3 Bed Flat, Refurb/BRRR, London, W9 1HB, £875,000

Castellain Mansions, Castellain Road, Maida Vale, W9 1HB - 4 views - 3 months ago

Leasehold
Refurb/BRRR
~93 m²
+6 photos

ValuationFair Value

Sold Prices£425K - £4.3M
Sold Prices/m²£6.1K/m² - £19.5K/m²

 

 

Square Metres

~93 m²
Price/m²£9.4K/m²

Value Estimate

£892,500

 

 

End Value (After Refurb)

£1,040,145

Uplift in Value

+19%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£218,750

Stamp Duty & Legal Fees

£58,700

Refurb Costs

£49,214

Bridging Loan Interest

£22,969

Total Cash In

£351,382

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Estimated Sale Price

£1,040,145

Agent Fees (1%)

£10,401

Bridging Loan

£656,250

Bridging Loan Interest

£22,969

Flip Profit

£22,111

Local Sold Prices

50 sold prices from £425K to £4.3M, average is £1.0M. £6.1K/m² to £19.5K/m², average is £11.2K/m².

PriceDateDistanceAddressBeds 
£895.2K11/230 miCastellain Mansions, Flat 108, Castellain Road, London, Greater London W9 1HB3
£873K02/230 miFlat 112, Castellain Mansions, Castellain Road, London, Greater London W9 1HB3
£1.1M03/230.03 miFlat 53, Castellain Mansions, Castellain Road, London, Greater London W9 1HE3
£863K06/210.06 miFlat 31, Delaware Mansions, Delaware Road, London, Greater London W9 2LH3
£1.1M05/210.08 miFlat 240, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NQ3
£1.1M09/210.1 miFlat 176, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG3
£1.1M02/210.1 miFlat 144, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG3
£975K05/230.1 miFlat 168, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG3
£1.0M03/210.13 miFlat 83, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£1.2M03/210.13 miFlat 33, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£2.2M06/230.13 miFlat 53, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£935K01/210.14 miFlat 15, Elgin Mansions, Elgin Avenue, London, Greater London W9 1JG3
£1.0M12/200.14 miFlat 19, Biddulph Mansions, Elgin Avenue, London, Greater London W9 1HZ3
£900K03/210.15 miFlat 16, Morshead Mansions, Morshead Road, London, Greater London W9 1LE3
£1.1M04/230.15 miFlat 23, Morshead Mansions, Morshead Road, London, Greater London W9 1LE3
£1.4M09/210.15 miThird And Fourth Floor Flat, 149, Sutherland Avenue, London, Greater London W9 1ES3
£565K02/210.16 miFirst Floor Flat, 106, Shirland Road, London, Greater London W9 2EQ3
£915K05/210.17 miFlat 42, Morshead Mansions, Morshead Road, London, Greater London W9 1LF3
£850K05/210.21 miFlat 76, Morshead Mansions, Morshead Road, London, Greater London W9 1LG3
£580K11/230.23 mi57b, Sutherland Avenue, London, Greater London W9 2HF3
£1.6M06/230.3 mi3b, Randolph Crescent, London, Greater London W9 1DP3
£1.3M01/230.3 mi178c, Randolph Avenue, London, Greater London W9 1PE3
£3.8M01/210.32 mi22, Randolph Crescent, London, Greater London W9 1DR3
£3.5M04/210.35 mi2, Lord Hills Road, London, Greater London W2 6PD3
£1.6M07/210.38 miFlat 15, Vale Court, Maida Vale, London, Greater London W9 1RT3
£695K06/210.4 miFlat 2, Fleming Lodge, Admiral Walk, London, Greater London W9 3TE3
£1.3M06/230.4 mi26c, Clarendon Gardens, London, Greater London W9 1AZ3
£1.8M10/210.4 miBasement, 22, Clarendon Gardens, London, Greater London W9 1AZ3
£825K03/210.42 miFirst Floor Flat, 10, Clarendon Gardens, London, Greater London W9 1AY3
£537.5K06/210.42 mi27, Burlington Close, London, Greater London W9 3LY3
£735K04/230.44 mi17a, Lydford Road, London, Greater London W9 3LU3
£475K06/210.45 mi99b, Malvern Road, London, Greater London NW6 5PU3
£525K08/210.47 mi29, Bourne Terrace, London, Greater London W2 6PA3
£645K07/210.48 mi46a, Lydford Road, London, Greater London W9 3LX3
£2.4M03/210.51 miFlat A, 14, Maida Avenue, London, Greater London W2 1SR3
£645K01/210.53 mi179, Scott Ellis Gardens, London, Greater London NW8 9RS3
£1.1M08/210.53 miFlat 45, Grove Hall Court, Hall Road, London, Greater London NW8 9NY3
£1.2M10/230.53 miFlat 40, Grove Hall Court, Hall Road, London, Greater London NW8 9NY3
£4.3M10/210.55 mi8a, Melina Place, London, Greater London NW8 9SA3
£780K05/230.55 miFlat 2, Trinity Court, Croxley Road, London, Greater London W9 3HD3
£740K12/200.57 miFlat 55, Greville Hall, Greville Place, London, Greater London NW6 5JT3
£1.6M12/200.57 miFlat 1, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL3
£1.6M12/200.57 miFlat 1, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL3
£570K03/210.57 mi72, John Aird Court, London, Greater London W2 1UZ3
£1.3M02/210.62 miFlat 13, St. Marys Mansions, St Marys Terrace, London, Greater London W2 1SQ3
£500K09/230.63 miFlat 36, Kilburn Gate, Kilburn Priory, London, Greater London NW6 5NE3
£425K07/230.63 miFlat 16, Kilburn Gate, Kilburn Priory, London, Greater London NW6 5ND3
£1.1M01/210.64 miFlat 46, St. Marys Mansions, St Marys Terrace, London, Greater London W2 1SH3
£1.8M09/230.64 miFlat 9, Neville Court, Abbey Road, St Johns Wood, London, Greater London NW8 9DD3
£720K11/230.65 mi121, Cambridge Avenue, London, Greater London NW6 5AA3

Local Rents

50 rents from £2.6K/mo to £6.5K/mo, average is £3.6K/mo.

RentDateDistanceAddressBeds 
£3,59710/240 miCastellain Road, Maida Vale3
£3,59910/240.02 mi-3
£3,59910/240.02 miCastellain Mansions, London, W93
£3,50003/250.04 mi-3
£3,25002/250.04 mi-3
£2,70002/240.04 mi-3
£2,70010/240.05 miCastellain Road, London, W93
£2,79910/240.08 miCastellain Road, London3
£4,40010/240.08 mi-3
£3,40010/240.08 miLauderdale Road, Maida Vale, W93
£3,12010/240.09 miBiddulph Mansions, Elgin Avenue, Maida Vale W93
£3,75010/240.09 miLauderdale Mansions, Lauderdale Road, W93
£4,35010/240.09 mi-3
£4,35010/240.09 mi-3
£3,74910/240.09 miLauderdale Mansions, Lauderdale Road, London, W93
£4,69010/240.09 mi-3
£3,50010/240.09 miBiddulph Mansions, Elgin Avenue, W93
£3,95010/240.09 mi-3
£3,68310/240.1 miLauderdale Road, London, W93
£2,90012/240.12 mi-3
£3,25010/240.12 miBiddulph Mansions, Maida Vale, W93
£4,49810/240.12 miSutherland Avenue, Maida Vale, London, W93
£3,60003/250.12 mi-3
£3,20010/240.14 mi-3
£3,40010/240.14 miGrantully Road London W93
£4,65002/250.14 mi-3
£3,20010/240.14 miElgin Avenue Maida Vale W93
£3,60010/240.14 mi-3
£3,95301/250.14 mi-3
£3,99503/250.15 mi-3
£3,95010/240.15 mi-3
£4,30010/240.15 miLeith Mansions, Grantully Road, W93
£2,90003/250.16 mi-3
£3,95010/240.16 mi-3
£3,14210/240.16 miWymering Road, Maida Vale W93
£3,25010/240.16 miWymering Road, Maida Vale W93
£5,10010/240.16 miSt. Peters Place, Little Venice, W93
£3,25010/240.17 miElgin Avenue, Maida Vale, W93
£5,10010/240.17 miSt Peters Place Maida Vale W93
£3,46710/240.17 miElgin Avenue, Maida Vale, W93
£4,35010/240.17 miElnathan Mews Maida Vale W93
£3,10010/240.17 miMorshead Mansions, Morshead Road, London, W93
£3,10010/240.17 mi-3
£3,30010/240.17 mi-3
£5,28710/240.18 miWarwick Avenue, Little Venice, London, W93
£6,00002/250.18 mi-3
£3,14210/240.19 miMorshead Mansions, Maida Vale, W93
£6,50010/240.2 miSutherland Avenue, Maida Vale, W93
£2,60010/240.21 miWymering Road, Maida Vale3
£3,50010/240.22 miShirland Road, W93

Local Area Statistics

Population in W9

37,724

Population in London

4,771,921

Town centre distance

3.59 miles away

Nearest school

0.20 miles away

Nearest train station

0.26 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-3%

Sales demand

Buyer's market

Capital growth (5yrs)

+12%

Property History

Listed for £875,000

January 16, 2025

Floor Plans

Description

  • 3 bedrooms +
  • Eat in Kitchen +
  • Requiring refurbishment +
  • Top floor +
  • Views over tennis club +
  • Share of Freehold +
  • Close to transport +

Compton Reeback are pleased to offer this three bedroom apartment situated on the top floor of this popular mansion block that requires updating and modernisation. The flat boasts delightful reception room with high ceilings, two further double bedrooms, Family bathroom suite and a spacious double aspect kitchen with dining space and views over Paddington Sports Club Bowling Green. Ideally located between Elgin Avenue and Sutherland Avenue. Castellain Mansions is close to the shops and cafes of Castellain Road and Lauderdale Parade, the open spaces of Paddington Recreation Ground as well as both Maida Vale and Warwick Avenue Underground Stations (Bakerloo Line). Share of Freehold with Leasehold with 952 years unexpired, Service Charge - £5,344.36, Council Tax Band F.

Reception Room -

Kitchen -

Bedroom 1 -

Bedroom 2 -

Bedroom 3 -

Bathroom -

Agent Details

Compton Reeback, London

020 3869 5502

Next Steps?

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