3 Bed Flat, Single Let, London, W9 1PW, £685,000

Brym Court, 96 Maida Vale, Maida Vale, London, W9 1PW - 2 views - 2 months ago

Leasehold
BTL
ROI: 1%
~93 m²
+9 photos

ValuationUndervalued

Sold Prices£425K - £4.3M
Sold Prices/m²£6.5K/m² - £19.5K/m²

 

 

Square Metres

~93 m²
Price/m²£7.4K/m²

Value Estimate

£828,850
BMV21%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£171,250

Stamp Duty & Legal Fees

£43,500

Total Cash In

£214,750

 

 

Cash Out

 

Rent Range

£2,600 - £5,611

Rent Estimate

£3,019

Running Costs/mo

£2,764

Cashflow/mo

£255

Cashflow/yr

£3,055

ROI

1%

Gross Yield

5%

Local Sold Prices

50 sold prices from £425K to £4.3M, average is £1.0M. £6.5K/m² to £19.5K/m², average is £11.2K/m².

PriceDateDistanceAddressBeds 
£1.3M01/230.14 mi178c, Randolph Avenue, London, Greater London W9 1PE3
£740K12/200.15 miFlat 55, Greville Hall, Greville Place, London, Greater London NW6 5JT3
£500K09/230.25 miFlat 36, Kilburn Gate, Kilburn Priory, London, Greater London NW6 5NE3
£425K07/230.25 miFlat 16, Kilburn Gate, Kilburn Priory, London, Greater London NW6 5ND3
£1.3M09/230.26 miFlat 10, Abbey Court, Abbey Road, St Johns Wood, London, Greater London NW8 0AU3
£1.0M12/200.3 miFlat 19, Biddulph Mansions, Elgin Avenue, London, Greater London W9 1HZ3
£935K01/210.31 miFlat 15, Elgin Mansions, Elgin Avenue, London, Greater London W9 1JG3
£1.1M09/210.35 miFlat 176, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG3
£1.1M02/210.35 miFlat 144, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG3
£975K05/230.35 miFlat 168, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG3
£1.6M07/210.36 miFlat 15, Vale Court, Maida Vale, London, Greater London W9 1RT3
£1.1M05/210.36 miFlat 240, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NQ3
£720K11/230.36 mi121, Cambridge Avenue, London, Greater London NW6 5AA3
£1.0M03/210.37 miFlat 83, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£1.2M03/210.37 miFlat 33, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£2.2M06/230.37 miFlat 53, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£1.8M09/230.38 miFlat 9, Neville Court, Abbey Road, St Johns Wood, London, Greater London NW8 9DD3
£1.1M08/210.39 miFlat 45, Grove Hall Court, Hall Road, London, Greater London NW8 9NY3
£1.2M10/230.39 miFlat 40, Grove Hall Court, Hall Road, London, Greater London NW8 9NY3
£850K05/210.4 miFlat 76, Morshead Mansions, Morshead Road, London, Greater London W9 1LG3
£915K05/210.4 miFlat 42, Morshead Mansions, Morshead Road, London, Greater London W9 1LF3
£900K03/210.41 miFlat 16, Morshead Mansions, Morshead Road, London, Greater London W9 1LE3
£1.1M04/230.41 miFlat 23, Morshead Mansions, Morshead Road, London, Greater London W9 1LE3
£1.1M03/230.43 miFlat 53, Castellain Mansions, Castellain Road, London, Greater London W9 1HE3
£895.2K11/230.44 miCastellain Mansions, Flat 108, Castellain Road, London, Greater London W9 1HB3
£873K02/230.44 miFlat 112, Castellain Mansions, Castellain Road, London, Greater London W9 1HB3
£2.4M12/200.45 miFlat 75, South Lodge, Circus Road, London, Greater London NW8 9EU3
£1.4M09/210.48 miThird And Fourth Floor Flat, 149, Sutherland Avenue, London, Greater London W9 1ES3
£4.3M10/210.49 mi8a, Melina Place, London, Greater London NW8 9SA3
£1.0M10/230.5 mi13a, Priory Terrace, London, Greater London NW6 4DG3
£863K06/210.5 miFlat 31, Delaware Mansions, Delaware Road, London, Greater London W9 2LH3
£1.1M10/200.5 miFlat 403, Elm Tree Court, Elm Tree Road, London, Greater London NW8 9JT3
£645K01/210.51 mi179, Scott Ellis Gardens, London, Greater London NW8 9RS3
£475K06/210.53 mi99b, Malvern Road, London, Greater London NW6 5PU3
£595K10/230.53 mi156d, Belsize Road, London, Greater London NW6 4BJ3
£1.6M06/230.54 mi3b, Randolph Crescent, London, Greater London W9 1DP3
£3.8M01/210.54 mi22, Randolph Crescent, London, Greater London W9 1DR3
£565K02/210.56 miFirst Floor Flat, 106, Shirland Road, London, Greater London W9 2EQ3
£825K03/230.59 miFlat 28, Elgood House, Wellington Road, St Johns Wood, London, Greater London NW8 9TG3
£815K02/210.62 mi2a, Hazelmere Road, London, Greater London NW6 6PY3
£1.3M03/240.62 miCentury Court, Flat 25, Grove End Road, London, Greater London NW8 9LD3
£1.2M07/230.62 miFlat 31, Century Court, Grove End Road, London, Greater London NW8 9LD3
£1.3M06/230.63 mi26c, Clarendon Gardens, London, Greater London W9 1AZ3
£1.8M10/210.63 miBasement, 22, Clarendon Gardens, London, Greater London W9 1AZ3
£825K03/210.65 miFirst Floor Flat, 10, Clarendon Gardens, London, Greater London W9 1AY3
£795K10/200.66 miFlat 50, Buttermere Court, Boundary Road, London, Greater London NW8 6NS3
£950K11/210.66 miFlat 1, Buttermere Court, Boundary Road, London, Greater London NW8 6NR3
£580K11/230.67 mi57b, Sutherland Avenue, London, Greater London W9 2HF3
£1.4M04/230.67 miFlat 60, St Johns Wood Court, St Johns Wood Road, London, Greater London NW8 8QS3
£735K04/230.68 mi17a, Lydford Road, London, Greater London W9 3LU3

Local Rents

49 rents from £2.6K/mo to £5.6K/mo, average is £4K/mo.

RentDateDistanceAddressBeds 
£3,64906/240.06 miHamilton Terrace, St. John's Wood3
£5,61110/240.07 miMaida Vale, Maida Vale, London, W93
£3,64906/240.07 miHamilton Terrace, St Johns Wood, NW83
£3,65006/240.07 miHamilton Terrace, St Johns Wood, London, NW83
£4,76706/240.07 miHamilton Terrace, St Johns Wood, London, NW83
£4,31207/240.07 miHamilton Terrace, London, NW83
£3,64906/240.07 miHamilton Terrace, St John's Wood, London, NW83
£3,64906/240.08 miHamilton Terrace, St John's Wood, London, NW83
£2,99906/240.1 miHamilton Terrace - 3 Double Bedrooms3
£3,35806/240.1 miHamilton Terrace, London, NW83
£4,29006/240.11 miMarlborough Place, St John's Wood, London, NW83
£3,25010/240.13 miRandolph Avenue, Maida Vale, London, W93
£3,40010/240.13 mi-3
£3,40010/240.13 mi-3
£5,41707/240.13 miCarlton Vale, London, NW63
£4,70003/250.15 mi-3
£2,75006/240.15 miGreville Place, London, NW63
£3,00008/240.15 miGreville Hall, Greville Place, London, NW63
£4,31206/240.16 miRandolph Gardens, London, NW63
£4,31207/240.16 miRandolph Gardens, Maida Vale, NW63
£3,15012/240.16 mi-3
£4,31206/240.17 miRandolph Gardens, Maida Vale, London, NW63
£4,00008/240.17 miCarlton Hill, St Johns Wood3
£4,00008/240.17 miCarlton Hill, London, NW83
£5,20006/240.19 miHamilton Terrace, London, NW83
£2,99910/240.19 miMaida Vale, London, W93
£2,79910/240.19 miMaida Vale, London, W93
£4,00008/240.19 miCarlton Hill, St Johns Wood, NW83
£4,00008/240.19 miCarlton Hill, St Johns Wood, London NW83
£4,00008/240.19 miCarlton Hill, St Johns Wood, London, NW83
£2,60010/240.19 miMaida Vale, Maida Vale, London, W93
£4,00008/240.19 miCarlton Hill, St John's Wood, NW83
£3,79106/240.2 miMarlborough Place, London, NW83
£4,30003/250.2 mi-3
£4,30003/250.2 mi-3
£4,76707/240.22 miClifton Hill, St. John's Wood, London, NW83
£5,17810/240.23 miElgin Avenue, London, W93
£2,90006/240.24 miMaple Mews, NW63
£4,76707/240.24 miClifton Hill, St Johns Wood, NW83
£4,76708/240.24 miClifton Hill, St John's Wood, London, NW83
£4,76708/240.24 miClifton Hill, St Johns Wood, London, NW83
£4,11706/240.24 miClifton Hill, St John's Wood NW83
£3,25008/240.25 miMaple Mews, London3
£3,95007/240.25 miMarlborough Place, St Johns Wood3
£4,33406/240.25 miAbbey Road,NW8, St John's Wood, London, NW83
£3,20012/230.25 miKilburn Gate, Maida Vale NW63
£3,95007/240.25 miMarlborough Place, St Johns Wood, NW83
£4,33306/240.26 miGreville Place, London, NW63
£4,00006/240.26 miGreville Place London NW63

Local Area Statistics

Population in W9

37,724

Population in London

4,771,921

Town centre distance

3.47 miles away

Nearest school

0.10 miles away

Nearest train station

0.22 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-3%

Sales demand

Buyer's market

Capital growth (5yrs)

+12%

Property History

Listed for £685,000

January 29, 2025

Floor Plans

Description

  • Garage +
  • Off-Street Parking +

O.I.G Real Estate are proud to market this spacious three bedroom apartment.

The property benefits from an abundance of natural light, spacious reception/dining room, ample storage, private garage & separate off-street parking space. In addition, Brym Court is perfectly located for easy access to the amenities of Maida Vale, Little Venice, Paddington & St John's Wood.

Leasehold - 121 Years.

Agent Details

OIG Real Estate Limited, London

020 4572 3676

Next Steps?

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