4 Bed Detached House, Refurb/BRRR, London, SW18 3LP, £1,500,000

Frewin Road, SW18 3LP - 4 months ago

Refurb/BRRR
~159 m²
+7 photos

ValuationOvervalued

Sold Prices£580K - £3.8M
Sold Prices/m²£5.4K/m² - £15.4K/m²

 

 

Square Metres

~158.90 m²
Price/m²£9.4K/m²

Value Estimate

£1,394,924

 

 

End Value (After Refurb)

£1,567,623

Uplift in Value

+5%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£375,000

Stamp Duty & Legal Fees

£167,450

Refurb Costs

£84,137

Bridging Loan Interest

£39,375

Total Cash In

£667,712

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£1,567,623

Mortgage (After Refinance)

£1,175,717

Mortgage LTV

75%

Cash Released

£50,717

Cash Left In

£616,994

Equity

£391,906

Rent Range

£2,200 - £6,400

Rent Estimate

£3,552

Running Costs/mo

£5,629

Cashflow/mo

£-2,077

Cashflow/yr

£-24,927

Gross Yield

3%

Local Sold Prices

50 sold prices from £580K to £3.8M, average is £1.4M. £5.4K/m² to £15.4K/m², average is £9K/m².

PriceDateDistanceAddressBeds 
£2.3M07/230 mi26, Frewin Road, London, Greater London SW18 3LP4
£1.8M12/200 mi52, Frewin Road, London, Greater London SW18 3LP4
£1.6M01/230.11 mi36, Ellerton Road, London, Greater London SW18 3NN4
£2.0M10/230.11 mi32, Ellerton Road, London, Greater London SW18 3NN4
£2.1M10/230.12 mi14, Multon Road, London, Greater London SW18 3LH4
£1.8M11/200.12 mi11, Titchwell Road, London, Greater London SW18 3LW4
£1.8M11/200.12 mi11, Titchwell Road, London, Greater London SW18 3LW4
£1.5M08/230.14 mi27, Tilehurst Road, London, Greater London SW18 3EU4
£1.3M06/210.14 mi1, Tilehurst Road, London, Greater London SW18 3EU4
£1.3M04/230.14 mi3, Tilehurst Road, London, Greater London SW18 3EU4
£1.3M01/210.14 mi71, Tilehurst Road, London, Greater London SW18 3EU4
£1.3M01/210.14 mi71, Tilehurst Road, London, Greater London SW18 3EU4
£1.1M11/210.14 mi40, Burntwood Grange Road, London, Greater London SW18 3JX4
£1.3M09/230.18 mi34, Collamore Avenue, London, Greater London SW18 3JT4
£1.7M02/230.18 mi91, Ellerton Road, London, Greater London SW18 3NH4
£1.6M08/220.19 mi113, Magdalen Road, Earlsfield, London, Greater London SW18 3NW4
£745K10/210.2 mi8, Godley Road, London, Greater London SW18 3HD4
£1.4M12/200.2 mi95, Tilehurst Road, London, Greater London SW18 3EX4
£2.0M11/230.2 mi12, Burntwood Close, London, Greater London SW18 3JU4
£1.3M03/210.21 mi11, Lyminge Gardens, London, Greater London SW18 3JS4
£1.7M08/230.22 mi96, Ellerton Road, London, Greater London SW18 3NJ4
£1.1M10/230.23 mi127, Magdalen Road, Earlsfield, London, Greater London SW18 3ES4
£1.2M01/210.23 mi307, Burntwood Lane, London, Greater London SW17 0AP4
£580K11/220.25 mi3, Strickland Row, London, Greater London SW18 3JD4
£975K05/210.28 mi5, Heathfield Road, London, Greater London SW18 3HX4
£925K03/230.34 mi19, Openview, London, Greater London SW18 3PE4
£1.4M12/230.35 mi294, Trinity Road, London, Greater London SW18 3RG4
£1.6M09/210.37 mi25, Wiseton Road, London, Greater London SW17 7EE4
£1.6M04/230.37 mi234, Beechcroft Road, London, Greater London SW17 7DP4
£3.8M05/230.39 miThe Courtyard, Rear Of 15, Bellevue Road, London, Greater London SW17 7EG4
£1.7M02/240.39 mi8, Victoria Mews, London, Greater London SW18 3PY4
£985K04/230.39 mi29, Headington Road, Earlsfield, London, Greater London SW18 3PR4
£1.6M12/200.4 mi48, Althorp Road, London, Greater London SW17 7ED4
£976.1K01/240.41 mi41, Lidiard Road, London, Greater London SW18 3PN4
£1.1M04/230.41 mi51, Lidiard Road, London, Greater London SW18 3PN4
£1.5M12/200.41 mi13, Nottingham Road, London, Greater London SW17 7EA4
£1.3M09/230.41 mi221, Magdalen Road, Earlsfield, London, Greater London SW18 3PB4
£2.3M10/210.42 mi78, Wandle Road, London, Greater London SW17 7DW4
£2.3M10/210.42 mi78, Wandle Road, London, Greater London SW17 7DW4
£1.0M01/210.43 mi165, Earlsfield Road, London, Greater London SW18 3DD4
£2.1M11/220.43 mi1, Nottingham Road, London, Greater London SW17 7EA4
£759K12/200.44 mi41, Dawnay Road, London, Greater London SW18 3PQ4
£990K02/210.44 mi11, Dawnay Road, London, Greater London SW18 3PQ4
£1.1M03/210.46 mi73, Swaby Road, London, Greater London SW18 3PJ4
£1.3M12/200.47 mi16, Dingwall Road, London, Greater London SW18 3AZ4
£870.1K07/230.47 mi100a, Swaby Road, London, Greater London SW18 3QZ4
£865K02/240.48 mi168, Beechcroft Road, London, Greater London SW17 7DG4
£925K02/210.49 mi43, Brocklebank Road, London, Greater London SW18 3AT4
£1.7M06/210.49 mi29, Hendham Road, London, Greater London SW17 7DH4
£1.5M06/230.49 mi259, Magdalen Road, Earlsfield, London, Greater London SW18 3PA4

Local Rents

50 rents from £2.2K/mo to £6.4K/mo, average is £3.5K/mo.

RentDateDistanceAddressBeds 
£2,65009/240.13 mi-3
£3,30009/240.13 miTitchwell Road Earlsfield London4
£5,00009/240.13 miEllerton Road, Wandsworth, London, SW185
£4,45009/240.14 miTilehurst Road London SW184
£3,90003/250.15 mi-4
£4,00009/240.16 miEarlsfield, London, SW184
£4,00009/240.16 mi-4
£3,40011/240.18 mi-3
£4,45009/240.18 miTilehurst Road, SW184
£2,55001/250.19 mi-3
£2,65009/240.21 mi-3
£2,50009/240.21 mi-3
£4,00009/240.21 miMarham Gardens, Wandsworth Common, London, SW184
£2,50004/250.21 mi-3
£2,25002/250.26 mi-3
£2,50001/250.26 mi-3
£3,80004/250.29 mi-3
£3,25009/240.37 miHeadington Road, Earlsfield, London, SW184
£3,50002/240.37 mi-3
£3,80002/250.37 mi-3
£3,50009/240.39 miLeckford Road Earlsfield SW184
£3,00004/250.39 mi-4
£3,90009/240.39 miTrinity Road, London, SW174
£6,40009/240.39 miAlthorp Road, London, SW17 7ED4
£3,30002/250.41 mi-3
£4,50009/240.41 miWandle Road, Tooting4
£2,60009/240.42 miLeckford Road Earlsfield4
£2,70012/240.45 mi-3
£3,10002/240.45 mi-3
£2,95009/240.45 mi-3
£2,30011/240.46 mi-3
£4,50004/250.48 mi-4
£4,25001/250.48 mi-4
£4,00002/250.48 mi-4
£3,40012/240.49 mi-3
£4,10009/240.49 miBurntwood Lane London SW174
£3,25004/250.49 mi-3
£2,75002/250.52 mi-3
£4,00009/240.52 miBrocklebank Road, LONDON4
£2,85009/240.52 miEarlsfield Road, Wandsworth, London, SW183
£6,00009/240.53 mi-3
£4,00011/240.53 mi-3
£3,95003/250.53 mi-4
£4,00009/240.53 miBassingham Road, London, SW184
£3,80009/240.53 miSt Ann's Hill, SW184
£2,30009/240.54 miAtheldene Road, Earlsfield3
£4,00010/240.54 mi-5
£3,50009/240.55 miCapern Road, Earlsfield, London3
£2,20009/240.56 miQuinton Street Earlsfield3
£3,00009/240.57 miCargill Road, SW183

Local Area Statistics

Population in SW18

59,806

Population in London

4,771,921

Town centre distance

6.48 miles away

Nearest school

0.30 miles away

Nearest train station

0.51 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+9%

Sales demand

Balanced market

Capital growth (5yrs)

+3%

Property History

Price changed to £1,500,000

March 20, 2025

Listed for £1,675,000

January 5, 2025

Floor Plans

Description

A four bedroom freehold house with lateral accommodation arranged over two floors on Frewin Road, a highly sought after residential street in the heart of the Magdalen Estate and a stone’s throw from Wandsworth Common.

“The Villa” has been extensively renovated by the current owners utilising a renowned King’s Road based architect in three steps. The existing building was fully renovated in 2022 following the construction of a brand new, redwood cedar clad side extension in 2021. The kitchen, conservatory and utility room were re-decorated in August 2024.

The renovation project has been thoughtfully designed to be eco-friendly and the house benefits from solar panels, meaningfully reducing electricity bills and large recently installed aluminium windows provide high insulation performance.

With an 18 metre south-facing frontage, the property is beautifully light and airy and features a wonderful 25 ft ground floor reception room, flooded with natural light and with full height Crittal style doors opening directly on to the garden. There is a stylish contemporary style kitchen, with plenty of cupboard space, black granite work surfaces and integrated appliances. The adjoining conservatory provides ample space to sit, dine and entertain.

Three double bedrooms are arranged over the first floor, including a generous principal bedroom with a beautifully designed en-suite bathroom together with a further family bathroom and a balcony with views across the Magdalen Estate. A further en-suite double bedroom can be found on the ground floor, ideal for guests.

The garden wraps around the house and feels incredibly private due to the composite fencing which surrounds it

Frewin Road is a popular residential street running between Ellerton Road and Lyford Road and a stone’s throw from the open spaces of Wandsworth Common. The amenities of Bellevue Road are within easy walking distance. In addition, transport can be found at Wandsworth Common station, which is approximately a ten-minute walk away and provides quick and convenient access to central London via Clapham Junction and Victoria. Numerous bus routes run along Trinity Road, allowing easy access to the Underground at Tooting Bec (Northern line). There are a number of excellent state and private schools nearby, subject to catchment and entrance each year.

Agent Details

Rampton Baseley, Wandsworth

020 3907 3758

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.