6 Bed Detached House, Refurb/BRRR, Croydon, CR0 5DD, £1,225,000

Fitzjames Avenue, Lloyd Park, Croydon, CR0 5DD - 2 views - 3 months ago

Refurb/BRRR
~186 m²
+10 photos

ValuationOvervalued

Sold Prices£540K - £2.3M
Sold Prices/m²£3.5K/m² - £8.7K/m²

 

 

Square Metres

~186 m²
Price/m²£6.6K/m²

Value Estimate

£946,128

 

 

End Value (After Refurb)

£1,137,500

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£306,250

Stamp Duty & Legal Fees

£111,450

Refurb Costs

£98,310

Bridging Loan Interest

£32,156

Total Cash In

£549,916

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£1,137,500

Mortgage (After Refinance)

£853,125

Mortgage LTV

75%

Cash Left In

£549,916

Equity

£284,375

Rent Range

£1,900 - £4,500

Rent Estimate

£3,200

Running Costs/mo

£4,215

Cashflow/mo

£-1,015

Cashflow/yr

£-12,176

Gross Yield

3%

Local Sold Prices

50 sold prices from £540K to £2.3M, average is £1.2M. £3.5K/m² to £8.7K/m², average is £5.1K/m².

PriceDateDistanceAddressBeds 
£900K10/200.1 mi166, Addiscombe Road, Croydon, Greater London CR0 7LA6
£1.2M06/210.12 mi49, Upfield, Croydon, Greater London CR0 5DR6
£1.5M09/210.21 mi22, Fitzjames Avenue, Croydon, Greater London CR0 5DH6
£1.7M11/220.21 mi4, Fitzjames Avenue, Croydon, Greater London CR0 5DH6
£1.6M03/210.43 miSummerfield, 2, Harland Avenue, Croydon, Greater London CR0 5QB6
£825K05/230.45 mi201, Shirley Road, Croydon, Greater London CR0 8SB6
£540K01/210.52 mi16, Ashling Road, Addiscombe, Croydon, Greater London CR0 7DA6
£710K04/230.63 mi165, Lower Addiscombe Road, Croydon, Greater London CR0 6PW6
£1.0M01/230.92 mi68, Coombe Road, Croydon, Greater London CR0 5SH6
£570K10/210.98 mi15, Meadvale Road, Croydon, Greater London CR0 6JY6
£2.3M12/201.23 miRanelagh House, Bishops Walk, Croydon, Greater London CR0 5BA6
£1.9M10/221.23 miArtemis, Bishops Walk, Croydon, Greater London CR0 5BA6
£1.3M09/211.83 mi47, Whitgift Avenue, South Croydon, Greater London CR2 6AZ6
£730K07/231.92 mi365, Holmesdale Road, London, Greater London SE25 6PN6
£1.3M12/202.02 mi21a, West Hill, South Croydon, Greater London CR2 0SB6
£940K11/202.02 mi49, West Hill, South Croydon, Greater London CR2 0SB6
£1.6M03/232.02 mi7, West Hill, South Croydon, Greater London CR2 0SB6
£950K12/222.05 mi38, Wheathill Road, London, Greater London SE20 7XH6
£1.0M12/222.16 mi101, South Norwood Hill, London, Greater London SE25 6BY6
£1.0M11/222.16 mi87, South Norwood Hill, London, Greater London SE25 6BY6
£860K04/212.25 mi25, Cheyne Park Drive, West Wickham, Greater London BR4 9LQ6
£860K04/212.26 mi25, Cheyne Park Drive, West Wickham, Greater London BR4 9LQ6
£1.0M06/232.29 miBraeside, 240, Sanderstead Road, South Croydon, Greater London CR2 0AJ6
£700K04/212.29 mi117, Blenheim Park Road, South Croydon, Greater London CR2 6BL6
£1.3M09/222.43 mi147, Village Way, Beckenham, Greater London BR3 3NL6
£1.0M12/202.44 mi46, Auckland Road, London, Greater London SE19 2DJ6
£1.3M06/212.44 mi44, Auckland Road, London, Greater London SE19 2DJ6
£1.1M06/212.53 mi117, Old Farleigh Road, South Croydon, Greater London CR2 8QD6
£590K02/212.59 mi59, Richmond Road, Thornton Heath, Greater London CR7 7QF6
£1.5M06/212.61 mi82, Manor Way, Beckenham, Greater London BR3 3LR6
£2.0M08/232.67 mi1, Queens Road, Beckenham, Greater London BR3 4JN6
£1.4M01/212.67 mi5, Queens Road, Beckenham, Greater London BR3 4JN6
£1.2M07/232.67 mi32, Queens Road, Beckenham, Greater London BR3 4JW6
£1.0M03/212.67 mi32, Queens Road, Beckenham, Greater London BR3 4JW6
£1.4M02/232.67 mi16, Queens Road, Beckenham, Greater London BR3 4JW6
£1.9M05/212.68 mi12, Elm Road, Beckenham, Greater London BR3 4JB6
£1.8M06/232.69 mi34, Hayne Road, Beckenham, Greater London BR3 4JA6
£2.3M10/202.75 mi33, Wickham Way, Beckenham, Greater London BR3 3AE6
£2.2M06/212.79 mi58, Manor Way, Beckenham, Greater London BR3 3LJ6
£1.2M12/202.82 mi26, Barnmead Road, Beckenham, Greater London BR3 1JE6
£735K10/202.84 mi47, Sanderstead Court Avenue, South Croydon, Greater London CR2 9AW6
£1.4M03/212.87 mi7, Russell Green Close, Purley, Greater London CR8 2NS6
£1.5M11/202.87 mi4, Elwill Way, Beckenham, Greater London BR3 3AD6
£875K03/212.88 mi132, The Avenue, West Wickham, Greater London BR4 0EA6
£697K01/232.9 mi22, Grasmere Road, Purley, Greater London CR8 1DU6
£1.6M06/212.94 mi20, Thicket Road, London, Greater London SE20 8DD6
£2.3M06/222.94 mi26, Hamlet Road, London, Greater London SE19 2AW6
£560K05/212.95 mi263, Norbury Crescent, London, Greater London SW16 4LF6
£1.4M06/212.97 mi11a, Whitecroft Way, Beckenham, Greater London BR3 3AQ6
£1.3M02/213 mi45, Belvedere Road, Upper Norwood, London, Greater London SE19 2HP6

Local Rents

29 rents from £1.9K/mo to £4.5K/mo, average is £3.3K/mo.

RentDateDistanceAddressBeds 
£4,00012/240.06 miUpfield, Croydon, CR04
£4,00012/240.06 miUpfield, Croydon, CR04
£4,00012/240.06 miUpfield, Croydon, CR04
£4,00012/240.06 miUpfield, Croydon, CR04
£4,25004/250.14 mi-4
£3,70012/240.14 miAddiscombe Road, Croydon, CR05
£3,30012/240.21 miCheyne Walk, Croydon, CR04
£3,30012/240.21 miCheyne Walk, Croydon, CR04
£3,50003/240.32 mi-5
£3,50004/250.32 mi-5
£3,60003/250.33 mi-5
£3,50003/250.33 mi-5
£4,25012/240.34 miCroydon, CR05
£2,20012/240.36 miCompton Road, Addiscombe, CR03
£2,80003/250.38 mi-4
£2,50002/250.51 mi-4
£2,50002/250.51 mi-4
£2,90012/240.52 miTanglewood Close, CROYDON4
£3,30004/250.53 mi-6
£2,50003/240.53 mi-4
£2,15012/240.53 miBracewood Gardens, Croydon, CR04
£2,15002/240.53 mi-4
£2,60012/240.56 miFernhurst Road, Croydon, CR05
£2,15012/240.56 miBracewood Gardens, Croydon, CR04
£4,50012/240.57 mi-8
£2,60004/250.57 mi-3
£1,90004/250.58 mi-3
£2,50004/250.61 mi-3
£2,40002/240.61 mi-4

Local Area Statistics

Population in CR0

153,803

Population in Croydon

153,811

Town centre distance

0.26 miles away

Nearest school

0.30 miles away

Nearest train station

0.50 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+10%

Sales demand

Balanced market

Capital growth (5yrs)

+6%

Property History

Price changed to £1,225,000

March 25, 2025

Listed for £1,300,000

January 30, 2025

Floor Plans

Description

  • Gorgeous 6 bedroom detached house +
  • 3 spacious reception rooms +
  • Modern kitchen and elegant dining room with a bar area +
  • Conservatory and utility room +
  • Stunning garden with a pool (need of renovation) +
  • Main bedroom and guest bedroom with en-suit bathrooms +
  • Private driveway for multiple cars +
  • Whitgift Estate - Highly sought-after location +

Beautifully presented throughout, this gorgeous 6 bedroom house boasts bright and ample living throughout with modern kitchen, elegant dining room with bar area, 3 bathrooms and a lovely garden.

Fitzjames Avenue benefits from a stunning position within moments of sprawling Lloyd Park, Addiscombe Recreation Ground and Shirley Park Golf Club. Amenities and the High Street are minutes away, while bus routes and trams are available.

Please use the reference CHPK4000070 when contacting Foxtons.

Agent Details

Foxtons, Croydon

020 3907 3418

Next Steps?

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