3 Bed House, Refurb/BRRR, London, E15 1TG, £500,000





ValuationFair Value
Sold Prices | £315K - £710K |
Sold Prices/m² | £3.6K/m² - £9.1K/m² |
| |
Square Metres | ~93 m² |
Price/m² | £5.4K/m² |
Value Estimate | £510,000£510,000 |
| |
End Value (After Refurb) | £570,283£570,283 |
Uplift in Value | +14%+14% |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging LoanBridging Loan |
Deposit (25%) | £125,000£125,000 |
Stamp Duty & Legal Fees | £28,700£28,700 |
Refurb Costs | £49,200£49,200 |
Bridging Loan Interest | £13,125£13,125 |
Total Cash In | £217,775£217,775 |
| |
Cash Out | |
Monetisation | FlipRefinance & RentRefinance & Rent |
Revaluation | £570,283£570,283 |
Mortgage (After Refinance) | £427,712£427,712 |
Mortgage LTV | 75%75% |
Cash Released | £52,712£52,712 |
Cash Left In | £165,063£165,063 |
Equity | £142,571£142,571 |
Rent Range | £1,750 - £4,500£1,750 - £4,500 |
Rent Estimate | £2,619 |
Running Costs/mo | £2,326£2,326 |
Cashflow/mo | £293£293 |
Cashflow/yr | £3,517£3,517 |
ROI | 2%2% |
Gross Yield | 6%6% |
Local Sold Prices
50 sold prices from £315K to £710K, average is £560K. £3.6K/m² to £9.1K/m², average is £6.1K/m².
Price | Date | Distance | Address | Price/m² | m² | Beds | Type | |
£475K | 06/22 | 0.06 mi | 48, Arundel Close, London, Greater London E15 1UH | - | - | 3 | Semi-Detached House | |
£570K | 12/22 | 0.08 mi | 93, Gurney Road, London, Greater London E15 1SL | - | - | 3 | Terraced House | |
£540K | 06/23 | 0.09 mi | 24, Gurney Road, London, Greater London E15 1SH | - | - | 3 | Terraced House | |
£540K | 06/21 | 0.13 mi | 46, Devonshire Close, London, Greater London E15 1UG | £5,046 | 107 | 3 | Terraced House | |
£693K | 11/22 | 0.14 mi | 19, Buxton Road, London, Greater London E15 1QU | - | - | 3 | Terraced House | |
£581.5K | 03/22 | 0.14 mi | 18, Buxton Road, London, Greater London E15 1QU | - | - | 3 | Semi-Detached House | |
£570K | 05/23 | 0.15 mi | 7, Hatfield Road, London, Greater London E15 1RA | £6,404 | 89 | 3 | Terraced House | |
£515K | 09/21 | 0.15 mi | 20, Cruikshank Road, London, Greater London E15 1SN | £5,598 | 92 | 3 | Terraced House | |
£459K | 05/21 | 0.16 mi | 10, Trevelyan Road, London, Greater London E15 1SU | - | - | 3 | Terraced House | |
£512.5K | 08/22 | 0.17 mi | 17, Trevelyan Road, London, Greater London E15 1SU | - | - | 3 | Semi-Detached House | |
£562.5K | 09/21 | 0.21 mi | 15, Chobham Road, London, Greater London E15 1LU | £5,208 | 108 | 3 | Terraced House | |
£565K | 04/23 | 0.23 mi | 83, Ramsay Road, London, Greater London E7 9EN | £6,647 | 85 | 3 | Terraced House | |
£521.3K | 12/21 | 0.23 mi | 4, Dunmow Road, London, Greater London E15 1TZ | £5,061 | 103 | 3 | Terraced House | |
£490K | 12/20 | 0.23 mi | 22, Dunmow Road, London, Greater London E15 1TZ | £5,833 | 84 | 3 | Terraced House | |
£650K | 08/21 | 0.24 mi | 11, Dunmow Road, London, Greater London E15 1TZ | £6,633 | 98 | 3 | Terraced House | |
£575K | 09/22 | 0.24 mi | 75, Idmiston Road, London, Greater London E15 1RG | - | - | 3 | Semi-Detached House | |
£710K | 09/21 | 0.24 mi | 22, Worsley Road, London, Greater London E11 3JN | £9,103 | 78 | 3 | Terraced House | |
£555K | 11/22 | 0.25 mi | 52, Ash Road, London, Greater London E15 1HL | £6,687 | 83 | 3 | Terraced House | |
£315K | 08/21 | 0.26 mi | 90, Chatsworth Road, London, Greater London E15 1QZ | £3,571 | 88 | 3 | Semi-Detached House | |
£587K | 06/21 | 0.28 mi | 101, St James Road, Stratford, London, Greater London E15 1RN | £6,115 | 96 | 3 | Terraced House | |
£560K | 01/21 | 0.29 mi | 71, Chandos Road, London, Greater London E15 1TT | - | - | 3 | Terraced House | |
£610K | 03/23 | 0.29 mi | 122, Colegrave Road, London, Greater London E15 1EA | £6,162 | 99 | 3 | Terraced House | |
£547.3K | 01/21 | 0.31 mi | 69, Selby Road, London, Greater London E11 3LS | £6,757 | 81 | 3 | Terraced House | |
£585K | 03/23 | 0.32 mi | 32, Elsham Road, London, Greater London E11 3JH | - | - | 3 | Terraced House | |
£601K | 04/23 | 0.32 mi | 19, Elsham Road, London, Greater London E11 3JH | - | - | 3 | Terraced House | |
£540K | 01/23 | 0.32 mi | 22, Trumpington Road, London, Greater London E7 9EJ | - | - | 3 | Terraced House | |
£645K | 04/23 | 0.33 mi | 11, Napier Road, London, Greater London E11 3JJ | £7,771 | 83 | 3 | Terraced House | |
£530K | 03/21 | 0.33 mi | 70, Selby Road, London, Greater London E11 3LR | £5,573 | 95 | 3 | Terraced House | |
£615.5K | 11/20 | 0.33 mi | 40, St James Road, Stratford, London, Greater London E15 1RL | £6,345 | 97 | 3 | Terraced House | |
£562.3K | 11/21 | 0.34 mi | 3, Cary Road, London, Greater London E11 3LG | - | - | 3 | Terraced House | |
£560K | 12/20 | 0.34 mi | 90, Henniker Road, London, Greater London E15 1JP | - | - | 3 | Terraced House | |
£570K | 01/21 | 0.34 mi | 19, Trumpington Road, London, Greater London E7 9EH | £7,369 | 77 | 3 | Terraced House | |
£522K | 12/20 | 0.34 mi | 9, David Street, London, Greater London E15 1PP | £5,832 | 90 | 3 | Semi-Detached House | |
£695K | 01/23 | 0.35 mi | 96a, Chobham Road, London, Greater London E15 1LZ | - | - | 3 | Terraced House | |
£440K | 05/23 | 0.35 mi | 91, Keogh Road, London, Greater London E15 4NS | £5,301 | 83 | 3 | Terraced House | |
£630K | 01/21 | 0.35 mi | 132, Chobham Road, London, Greater London E15 1LZ | £5,833 | 108 | 3 | Terraced House | |
£525K | 02/21 | 0.35 mi | 3, Ellingham Road, London, Greater London E15 2AU | £6,640 | 79 | 3 | Semi-Detached House | |
£445K | 10/21 | 0.35 mi | 21, Ellingham Road, London, Greater London E15 2AU | - | - | 3 | Semi-Detached House | |
£475K | 01/21 | 0.35 mi | 124, Keogh Road, London, Greater London E15 4NT | £5,053 | 94 | 3 | Terraced House | |
£495K | 03/23 | 0.35 mi | 133, Keogh Road, London, Greater London E15 4NT | £4,670 | 106 | 3 | Semi-Detached House | |
£575K | 04/21 | 0.36 mi | 105, Ramsay Road, London, Greater London E7 9EP | £8,099 | 71 | 3 | Terraced House | |
£600K | 04/23 | 0.36 mi | 147, Ramsay Road, London, Greater London E7 9EP | £7,229 | 83 | 3 | Terraced House | |
£400K | 01/21 | 0.36 mi | 170, Cann Hall Road, London, Greater London E11 3NH | £4,706 | 85 | 3 | Terraced House | |
£705K | 07/23 | 0.36 mi | 186, Cann Hall Road, London, Greater London E11 3NH | - | - | 3 | Terraced House | |
£520K | 03/21 | 0.36 mi | 33, Selby Road, London, Greater London E11 3LT | £7,027 | 74 | 3 | Terraced House | |
£587.5K | 05/21 | 0.36 mi | 52, Kingsdown Road, London, Greater London E11 3LP | £6,753 | 87 | 3 | Terraced House | |
£490K | 01/21 | 0.38 mi | 30, Louise Road, London, Greater London E15 4NW | £4,804 | 102 | 3 | Terraced House | |
£500K | 11/20 | 0.38 mi | 149, Crownfield Road, London, Greater London E15 2AS | £4,950 | 101 | 3 | Terraced House | |
£390K | 03/21 | 0.38 mi | 72, Cemetery Road, London, Greater London E7 9DG | £4,699 | 83 | 3 | Terraced House | |
£580K | 03/21 | 0.39 mi | 36, Cheneys Road, London, Greater London E11 3LN | £6,237 | 93 | 3 | Terraced House |
Local Rents
50 rents from £1.8K/mo to £4.5K/mo, average is £2.5K/mo.
Rent | Date | Distance | Address | Beds | Type | |
£2,250 | 02/25 | 0.03 mi | - | 3 | Flat | |
£2,300 | 03/24 | 0.11 mi | - | 3 | Terraced House | |
£2,300 | 04/25 | 0.11 mi | - | 3 | Terraced House | |
£2,300 | 03/24 | 0.11 mi | Hatfield Road, London, E15 | 3 | Terraced House | |
£1,750 | 12/24 | 0.12 mi | - | 3 | Flat | |
£2,300 | 05/24 | 0.13 mi | - | 3 | Terraced House | |
£2,400 | 04/24 | 0.15 mi | Trevelyan Road, London, E15 | 3 | Terraced House | |
£2,400 | 03/24 | 0.17 mi | Trevelyan Road, Stratford E15 | 3 | House | |
£2,450 | 04/24 | 0.24 mi | - | 3 | Flat | |
£2,400 | 04/24 | 0.24 mi | Thorogood Gardens, London, E15 | 3 | Flat | |
£2,100 | 04/24 | 0.24 mi | Ranelagh Road, London, E11 | 3 | Terraced House | |
£2,600 | 03/24 | 0.25 mi | Ranelagh Road, London | 3 | Terraced House | |
£2,300 | 04/25 | 0.26 mi | - | 3 | Flat | |
£2,500 | 03/24 | 0.28 mi | St. James Road, London, E15 | 3 | Terraced House | |
£2,800 | 03/24 | 0.29 mi | - | 3 | Terraced House | |
£2,500 | 05/24 | 0.29 mi | - | 3 | Terraced House | |
£4,500 | 12/24 | 0.29 mi | - | 3 | Terraced House | |
£2,200 | 04/24 | 0.29 mi | Hall Road, Stratford, E15 | 3 | House | |
£2,400 | 04/24 | 0.31 mi | - | 3 | Terraced House | |
£2,800 | 03/24 | 0.32 mi | - | 3 | Detached House | |
£2,000 | 03/24 | 0.36 mi | Cann Hall Road - E11 | 3 | Terraced House | |
£2,900 | 12/24 | 0.37 mi | - | 3 | Flat | |
£2,750 | 03/24 | 0.38 mi | Chobham Road, Stratford, London, E15 | 3 | Flat | |
£3,300 | 04/25 | 0.39 mi | - | 3 | Terraced House | |
£2,100 | 03/24 | 0.39 mi | Gazelle House, Manbey Park Road, Stratford, E15 | 3 | Flat | |
£2,300 | 03/24 | 0.39 mi | Cheneys Road, London, E11 | 3 | Terraced House | |
£2,100 | 03/24 | 0.39 mi | Chichester Road, Leytonstone | 3 | Flat | |
£2,300 | 03/24 | 0.39 mi | Cheneys Road, Leytonstone | 3 | Terraced House | |
£2,000 | 04/24 | 0.4 mi | Tower Hamlets Road, E7 | 3 | Flat | |
£2,250 | 03/24 | 0.4 mi | Colegrave Road, Stratford, London, E15 | 3 | Terraced House | |
£2,400 | 03/25 | 0.41 mi | - | 3 | Terraced House | |
£2,300 | 03/24 | 0.41 mi | Crownfield Road, Stratford, E15 | 3 | Terraced House | |
£2,300 | 11/19 | 0.42 mi | Wellington Road, Forest Gate, E7 | 3 | Terraced House | |
£2,500 | 04/25 | 0.42 mi | - | 3 | Terraced House | |
£2,700 | 04/25 | 0.43 mi | - | 3 | Terraced House | |
£2,500 | 12/24 | 0.43 mi | - | 3 | Detached House | |
£2,550 | 05/24 | 0.44 mi | - | 3 | Terraced House | |
£2,550 | 05/24 | 0.44 mi | Chichester Road, London, E11 | 3 | Terraced House | |
£2,500 | 03/25 | 0.44 mi | - | 3 | Terraced House | |
£2,750 | 04/24 | 0.45 mi | Manbey Mews, Stratford, London, E15 | 3 | Semi-Detached House | |
£2,800 | 12/24 | 0.45 mi | - | 3 | Terraced House | |
£4,500 | 04/24 | 0.45 mi | - | 3 | Terraced House | |
£4,200 | 01/25 | 0.45 mi | - | 3 | Terraced House | |
£2,650 | 03/24 | 0.45 mi | Downsell Road, London, E15 | 3 | Terraced House | |
£2,600 | 04/24 | 0.45 mi | Downsell Road, London, E15 | 3 | Terraced House | |
£2,600 | 05/24 | 0.45 mi | - | 3 | Terraced House | |
£3,300 | 12/24 | 0.47 mi | - | 3 | Flat | |
£2,500 | 04/24 | 0.47 mi | - | 3 | Flat | |
£2,600 | 04/24 | 0.47 mi | John Barnes Walk, London, E15 | 3 | Flat | |
£2,500 | 04/24 | 0.47 mi | John Barnes Walk, London, E15 | 3 | Flat |
Local Area Statistics
Population in E15 | 52,19952,199 |
Population in London | 4,771,9214,771,921 |
Town centre distance | 5.12 miles away5.12 miles away |
Nearest school | 0.10 miles away0.10 miles away |
Nearest train station | 0.36 miles away0.36 miles away |
| |
Rental demand | Landlord's marketLandlord's market |
Rental growth (12m) | +16%+16% |
Sales demand | Balanced marketBalanced market |
Capital growth (5yrs) | +22%+22% |
Property History
Listed for £500,000
February 4, 2025
Floor Plans

Description
- Three Bedroom House +
- Two Reception Rooms +
- Shared Side Access +
- First Floor Bathroom +
- Chain Free +
- Requires Modernisation Throughout +
- EPC Rating D +
- Council Tax Waltham Forest Band C +
We are delighted to offer this three-bedroom ex-local authority house presents a wonderful opportunity for those looking to create their ideal home. Spanning an impressive 1,053 square feet, the property boasts two spacious reception rooms.
The first-floor bathroom adds convenience to the layout, while the shared side access enhances the practicality of the home. Although the property requires modernisation throughout, it is being sold as seen, with all furniture included.
Location is key, and this house is ideally situated just a short walk from Maryland station, providing excellent transport links to the rest of London. This property is perfect for those with a vision, offering the chance to personalise and transform it into a contemporary living space.
Whether you are a first-time buyer or an investor looking for a project, this house on Janson Road is a promising prospect in a vibrant area.
Entrance Via - door to porch - secondary door to:
Hallway - stairs ascending to first floor - cupboard housing gas meter, electric meter and consumer unit - radiator - power points - wood effect floor covering - doors to:
Lounge - double glazed window to front elevation - radiator - power points - carpet to remain.
Kitchen - double glazed window to rear elevation - cupboard housing Worcester boiler - range of eye and base level units incorporating a sink with mixer taps and drainer - gas cooker point - space and plumbing for washing machine - space for fridge/freezer - tiled splash backs - power points - wood effect floor covering - door to rear garden - door to:
Dining Room - double glazed window to rear elevation - radiator - power points - storage cupboard - carpet to remain.
First Floor Landing - access to loft - storage cupboard - wood effect floor covering - doors to:
Bathroom - obscure double glazed window to rear elevation - three piece suite comprising of a panel enclosed bath with mixer taps and shower over - pedestal wash basin - low flush w/c - tiled splash backs - radiator - exposed floor boards.
Bedroom 2 - double glazed window to rear elevation - radiator - power points - exposed floor boards.
Bedroom 1 - double glazed window to front elevation - radiator - power points - exposed floor boards .
Bedroom 3 - double glazed window to front elevation - radiator- power points - exposed floor boards - storage cupboard.
Rear Garden - 24.02m x 7.00m (78'9" x 22'11") - mainly laid to lawn - outside w/c - small brick shed - shared side access
Outside W/C - (untested)
Additional Information: - Council Tax London Borough of Waltham Forest Band C
Parking: On Street, a permit must be acquired from the local council.
An Ofcom online search shows that there is the following coverage via the following mobile networks:
EE: Indoor voice and data coverage likely. Outdoor voice and data coverage likely.
Three: Indoor voice and data coverage likely. Outdoor voice and data coverage likely.
O2: Indoor voice coverage likely and data coverage limited. Outdoor voice and data coverage likely.
Vodafone: Indoor voice and data coverage limited. Outdoor voice and data coverage likely.
An Ofcom Online search shows that standard, superfast and ultrafast broadband is available. (you may need to organise installation of an FTTP connection in order to achieve ultrafast speeds).
This checker shows the predicted broadband and mobile coverage availability and performance at your address. Please make your own enquiries prior to making an offer.
The property has mains electric, mains gas, mains water, mains sewerage and is heated via gas central heating.
The following is noted on the title register:
1 The parts of the land in this title affected thereby are subject to the restrictive covenants imposed thereon prior to registration so far as the same are enforceable.
2 A Transfer of the land in this title dated 12 October 1981 made between (1) The Mayor and Burgesses of The London Borough of Waltham Forest and (2) Thomas Brian Callaghan and Audrey Elizabeth Callaghan contains restrictive covenants.
Please note: the figures and information quoted above have been provided by the seller and documentary proof is awaited.
Referral Services - David Daniels can recommend a conveyancer and an independent financial advisor for you if required. These recommendations come from companies that we have worked with and have found to be efficient and reliable.
David Daniels will receive a referral fee from the below companies should you take up the services, these are as follow and will not impact upon the quotes you are given:
Sweeney Miller Solicitors & Knight Richardson Solicitors £240.00 INC VAT.
Mortgage Referral to Clickmortgages.net : 50% of procurement fee paid by the lender to the financial advisor on completion of your mortgage.
Please note that this arrangement does not affect the way in which David Daniels will act for you. Any advice given is completely independent.
Please get in touch should you require a quotation and we will be pleased to organise this for you.
Disclaimer - The information provided about this property does not constitute or form part of an offer or contract, nor may be it be regarded as representations. All interested parties must verify accuracy and your solicitor must verify tenure/lease information, fixtures & fittings and, where the property has been extended/converted, planning/building regulation consents. All dimensions are approximate and quoted for guidance only as are floor plans which are not to scale and their accuracy cannot be confirmed. Reference to appliances and/or services does not imply that they are necessarily in working order or fit for the purpose.
Similar Properties
Like this property? Maybe you'll like these ones close by too.
3 Bed House, Refurb/BRRR, London, E15 1QX
£550,000
5 views • 2 months ago • 51 m²
2 Bed House, Refurb/BRRR, London, E15 1UF
£500,000
4 views • 7 months ago • 68 m²
3 Bed Flat, Refurb/BRRR, London, E7 9EW
£500,000
a month ago • 93 m²
2 Bed Flat, Refurb/BRRR, London, E15 1HQ
£315,000
3 views • 4 months ago • 68 m²