5 Bed Terraced House, Refurb/BRRR, London, SE22 9HD, £1,450,000

Worlingham Road East Dulwich, SE22 9HD - 13 views - 3 months ago

Refurb/BRRR
~178 m²
+11 photos

ValuationFair Value

Sold Prices£605K - £3.0M
Sold Prices/m²£6.1K/m² - £20.8K/m²

 

 

Square Metres

~178.28 m²
Price/m²£8.1K/m²

Value Estimate

£1,450,000

 

 

End Value (After Refurb)

£1,769,757

Uplift in Value

+22%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£362,500

Stamp Duty & Legal Fees

£130,950

Refurb Costs

£94,231

Bridging Loan Interest

£38,063

Total Cash In

£627,494

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Estimated Sale Price

£1,769,757

Agent Fees (1%)

£17,698

Bridging Loan

£1,087,500

Bridging Loan Interest

£38,063

Flip Profit

£37,066

Local Sold Prices

50 sold prices from £605K to £3.0M, average is £1.3M. £6.1K/m² to £20.8K/m², average is £9.4K/m².

PriceDateDistanceAddressBeds 
£1.3M06/210.14 mi30, Ondine Road, London, Greater London SE15 4EB5
£1.6M04/230.14 mi82, Ondine Road, London, Greater London SE15 4EB5
£1.5M11/220.15 mi33, Oakhurst Grove, London, Greater London SE22 9AH5
£1.5M12/220.17 mi49, Ondine Road, London, Greater London SE15 4ED5
£1.3M03/210.17 mi47, Ondine Road, London, Greater London SE15 4ED5
£1.3M03/210.17 mi47, Ondine Road, London, Greater London SE15 4ED5
£1.1M01/210.21 mi5, Solway Road, London, Greater London SE22 9BG5
£1.4M05/230.22 mi30, Gowlett Road, London, Greater London SE15 4HY5
£1.2M09/210.22 mi5, Gowlett Road, London, Greater London SE15 4HX5
£1.6M08/210.22 mi23, Gowlett Road, London, Greater London SE15 4HX5
£1.2M03/210.22 mi31, Gowlett Road, London, Greater London SE15 4HX5
£1.7M12/210.23 mi26, Muschamp Road, London, Greater London SE15 4EF5
£1.0M04/210.23 mi86, Adys Road, London, Greater London SE15 4DZ5
£1.3M07/210.25 mi25, Chesterfield Grove, London, Greater London SE22 8RP5
£1.3M12/200.28 mi35, Hayes Grove, London, Greater London SE22 8DF5
£1.5M11/220.29 mi10, Hansler Road, East Dulwich, London, Greater London SE22 9DJ5
£1.1M01/210.3 mi28, Ulverscroft Road, London, Greater London SE22 9HG5
£1.5M06/230.33 mi17, Glengarry Road, London, Greater London SE22 8PZ5
£1.1M03/230.36 mi28, Waghorn Street, London, Greater London SE15 4JZ5
£1.0M11/200.4 mi42, Glengarry Road, London, Greater London SE22 8QD5
£1.6M05/230.4 mi26, Glengarry Road, London, Greater London SE22 8QD5
£1.1M11/220.41 mi28, Trossachs Road, London, Greater London SE22 8PY5
£975K03/210.41 mi117, Ivanhoe Road, Camberwell, London, Greater London SE5 8DJ5
£1.3M08/210.42 mi24, Friern Road, London, Greater London SE22 0AT5
£1.2M01/210.44 mi41, Danby Street, London, Greater London SE15 4BS5
£1.2M12/200.44 mi46, Friern Road, London, Greater London SE22 0AX5
£2.1M08/210.45 mi141, Peckham Rye, London, Greater London SE15 3UL5
£1.1M11/200.46 mi31, Nigel Road, London, Greater London SE15 4NP5
£1.3M01/210.46 mi65, Silvester Road, London, Greater London SE22 9PF5
£1.1M02/210.47 mi19, Rodwell Road, London, Greater London SE22 9LF5
£1.4M02/210.47 mi61, Rodwell Road, London, Greater London SE22 9LE5
£1.3M06/210.48 mi31, Friern Road, London, Greater London SE22 0AU5
£1.0M03/210.5 mi10, Heber Road, London, Greater London SE22 9LA5
£1.1M06/210.5 mi18, Heber Road, London, Greater London SE22 9LA5
£850K11/210.53 mi3, Piermont Road, London, Greater London SE22 0LN5
£1.2M01/230.54 mi25, Grove Hill Road, London, Greater London SE5 8DF5
£1.3M03/210.54 mi30, Carden Road, London, Greater London SE15 3UD5
£1.0M05/210.56 mi163, Upland Road, London, Greater London SE22 0DF5
£1.1M06/210.56 mi125, Upland Road, London, Greater London SE22 0DF5
£1.7M03/210.58 mi18, Townley Road, London, Greater London SE22 8SR5
£1.6M05/230.6 mi14a, Grove Park, London, Greater London SE5 8LR5
£3.0M05/230.6 mi10, Grove Park, London, Greater London SE5 8LR5
£1.4M10/200.61 mi170, Friern Road, London, Greater London SE22 0BA5
£605K11/200.61 mi162a, Friern Road, London, Greater London SE22 0BA5
£1.4M12/220.61 mi162, Upland Road, London, Greater London SE22 0DQ5
£1.5M08/220.62 mi37, Champion Hill, London, Greater London SE5 8BS5
£1.5M05/230.62 mi36, Beauval Road, London, Greater London SE22 8UQ5
£1.5M03/210.62 mi6, Beauval Road, London, Greater London SE22 8UQ5
£1.3M06/210.63 mi6, St Aidans Road, London, Greater London SE22 0RP5
£1.1M02/210.65 mi341, Lordship Lane, London, Greater London SE22 8JH5

Local Rents

49 rents from £2.2K/mo to £5.5K/mo, average is £3.4K/mo.

RentDateDistanceAddressBeds 
£3,80008/240.09 miNutfield Road, London, SE224
£3,15010/230.1 miFrogley Road, East Dulwich, London, SE224
£2,50002/250.1 mi-3
£3,00008/240.1 miHolmes Close, East Dulwich, London, SE223
£2,90008/240.15 mi-3
£2,90008/240.15 miOndine Rd, London, SE153
£2,35011/240.15 mi-3
£3,10009/240.17 mi-3
£5,50002/240.17 mi-4
£5,00008/240.17 miSolway Road, East Dulwich, SE225
£3,50008/240.19 miEast Dulwich Grove, East Dulwich4
£4,75008/240.2 miKeston Road6
£2,90008/240.23 miFerris Road, East Dulwich, London, SE223
£2,20008/240.23 miLordship Lane London SE223
£4,50008/240.23 miCopleston Road, East Dulwich5
£4,75008/240.23 miAdys Road, East Dulwich4
£4,20008/240.24 miMuschamp Road Peckham SE154
£3,50008/240.24 miHindmans Road, East Dulwich3
£2,60008/240.26 miGrove Vale, East Dulwich, SE223
£4,50008/240.26 miCopleston Road, Peckham, London, SE155
£2,50004/250.26 mi-3
£2,75009/240.28 mi-3
£2,75002/250.28 mi-3
£2,75008/240.28 miEglington Court, London, SE153
£3,00008/240.29 miNutbrook Street Peckham SE153
£3,40008/240.3 miUlverscroft Road East Dulwich SE224
£2,85008/240.3 miBarry Road, East Dulwich, SE223
£3,20001/250.31 mi-3
£4,75008/240.31 mi-3
£4,75008/240.31 mi-3
£3,00008/240.32 miHayes Grove, London, SE228DF3
£4,00001/250.33 mi-4
£4,50008/240.33 miMaxted Road, London4
£3,85008/240.35 miHowden Street, London, SE154
£3,00008/240.35 miUlverscroft Road, London3
£2,75008/240.35 miBlackwater Street, East Dulwich, London, SE223
£3,20008/240.36 miBlackwater Street East Dulwich SE224
£4,20008/240.37 miEast Dulwich Grove, London5
£4,20008/240.37 miEast Dulwich Grove, London6
£4,25008/240.38 miFeatherstone Mews, East Dulwich4
£2,85003/250.38 mi-4
£2,35008/240.38 miSt. Francis Road Dulwich SE223
£2,30008/240.39 miUpland Road London SE223
£4,00008/240.39 miUpland Road, East Dulwich, London, SE224
£3,75008/240.4 miGlengarry Road, London, SE225
£4,50008/240.41 mi-5
£4,65008/240.41 miWaghorn Street, London, SE155
£4,10009/240.41 mi-4
£4,10008/240.41 miPlayfield Crescent, London, SE224

Local Area Statistics

Population in SE22

29,687

Population in London

4,771,921

Town centre distance

4.88 miles away

Nearest school

0.20 miles away

Nearest train station

0.33 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-5%

Sales demand

Buyer's market

Capital growth (5yrs)

+10%

Property History

Listed for £1,450,000

January 17, 2025

Floor Plans

Description

  • Five double bedrooms +
  • Three bathrooms +
  • Cellar/Basement +
  • 66-ft garden +
  • Fully-extended +
  • Desirable, residential road +
  • Excellent local schools and parks +

Guide Price £1,450,000-£1,500,000. Charming, spacious and wonderfully extended five-bedroom, three bathroom family house on this desirable residential road in the heart of East Dulwich.

Worlingham Road is enviably located for the independent bars, restaurants and coffee shops of Lordship Lane, Bellenden Road and North Cross Road. There are a choice of excellent primary and secondary schools nearby as well as parks and green spaces. Strong transport links into The City and West End from East Dulwich station (0.4 miles) and Peckham Rye station (0.9 miles) as well as bus/cycle routes through the neighbouring Herne Hill, Dulwich Village and Camberwell.

Boasting over 1,990 Sq Ft of internal space including a 23-ft kitchen-breakfast room which opens out onto the 66-ft garden laid to lawn with a BBQ patio. There is a characterful 25-ft bay-fronted double reception room as well as a large downstairs utility room and WC. To the first floor are three comfortable double bedrooms including the 15-ft bay-fronted principal bedroom and the family bathroom. To the second floor are two shower rooms and two further double bedrooms including the 18-ft loft room with eaves storage.

Having been fully extended by the current owners who are looking to upsize in the area; there is some gentle modernisation required in places and further potential to dig down into the basement STPP.

EPC: D | Council Tax Band: E

Agent Details

Pedder, East Dulwich

020 3889 1517

Next Steps?

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