2 Bed Flat, Single Let, Brentwood, CM14 5BT, £250,000

Cameron Close, Warley, CM14 5BT - 5 months ago

Leasehold
BTL
ROI: 5%
~84 m²
+6 photos

ValuationUndervalued

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

 

 

Square Metres

~84 m²
Price/m²£3K/m²

Value Estimate

£312,500
BMV25%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£62,500

Stamp Duty & Legal Fees

£16,200

Total Cash In

£78,700

 

 

Cash Out

 

Rent Range

£1,250 - £1,950

Rent Estimate

£1,396

Running Costs/mo

£1,080

Cashflow/mo

£316

Cashflow/yr

£3,787

ROI

5%

Gross Yield

7%

Local Sold Prices

50 sold prices from £115K to £465K, average is £290K. £1.9K/m² to £7K/m², average is £4.7K/m².

PriceDateDistanceAddressBeds 
£210K11/200.01 miFlat 18, Cawdor House, Cameron Close, Warley, Brentwood, Essex CM14 5BZ2
£250K08/210.02 miFlat 4, Forres House, Cameron Close, Warley, Brentwood, Essex CM14 5BS2
£310K06/230.07 mi38, Myrtle Road, Warley, Brentwood, Essex CM14 5EG2
£280K06/210.08 miFlat 4, Cromarty House, Mount Crescent, Warley, Brentwood, Essex CM14 5DA2
£290K06/230.23 mi11, Railway Square, Brentwood, Essex CM14 4LN2
£237.5K09/210.23 mi18, Railway Square, Brentwood, Essex CM14 4LN2
£270K03/210.29 mi18a, Hampden Crescent, Warley, Brentwood, Essex CM14 5BD2
£372.5K05/210.31 mi4, Kings Chase, Brentwood, Essex CM14 4LE2
£363.5K12/220.31 mi73, Kings Road, Brentwood, Essex CM14 4DP2
£365K11/200.32 mi40, Wharf Road, Brentwood, Essex CM14 4LQ2
£172.5K01/210.33 miFlat 4, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£165K12/200.33 miFlat 29, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£275K04/210.35 mi116b, Woodman Road, Warley, Brentwood, Essex CM14 5AL2
£345K12/200.36 mi42b, Coptfold Road, Brentwood, Essex CM14 4BL2
£300K01/230.36 miFlat 23, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£310K01/230.36 miFlat 24, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£197K05/210.36 miFlat 9, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£115K05/230.36 miFlat 24, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£290K01/210.37 miFlat 24, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£305K05/210.37 miFlat 32, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£349.8K06/210.39 mi44, Westbury Road, Brentwood, Essex CM14 4JR2
£425K03/230.4 miFlat 11, Coptfold House, New Road, Brentwood, Essex CM14 4FW2
£240K03/230.41 miFlat 8, Grove House, Firsgrove Crescent, Warley, Brentwood, Essex CM14 5JS2
£250K02/210.42 miFlat 2, Marlborough House, Firsgrove Crescent, Brentwood, Essex CM14 5TF2
£258K09/210.43 mi13, Pompadour Close, Warley, Brentwood, Essex CM14 5LB2
£210K03/210.45 mi84, Cromwell Road, Warley, Brentwood, Essex CM14 5DZ2
£245K08/210.46 miFlat 35, The Square, Chatham Way, Brentwood, Essex CM14 4AL2
£311.5K05/230.46 miFlat 6, The Square, Chatham Way, Brentwood, Essex CM14 4AL2
£340K05/210.46 mi201, Crescent Road, Warley, Brentwood, Essex CM14 5JB2
£335K04/210.49 mi15, Osborne Heights, Warley, Brentwood, Essex CM14 5UZ2
£232.5K09/210.51 miFlat 4, Stone Yard, Western Gardens, Brentwood, Essex CM14 4RE2
£400K06/230.58 miFlat 17, Myers Court, The Galleries, Warley, Brentwood, Essex CM14 5GG2
£440K06/210.64 miFlat 28, Fisher Court, Rhapsody Crescent, Warley, Brentwood, Essex CM14 5GE2
£465K11/200.64 miFlat 12, Fisher Court, Rhapsody Crescent, Warley, Brentwood, Essex CM14 5GE2
£270K11/200.75 mi152, Hawthorn Avenue, Brentwood, Essex CM13 2EQ2
£310K03/210.75 mi33, Florence Close, Great Warley, Brentwood, Essex CM13 3FQ2
£238K07/230.76 mi91, Hawthorn Avenue, Brentwood, Essex CM13 2EG2
£225K01/210.76 mi73, Hawthorn Avenue, Brentwood, Essex CM13 2EG2
£315K09/220.77 mi43, Hammonds Lane, Great Warley, Brentwood, Essex CM13 3AH2
£282K10/210.78 mi17, Hammonds Lane, Great Warley, Brentwood, Essex CM13 3AH2
£290K10/210.78 mi39, Hammonds Lane, Great Warley, Brentwood, Essex CM13 3AH2
£300K03/210.78 mi35, Hammonds Lane, Great Warley, Brentwood, Essex CM13 3AH2
£305K12/220.78 mi51a, The Drive, Great Warley, Brentwood, Essex CM13 3BH2
£260K03/210.78 mi32, Mayfield Gardens, Brentwood, Essex CM14 4UJ2
£321K06/230.78 mi14, Mayfield Gardens, Brentwood, Essex CM14 4UJ2
£300K01/230.79 mi38, Hammonds Lane, Great Warley, Brentwood, Essex CM13 3AQ2
£180K09/210.79 miFlat 25, Becketts Court, Canterbury Way, Great Warley, Brentwood, Essex CM13 3BA2
£301K11/220.8 mi44, Hammonds Lane, Great Warley, Brentwood, Essex CM13 3AQ2
£325K12/220.81 miFlat 4, Burgess Court, Burland Road, Brentwood, Essex CM15 9BL2
£267.5K02/210.81 mi100, Hawthorn Avenue, Brentwood, Essex CM13 2EQ2

Local Rents

51 rents from £1.3K/mo to £1.9K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£1,40012/240.02 mi-2
£1,40003/250.03 mi-2
£1,40004/250.04 mi-2
£1,60012/240.07 miMyrtle Road, Brentwood, Essex, CM142
£1,95012/240.1 mi-2
£1,25002/240.11 mi-2
£1,80012/240.15 miRose Valley, Brentwood, Essex, CM142
£1,89512/240.18 miLunar House, St. James Road, Brentwood2
£1,90012/240.2 miBrentwood Station2
£1,30001/240.23 mi-2
£1,50004/250.23 mi-2
£1,95001/250.25 mi-2
£1,40011/240.26 mi-2
£1,45003/240.26 mi-2
£1,45003/240.26 mi-2
£1,50004/250.27 mi-2
£1,50004/250.27 mi-2
£1,80011/230.27 mi-2
£1,72512/240.28 miChase Road, Brentwood, Essex, CM142
£1,80012/240.29 miJunction Road, Warley2
£1,70012/240.33 mi-2
£1,60012/240.33 miLorne Road, Warley, Brentwood2
£1,70012/240.33 miCrescent Road, Brentwood, Essex, CM142
£1,40001/250.33 mi-2
£1,92504/250.35 mi-2
£1,57512/240.36 miSussex Road, Brentwood2
£1,75012/240.36 miSussex Road, Brentwood, Essex, CM142
£1,75012/240.36 miSussex Road, Brentwood, Essex, CM142
£1,60012/240.36 miCrown Street, Brentwood2
£1,50012/240.37 miRollason Way, Brentwood, Essex, CM142
£1,55012/240.4 miEastfield Road, Brentwood, Essex, CM142
£1,50004/250.4 mi-2
£1,50012/240.4 miThe Base - Brentwood2
£1,50012/240.42 miAdlington House, Rollason Way, CM142
£1,60012/240.42 miRollason Way, Brentwood, CM142
£1,60012/240.42 mi-2
£1,69504/250.42 mi-2
£1,41512/240.42 mi-2
£1,50012/240.42 miBecket House, New Road, CM142
£1,60012/240.43 miUplands Road, Warley, Brentwood, Essex, CM142
£1,50012/240.43 miElias House, Brentwood2
£1,39512/240.43 miCrown Street, Brentwood, Essex, CM142
£1,65012/240.44 miSouth Street, Brentwood, CM142
£1,65012/240.44 mi-2
£1,55001/250.45 mi-2
£1,55001/250.45 mi-2
£1,65012/240.45 miWilkinson Court, Rollason Way, CM142
£1,40012/240.45 miThe Badgers, Cromwell Road, Warley, Essex2
£1,85012/240.45 miCromwell Road, Brentwood, Essex, CM142
£1,65012/240.45 miCromwell Road, Brentwood, Essex, CM142
£1,85012/240.46 miSt. Thomas Road, CM142

Local Area Statistics

Population in CM14

19,442

Population in Brentwood

67,434

Town centre distance

1.03 miles away

Nearest school

0.30 miles away

Nearest train station

0.09 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 £250,000

February 28, 2025

Listed for £260,000

November 28, 2024

Floor Plans

Description

  • Two spacious double bedrooms +
  • Spacious living room +
  • Fitted kitchen +
  • Ample storage space +
  • Comfortable and convenient +
  • Private garage for parking +
  • Ideal first time purchase +
  • Easy reach of Brentwood Station +
  • Close proximity to amenities +

Guide Price £250,000 - £260,000
Situated on the first floor, this delightful apartment offers easy access to Brentwood Mainline Railway Station, being located on the Elizabeth Line with direct links to London Liverpool Street and London Paddington. With its proximity to amenities and excellent transport links, this property provides easy access to shops, restaurants, and public transportation.

Featuring two spacious double bedrooms, this property provides ample storage space with built-in cupboards. Boasting a well thought-out design, this apartment offers a comfortable and convenient living space. Residents can benefit from a garage included, ensuring secure parking for peace of mind, therefore making it perfect for professionals or a small family. (Ref: BES240387)

Agent Details

Beresfords, at Brentwood

01277 674353

Next Steps?

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