area Statistics

Population in CM14

19,442

Population in Brentwood

67,434

Town centre distance

0.86 miles away

Nearest school

0.20 miles away

Nearest train station

0.25 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+2%

Sales demand

Buyer's market

Capital growth (5yrs)

+4%

Property History

Price changed to £260,000

February 8, 2025

Listed for £280,000

November 20, 2024

Floor Plans

Description

  • This second floor flat is ideal for first time buyers +
  • Located in the heart of Brentwood +
  • Garage at the front for extra storage +
  • Balcony with great views +
  • Stones throw away from Brentwood Town Centre +

This second floor flat, located in the heart of Brentwood, is ideal for first time buyers and commuters. A garage at the front for secure parking that can also be used for extra storage and an additional parking space. Being located within easy walking distance of Brentwood Station (Elizabeth Line), nearby shops and restaurants this flat offers exceptional convenience.

Room sizes:

  • Hallway
  • Lounge/Diner: 15'8 x 11'3 (4.78m x 3.43m)
  • Balcony
  • Kitchen: 11'3 x 6'6 (3.43m x 1.98m)
  • Bedroom 1: 10'4 x 10'1 (3.15m x 3.08m)
  • Bedroom 2: 10'4 x 7'10 (3.15m x 2.39m)
  • Bathroom
  • Garage: 16'8 x 7'10 (5.08m x 2.39m)
  • Communal garden
  • Allocated parking  
    The information provided about this property does not constitute or form part of an offer or contract, nor may it be regarded as representations. All interested parties must verify accuracy and your solicitor must verify tenure/lease information, fixtures & fittings and, where the property has been extended/converted, planning/building regulation consents. All dimensions are approximate and quoted for guidance only as are floor plans which are not to scale and their accuracy cannot be confirmed. Reference to appliances and/or services does not imply that they are necessarily in working order or fit for the purpose.
     
    We are pleased to offer our customers a range of additional services to help them with moving home. None of these services are obligatory and you are free to use service providers of your choice. Current regulations require all estate agents to inform their customers of the fees they earn for recommending third party services. If you choose to use a service provider recommended by Douglas Allen, details of all referral fees can be found at the link below. If you decide to use any of our services, please be assured that this will not increase the fees you pay to our service providers, which remain as quoted directly to you.

Agent Details

Douglas Allen, Covering Brentwood

01277 674554

Next Steps?

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