4 Bed Terraced House, Refurb/BRRR, London, NW8 6DA, £3,100,000

Avenue Road, St John's Wood NW8 6DA - 5 views - 3 months ago

Leasehold
Refurb/BRRR
~129 m²
+15 photos

ValuationOvervalued

Sold Prices£1.2M - £22.5M
Sold Prices/m²£8.4K/m² - £40.3K/m²

 

 

Square Metres

~129.26 m²
Price/m²£24K/m²

Value Estimate

£1,655,774

 

 

End Value (After Refurb)

£2,773,937

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£775,000

Stamp Duty & Legal Fees

£377,450

Refurb Costs

£68,308

Bridging Loan Interest

£81,375

Total Cash In

£1,303,883

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£2,773,937

Mortgage (After Refinance)

£2,080,453

Mortgage LTV

75%

Cash Left In

£1,303,883

Equity

£693,484

Rent Range

£4,000 - £25,783

Rent Estimate

£9,139

Running Costs/mo

£10,516

Cashflow/mo

£-1,377

Cashflow/yr

£-16,528

Gross Yield

4%

Local Sold Prices

50 sold prices from £1.2M to £22.5M, average is £3.0M. £8.4K/m² to £40.3K/m², average is £17.5K/m².

PriceDateDistanceAddressBeds 
£3.0M06/210.16 mi47, Townshend Road, London, Greater London NW8 6LJ4
£3.3M03/210.16 mi51, Townshend Road, London, Greater London NW8 6LJ4
£3.3M03/210.16 mi51, Townshend Road, London, Greater London NW8 6LJ4
£3.9M05/210.17 mi30, Woronzow Road, London, Greater London NW8 6QE4
£3.9M05/210.18 mi30, Woronzow Road, London, Greater London NW8 6QE4
£10.0M05/220.27 mi14, Ordnance Hill, London, Greater London NW8 6PX4
£3.4M12/200.27 mi29, St Johns Wood Terrace, London, Greater London NW8 6JL4
£2.7M04/240.27 mi27, St Johns Wood Terrace, London, Greater London NW8 6JL4
£3.3M11/220.27 mi20, St Johns Wood Terrace, London, Greater London NW8 6JL4
£8.6M05/220.28 mi3, Norfolk Road, London, Greater London NW8 6AX4
£3.5M02/220.29 mi9, Ordnance Hill, London, Greater London NW8 6PR4
£3.0M06/210.3 mi7, Ordnance Hill, London, Greater London NW8 6PR4
£3.3M02/220.3 mi19, Ordnance Hill, London, Greater London NW8 6PR4
£2.3M06/230.32 mi55, Meadowbank, London, Greater London NW3 3AY4
£2.3M03/210.32 mi34, Meadowbank, London, Greater London NW3 3AY4
£5.2M04/230.32 mi12a, Norfolk Road, London, Greater London NW8 6HE4
£7.2M11/210.33 mi95, King Henrys Road, London, Greater London NW3 3QX4
£3.0M05/220.34 mi17, St Johns Wood Terrace, London, Greater London NW8 6JJ4
£8.5M12/220.35 mi34, Acacia Road, London, Greater London NW8 6AS4
£4.1M06/210.36 mi20, Ainger Road, London, Greater London NW3 3AS4
£2.6M07/220.36 mi29, Elliott Square, London, Greater London NW3 3SU4
£2.0M04/230.38 mi118, King Henrys Road, London, Greater London NW3 3SN4
£1.9M03/210.39 mi34, Elliott Square, London, Greater London NW3 3SU4
£1.6M11/200.39 mi4, Elliott Square, London, Greater London NW3 3SU4
£4.5M07/220.4 mi3, Chamberlain Street, London, Greater London NW1 8XB4
£4.7M09/230.4 mi7, Rothwell Street, London, Greater London NW1 8YH4
£4.2M11/200.4 mi66, Acacia Road, London, Greater London NW8 6AE4
£3.3M12/200.42 mi16, Queens Grove, London, Greater London NW8 6EL4
£22.5M10/230.42 mi25, St Johns Wood Park, London, Greater London NW8 6QR4
£5.2M03/220.43 mi53, Queens Grove, London, Greater London NW8 6EN4
£2.7M04/220.46 mi23, The Marlowes, London, Greater London NW8 6NB4
£1.5M06/210.46 mi4, Huson Close, London, Greater London NW3 3JW4
£1.4M01/210.46 mi15, Brocas Close, London, Greater London NW3 3LD4
£1.2M06/210.47 mi17, Briary Close, London, Greater London NW3 3JZ4
£1.5M10/220.47 mi17, Briary Close, London, Greater London NW3 3JZ4
£3.3M03/210.47 mi5, Queens Grove, London, Greater London NW8 6EL4
£1.9M03/210.49 mi4, Middle Field, London, Greater London NW8 6NE4
£2.0M09/210.49 mi10, Middle Field, London, Greater London NW8 6NE4
£2.5M05/210.49 mi32, The Marlowes, London, Greater London NW8 6NA4
£2.2M01/230.49 mi26, The Marlowes, London, Greater London NW8 6NA4
£2.3M12/200.49 mi16, Manley Street, London, Greater London NW1 8LT4
£1.7M02/240.51 mi155, Fellows Road, London, Greater London NW3 3JJ4
£4.3M05/240.54 mi11, Chalcot Road, London, Greater London NW1 8LH4
£2.9M05/210.58 mi33, Princess Road, London, Greater London NW1 8JS4
£2.9M10/230.59 mi9, Marlborough Hill, London, Greater London NW8 0NN4
£2.7M06/210.6 mi6, Provost Road, London, Greater London NW3 4ST4
£4.6M09/210.61 mi13, St Marks Crescent, London, Greater London NW1 7TS4
£4.6M09/210.61 mi13, St Marks Crescent, London, Greater London NW1 7TS4
£3.0M01/230.61 mi7, Lambolle Place, London, Greater London NW3 4PD4
£3.0M11/210.61 mi68, Loudoun Road, London, Greater London NW8 0NA4

Local Rents

50 rents from £4K/mo to £25.8K/mo, average is £7.9K/mo.

RentDateDistanceAddressBeds 
£4,00007/240.04 miCecil Grove, Benjamin House Cecil Grove, NW83
£21,45006/240.05 miSt. Stephen's Close, Avenue Road, London, NW85
£7,77806/240.05 miAvenue Close, Avenue Road, St Johns Wood, London, NW84
£7,34506/240.05 miAvenue Road, St John's Wood, London, NW84
£8,21207/240.05 miSt. Stephens Close, Avenue Road, St John's Wood, London, NW83
£4,76706/240.05 miBenjamin House, Cecil Grove, London3
£10,83306/240.06 miAvenue Road, St Johns Wood, NW85
£13,00006/240.06 miAvenue Road, St Johns Wood, NW85
£12,97806/240.06 miAvenue Road, St Johns Wood, NW85
£12,78307/240.06 miAvenue Road, St Johns Wood, NW85
£7,77806/240.07 miAvenue Close, Avenue Road, London, NW84
£9,75008/240.07 miAvenue Road, St John's Wood5
£9,75008/240.08 miAvenue Road, St John's Wood, NW85
£7,15006/240.08 miParkwood Point, St John's Wood, NW83
£10,18306/240.09 miParkwood Point, St John's Wood, NW84
£4,33306/240.09 miAvenue Road, St Johns Wood, London, NW83
£4,87508/240.09 miAvenue Road, St Johns Wood, London, NW83
£10,00007/240.09 miPrince Regent Court, 8 Avenue Road, St Johns Wood NW8 7RB4
£25,78306/240.09 miParkwood Point, St John's Wood, NW85
£21,45006/240.1 miSt Stephens Close, Avenue Road, St John's Wood NW85
£7,25008/240.12 miStockleigh Hall, 51 Prince Albert Road, St John's Wood, London, NW83
£5,63309/240.12 miBoydell Court, St. Johns Wood Park, London, NW84
£12,50008/240.12 miTownshend Road, St John's Wood, NW85
£12,50208/240.12 miTownshend Road, St Johns Wood, London, NW85
£4,70006/240.12 miLondon House, 7-9 Avenue Road, NW83
£6,00208/240.12 miLondon House, 7-9 Avenue Road, St John's Wood, London, NW84
£7,34506/240.12 miLondon House, Avenue Road, St John's Wood, London, NW84
£5,20006/240.12 miLondon House, 7-9 Avenue Road, NW83
£5,99706/240.12 miLondon House, 7-9 Avenue Road, London, NW83
£6,00007/240.12 miLondon House, 7-9 Avenue Road, NW84
£6,00008/240.12 miLondon House, Avenue Road, London, NW84
£9,75008/240.12 miLondon House, 7-9 Avenue Road, St Johns Wood, NW84
£5,17808/240.12 miAvenue Road, St John's Wood4
£5,99708/240.12 miAvenue Road, St John's Wood4
£7,99906/240.12 miAvenue Road, St John's Wood, NW83
£8,50206/240.12 miPrince Albert Road, St John's Wood, NW83
£7,99906/240.12 miAvenue Road Regents Park NW83
£7,99906/240.12 miAvenue Road, St John's Wood, London, NW83
£9,75006/240.12 miWoronzow Road, St John's Wood, London, NW85
£4,87508/240.12 miAvenue Road, St Johns Wood, London, NW83
£6,00007/240.12 miAvenue Road London NW84
£4,50006/240.12 miSt James's Terrace Mews3
£7,25007/240.12 miStockleigh Hall, 51 Prince Albert Road, NW83
£4,50007/240.13 miStockleigh Hall, Prince Albert Road, London, NW83
£9,75006/240.13 miAvenue Road, St Johns Wood, London, NW84
£8,45006/240.13 miAvenue Road St Johns Wood NW84
£19,93306/240.13 miSt. Edmunds Terrace, St John's Wood, NW83
£8,00006/240.13 miAvenue Road, St. Johns Wood, NW83
£7,25007/240.13 miStockleigh Hall, 51 Prince Albert Road, St John's Wood, London, NW83
£19,93306/240.14 miSt Edmunds Terrace, London, NW83

Local Area Statistics

Population in NW8

33,802

Population in London

4,771,921

Town centre distance

2.60 miles away

Nearest school

0.10 miles away

Nearest train station

0.45 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

-22%

Sales demand

Buyer's market

Capital growth (5yrs)

-13%

Property History

Listed for £3,100,000

January 22, 2025

Floor Plans

Description

  • 4 bedrooms +
  • 1 reception room +
  • 3 bathrooms +
  • Lift +
  • Modern +
  • Concierge +
  • Second Floor +
  • Terrace +
  • Town/City +
  • Lateral +

Set within a highly desirable, well-maintained development, this large property provides generous living spaces, a superb location, and the opportunity to add value through modernisation. The property features an expansive living room, ideal for both relaxation and entertaining, as well as a separate dining room (which could alternatively be used as a second living room). A large kitchen offers ample room for a full renovation, providing a perfect canvas for those looking to design a contemporary, family-friendly cooking space and the four bedrooms are all of good size and feature space for fitted wardrobes.

The property is set within beautiful grounds and also comes with off street parking, a highly sought-after feature in this area. For added convenience and peace of mind, the building is served by a dedicated porter who ensures the smooth running of the development and its communal areas. With its superb dimensions, flexible layout, and prime location, this property represents an outstanding opportunity for anyone looking to create a dream home in one of NW8's most desirable addresses.

*Please note that we have been unable to confirm the next review dates for the service charge/ground rent. You should ensure that you or your advisors make your own inquiries.

St John's Wood is a well established residential area with wonderful shops, restaurants and transport facilities providing easy access to central London. Local attractions include the Abbey Road studios, made famous by The Beatles and Lord's Cricket Ground.

The American School in Loudoun Road is very popular, with many executives relocating to London with their families and close to the green spaces of Regent's Park and Primrose Hill.

Avenue Close is well-connected by public transport. St John's Wood Underground Station (Jubilee Line) offers direct access to Central London locations such as Bond Street, Westminster, and Canary Wharf. Maida Vale Underground Station (Bakerloo Line) is also nearby, providing further connections to the West End and beyond.

Agent Details

Knight Frank, St John's Wood

020 3869 5205

Next Steps?

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