8 Bed HMO, Southend-on-Sea, SS0 9BA, £450,000





ValuationUndervalued
Sold Prices | £232.5K - £840K |
Sold Prices/m² | £2.3K/m² - £6K/m² |
| |
Square Metres | ~248 m² |
Price/m² | £1.8K/m² |
Value Estimate | £579,500£579,500 |
BMV | 22% |
Cashflows
Cash In | |
Purchase Finance | MortgageMortgage |
Deposit (25%) | £112,500£112,500 |
Stamp Duty & Legal Fees | £26,700£26,700 |
Total Cash In | £139,200£139,200 |
| |
Cash Out | |
Room Rate | £646£646 |
Gross Rent | £5,168£5,168 |
Running Costs/mo | £3,384£3,384 |
Cashflow/mo | £1,784£1,784 |
Cashflow/yr | £21,410£21,410 |
ROI | 15%15% |
Gross Yield | 14%14% |
Local Sold Prices
51 sold prices from £232.5K to £840K, average is £435K. £2.3K/m² to £6K/m², average is £3.2K/m².
Price | Date | Distance | Address | Price/m² | m² | Beds | Type | |
£375K | 12/20 | 0.11 mi | 27, Glenwood Avenue, Westcliff-on-sea, Southend-on-sea SS0 9DJ | £2,671 | 140 | 4 | Semi-Detached House | |
£350K | 12/23 | 0.12 mi | 48, Rochford Avenue, Westcliff-on-sea, Southend-on-sea SS0 7DT | £2,482 | 141 | 4 | Semi-Detached House | |
£232.5K | 12/22 | 0.12 mi | 25, Rayleigh Avenue, Westcliff-on-sea, Southend-on-sea SS0 7DS | - | - | 4 | Terraced House | |
£385K | 12/23 | 0.13 mi | 18, Hainault Avenue, Westcliff-on-sea, Southend-on-sea SS0 9HB | £2,813 | 137 | 4 | Terraced House | |
£445K | 06/21 | 0.14 mi | 52, Claremont Road, Westcliff-on-sea, Southend-on-sea SS0 7DZ | - | - | 4 | Semi-Detached House | |
£365K | 11/20 | 0.15 mi | 212, Hamlet Court Road, Westcliff-on-sea, Southend-on-sea SS0 7DE | £2,874 | 127 | 4 | Semi-Detached House | |
£500K | 11/22 | 0.17 mi | 45, Claremont Road, Westcliff-on-sea, Southend-on-sea SS0 7DX | - | - | 4 | Semi-Detached House | |
£405K | 05/23 | 0.19 mi | 111, Silverdale Avenue, Westcliff-on-sea, Southend-on-sea SS0 9BB | £4,339 | 93 | 4 | Terraced House | |
£360K | 03/24 | 0.2 mi | 75, Inverness Avenue, Westcliff-on-sea, Southend-on-sea SS0 9DU | - | - | 4 | Terraced House | |
£405K | 06/21 | 0.21 mi | 84, Glenwood Avenue, Westcliff-on-sea, Southend-on-sea SS0 9DT | - | - | 4 | Detached House | |
£267K | 01/24 | 0.23 mi | 163, North Road, Westcliff-on-sea, Southend-on-sea SS0 7AF | £2,519 | 106 | 4 | Terraced House | |
£350K | 09/21 | 0.24 mi | 115, Glenwood Avenue, Westcliff-on-sea, Southend-on-sea SS0 9DS | - | - | 4 | Terraced House | |
£280K | 02/21 | 0.28 mi | 40, Beedell Avenue, Westcliff-on-sea, Southend-on-sea SS0 9JU | £2,295 | 122 | 4 | Semi-Detached House | |
£382K | 12/23 | 0.31 mi | 97, Beedell Avenue, Westcliff-on-sea, Southend-on-sea SS0 9JR | £2,984 | 128 | 4 | Terraced House | |
£527K | 06/23 | 0.31 mi | 38, Cranley Road, Westcliff-on-sea, Southend-on-sea SS0 8AL | - | - | 4 | Terraced House | |
£475K | 08/23 | 0.31 mi | 24, Westcliff Park Drive, Westcliff-on-sea, Southend-on-sea SS0 9LN | £3,894 | 122 | 4 | Semi-Detached House | |
£403K | 01/23 | 0.33 mi | 63, Elderton Road, Westcliff-on-sea, Southend-on-sea SS0 8AG | - | - | 4 | Terraced House | |
£575K | 05/23 | 0.33 mi | 81, Boston Avenue, Southend-on-sea SS2 6JF | - | - | 4 | Detached House | |
£563K | 10/23 | 0.34 mi | 28, Elderton Road, Westcliff-on-sea, Southend-on-sea SS0 8AQ | £3,656 | 154 | 4 | Semi-Detached House | |
£455K | 03/21 | 0.34 mi | 20, Cotswold Road, Westcliff-on-sea, Southend-on-sea SS0 8AB | £3,273 | 139 | 4 | Semi-Detached House | |
£455K | 05/21 | 0.34 mi | 46, Cotswold Road, Westcliff-on-sea, Southend-on-sea SS0 8AB | £3,204 | 142 | 4 | Terraced House | |
£452K | 09/23 | 0.34 mi | 60, Cotswold Road, Westcliff-on-sea, Southend-on-sea SS0 8AB | - | - | 4 | Terraced House | |
£405K | 02/21 | 0.36 mi | 33, Cotswold Road, Westcliff-on-sea, Southend-on-sea SS0 8AA | £3,214 | 126 | 4 | Semi-Detached House | |
£365K | 12/20 | 0.36 mi | 154, Beedell Avenue, Westcliff-on-sea, Southend-on-sea SS0 9JP | £4,056 | 90 | 4 | Semi-Detached House | |
£420K | 05/21 | 0.36 mi | 41, Cotswold Road, Westcliff-on-sea, Southend-on-sea SS0 8AA | £3,111 | 135 | 4 | Semi-Detached House | |
£375K | 08/21 | 0.36 mi | 49, Cotswold Road, Westcliff-on-sea, Southend-on-sea SS0 8AA | - | - | 4 | Semi-Detached House | |
£480K | 12/20 | 0.37 mi | 21, Elderton Road, Westcliff-on-sea, Southend-on-sea SS0 8AG | £2,846 | 169 | 4 | Semi-Detached House | |
£620K | 02/21 | 0.39 mi | 28, Crowstone Road, Westcliff-on-sea, Southend-on-sea SS0 8BA | £4,498 | 138 | 4 | Semi-Detached House | |
£323K | 03/21 | 0.39 mi | 153, Beedell Avenue, Westcliff-on-sea, Southend-on-sea SS0 9JW | £2,858 | 113 | 4 | Terraced House | |
£410K | 05/21 | 0.41 mi | 40, Highfield Grove, Westcliff-on-sea, Southend-on-sea SS0 0TE | £3,475 | 118 | 4 | Detached House | |
£466K | 06/21 | 0.41 mi | 92, Boston Avenue, Southend-on-sea SS2 6JD | £3,046 | 153 | 4 | Semi-Detached House | |
£580K | 12/20 | 0.41 mi | 21, Alleyn Place, Westcliff-on-sea, Southend-on-sea SS0 8AT | £4,296 | 135 | 4 | Detached House | |
£620K | 04/21 | 0.41 mi | 23, Alleyn Place, Westcliff-on-sea, Southend-on-sea SS0 8AT | £3,875 | 160 | 4 | Detached House | |
£568.5K | 11/23 | 0.42 mi | 52, Electric Avenue, Westcliff-on-sea, Southend-on-sea SS0 9NH | - | - | 4 | Semi-Detached House | |
£720K | 10/22 | 0.43 mi | 2, Alleyn Place, Westcliff-on-sea, Southend-on-sea SS0 8AT | £5,982 | 120 | 4 | Detached House | |
£490K | 09/23 | 0.45 mi | 25, Highfield Gardens, Westcliff-on-sea, Southend-on-sea SS0 0SY | - | - | 4 | Semi-Detached House | |
£840K | 10/22 | 0.47 mi | 34, Ditton Court Road, Westcliff-on-sea, Southend-on-sea SS0 7HG | £3,268 | 257 | 4 | Detached House | |
£392K | 06/21 | 0.47 mi | 24, Hill Road, Southend-on-sea SS2 6JT | £3,015 | 130 | 4 | Semi-Detached House | |
£560K | 02/23 | 0.47 mi | 11, Hill Road, Southend-on-sea SS2 6JT | £4,746 | 118 | 4 | Detached House | |
£522K | 05/23 | 0.48 mi | 118, Prittlewell Chase, Westcliff-on-sea, Southend-on-sea SS0 0RD | £4,078 | 128 | 4 | Detached House | |
£510K | 12/22 | 0.48 mi | 116, Prittlewell Chase, Westcliff-on-sea, Southend-on-sea SS0 0RD | £2,727 | 187 | 4 | Detached House | |
£506K | 08/23 | 0.49 mi | 2, Hermitage Road, Westcliff-on-sea, Southend-on-sea SS0 7NQ | - | - | 4 | Semi-Detached House | |
£497K | 10/22 | 0.49 mi | 85, Electric Avenue, Westcliff-on-sea, Southend-on-sea SS0 9NL | £4,041 | 123 | 4 | Detached House | |
£475K | 03/21 | 0.5 mi | 41, Hermitage Road, Westcliff-on-sea, Southend-on-sea SS0 7NQ | - | - | 4 | Terraced House | |
£386K | 01/23 | 0.5 mi | 87, Tintern Avenue, Westcliff-on-sea, Southend-on-sea SS0 9QQ | - | - | 4 | Terraced House | |
£390K | 01/21 | 0.51 mi | 6, Tunbridge Road, Southend-on-sea SS2 6LT | £2,600 | 150 | 4 | Semi-Detached House | |
£350K | 02/21 | 0.53 mi | 23, Edith Road, Southend-on-sea SS2 6JU | - | - | 4 | Semi-Detached House | |
£435K | 12/23 | 0.53 mi | 3, Edith Road, Southend-on-sea SS2 6JU | - | - | 4 | Detached House | |
£350K | 07/23 | 0.54 mi | 337, Fairfax Drive, Westcliff-on-sea, Southend-on-sea SS0 9LZ | - | - | 4 | Semi-Detached House | |
£350K | 07/23 | 0.54 mi | 337, Fairfax Drive, Westcliff-on-sea, Southend-on-sea SS0 9LZ | - | - | 4 | Semi-Detached House | |
£465K | 12/22 | 0.54 mi | 29, Carnarvon Road, Southend-on-sea SS2 6LR | £4,027 | 115 | 4 | Semi-Detached House |
Local Area Statistics
Population in SS0 | 41,21241,212 |
Population in Southend-on-Sea | 106,129106,129 |
Town centre distance | 1.10 miles away1.10 miles away |
Nearest school | 0.10 miles away0.10 miles away |
Nearest train station | 0.63 miles away0.63 miles away |
| |
Rental demand | Landlord's marketLandlord's market |
Rental growth (12m) | +63%+63% |
Sales demand | Balanced marketBalanced market |
Capital growth (5yrs) | +18%+18% |
Property History
Price changed to £450,000
March 20, 2025
Listed for £475,000
February 18, 2025
Floor Plans

Description
- Eight bedroom layout for possible HMO (s.t.p.) with two additional reception rooms +
- Separate entrances to ground and first floors with internal stairs connecting them +
- All double bedrooms +
- Two kitchens split on GF and FF +
- Two bathrooms split on GF and FF +
- Two reception rooms split on GF and FF +
- Large balcony/roof terrace +
- Huge accomodation spread across three floors with massive potential +
- No onward chain +
- Walk to both Westcliff and Prittlewell Stations for London commuters +
* £475,000 - £500,000 * POSSIBLE 8 - BEDROOM HMO WITH TWO RECEPTION ROOMS (S.T.P.) * PARKING TO SIDE * TWO POSSIBLE ENTRANCES * TWO KITCHENS AND BATHROOMS * LARGE GARDEN * LARGE BALCONY * NO ONWARD CHAIN * This gargantuan property has accommodation spread across three floors, with two possible entrances and a large garden and first floor sun terrace. The property is comprised of; eight possible bedrooms (see floorplan), an additional two reception rooms that lead onto the two kitchens on the ground and first floors, two four-piece bathrooms on the ground and first floors, a sun terrace with second entrance/exit, a large rear garden with side access off-street parking to the side. The property is equidistance to both Westcliff and Prittlewell Stations offering both lines to London for commuters and the grammar schools are only a walk away. A range of amenities and bus links are at the top of the road, the property is available to view now and is offered with no onward chain!
Two Entrances - Two possible entrances, one to the front which gives way to the entrance hall, and one down the sideway which leads up a steel staircase to the sun terrace/rear entrance.
Bedroom One - 5.13m × 4.28m (16'9" × 14'0") -
Bedroom Two - 5.13m × 4.28m (16'9" × 14'0" ) -
Bedroom Three - 4.22m × 3.02m (13'10" × 9'10" ) -
Bedroom Four - 4.22m × 3.02m (13'10" × 9'10" ) -
Bedroom Five - 3.55m x 3.02m (11'7" x 9'10") -
Bedroom Six - 4.00m × 3.03m (13'1" × 9'11" ) -
Bedroom Seven - 3.68m × 2.93m (12'0" × 9'7") -
Bedroom Eight - 2.75m × 2.28m (9'0" × 7'5" ) -
Ground Floor Reception Room - 3.55m × 3.18m (11'7" × 10'5") -
First Floor Reception Room - 3.52m × 1.15m (11'6" × 3'9") -
Ground Floor Kitchen - 3.45m × 2.00m (11'3" × 6'6") - Shaker style kitchen units, both wall-mounted and base level with sink, cooker and oven with a rear door to garden.
First Floor Kitchen - 3.28m × 2.19m (10'9" × 7'2" ) - Gloss kitchen units, both wall-mounted and base level with sink, cooker and oven.
Ground Floor Shower Room - Walk-in shower, separate bath, W/C, wash basin.
First Floor Bathroom - Corner shower cubicle, separate bath, W/C, wash basin.
Sun Terrace/Balcony - Paved with a steel staircase down to the ground floor side entrance and garden. Could be used as a separate entrance.
Garden - Commences with a covered paved patio with the remainder laid to lawn, with side access to the front of the property and a steel staircase rising to first floor sun terrace - this could be a separate entrance.