4 Bed Semi-Detached House, Refurb/BRRR, Twickenham, TW2 6AE, £645,000

Pembridge Avenue, Twickenham, TW2 6AE - 3 views - 2 months ago

Refurb/BRRR
Planning
~129 m²
+7 photos

ValuationUndervalued

Sold Prices£378K - £1.1M
Sold Prices/m²£3.6K/m² - £13.5K/m²

 

 

Square Metres

~129.26 m²
Price/m²£5K/m²

Value Estimate

£692,449
BMV3%

 

 

End Value (After Refurb)

£732,457

Uplift in Value

+9%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£161,250

Stamp Duty & Legal Fees

£42,700

Refurb Costs

£68,452

Bridging Loan Interest

£16,931

Total Cash In

£291,083

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£732,457

Mortgage (After Refinance)

£549,343

Mortgage LTV

75%

Cash Released

£65,593

Cash Left In

£225,490

Equity

£183,114

Rent Range

£1,800 - £4,100

Rent Estimate

£2,569

Running Costs/mo

£2,823

Cashflow/mo

£-254

Cashflow/yr

£-3,045

Gross Yield

5%

Local Sold Prices

50 sold prices from £378K to £1.1M, average is £638.8K. £3.6K/m² to £13.5K/m², average is £5.3K/m².

PriceDateDistanceAddressBeds 
£637.5K03/210 mi25, Pembridge Avenue, Twickenham, Greater London TW2 6AE4
£630K06/210 mi8, Pembridge Avenue, Twickenham, Greater London TW2 6AE4
£645K03/210.05 mi6, Chester Avenue, Twickenham, Greater London TW2 6AG4
£565K04/240.09 mi256, Lyndhurst Avenue, Twickenham, Greater London TW2 6BP4
£780K06/220.12 mi232, Lyndhurst Avenue, Twickenham, Greater London TW2 6BS4
£430K03/210.12 mi14, Mill Farm Crescent, Whitton, Hounslow, Greater London TW4 5PG4
£740K08/230.13 mi220, Lyndhurst Avenue, Twickenham, Greater London TW2 6BS4
£627K10/220.15 mi689, Hanworth Road, Whitton, Hounslow, Greater London TW4 5PS4
£710K06/230.16 mi35, Albemarle Avenue, Twickenham, Greater London TW2 6AJ4
£610K06/210.18 mi176, Waverley Avenue, Twickenham, Greater London TW2 6DL4
£615K11/230.21 mi16, Villiers Avenue, Twickenham, Greater London TW2 6BL4
£483K08/230.31 mi8, Braid Close, Feltham, Greater London TW13 5LP4
£555K06/210.34 mi57, Canterbury Road, Feltham, Greater London TW13 5LL4
£690K12/200.34 mi106, Lyndhurst Avenue, Twickenham, Greater London TW2 6BU4
£680K05/210.34 mi111, Waverley Avenue, Twickenham, Greater London TW2 6DH4
£475K03/210.34 mi121, Saxon Avenue, Feltham, Greater London TW13 5NB4
£725K11/200.35 mi104, Waverley Avenue, Twickenham, Greater London TW2 6DN4
£700K10/230.37 mi63, Ellerman Avenue, Twickenham, Greater London TW2 6AA4
£625K07/220.38 mi60, Harvey Road, Whitton, Hounslow, Greater London TW4 5LU4
£472.5K05/210.38 mi10, Harvey Road, Hounslow, Greater London TW4 5LU4
£717K12/220.48 mi54, Waverley Avenue, Twickenham, Greater London TW2 6DW4
£445K01/210.49 mi3, Oaks Avenue, Feltham, Greater London TW13 5JD4
£575.5K12/220.49 mi18, Oaks Avenue, Feltham, Greater London TW13 5JD4
£525K11/230.49 mi22, Watermill Way, Feltham, Greater London TW13 5NG4
£615K04/240.51 mi24, Woodlawn Drive, Feltham, Greater London TW13 5HX4
£378K02/210.51 mi102, Saxon Avenue, Feltham, Greater London TW13 5LU4
£615K12/200.52 mi61, Waverley Avenue, Twickenham, Greater London TW2 6DQ4
£740K07/230.52 mi65, Waverley Avenue, Twickenham, Greater London TW2 6DQ4
£645K11/200.52 mi19, Waverley Avenue, Twickenham, Greater London TW2 6DQ4
£655K01/210.53 mi34, Waverley Avenue, Twickenham, Greater London TW2 6DW4
£510K08/230.54 mi49, Wigley Road, Feltham, Greater London TW13 5HD4
£615K03/210.56 mi30, Lyndhurst Avenue, Twickenham, Greater London TW2 6BY4
£555K05/210.59 mi12, Waverley Avenue, Twickenham, Greater London TW2 6DW4
£600K06/210.62 mi23, Lyndhurst Avenue, Twickenham, Greater London TW2 6BG4
£730K03/230.63 mi518, Hanworth Road, Whitton, Hounslow, Greater London TW4 5LH4
£707.5K02/210.66 mi194, Hospital Bridge Road, Twickenham, Greater London TW2 6LF4
£710K06/210.67 mi13, Woodlawn Crescent, Twickenham, Greater London TW2 6BB4
£1.1M02/230.67 mi124, Montrose Avenue, Whitton, Twickenham, Greater London TW2 6HD4
£510K02/210.69 mi62, Hereford Road, Feltham, Greater London TW13 5BS4
£720K04/210.69 mi26, Woodlawn Crescent, Twickenham, Greater London TW2 6BD4
£740K04/210.69 mi48, Woodlawn Crescent, Twickenham, Greater London TW2 6BD4
£650K04/240.7 mi199, Argyle Avenue, Whitton, Hounslow, Greater London TW3 2LR4
£760K01/230.71 mi5, Evelyn Close, Twickenham, Greater London TW2 7BL4
£555K06/210.72 mi37, Hereford Road, Feltham, Greater London TW13 5BU4
£667K10/210.73 mi22, Camellia Place, Twickenham, Greater London TW2 7HZ4
£596K02/230.74 mi11, Butts Crescent, Hanworth, Feltham, Greater London TW13 6HU4
£690K11/200.75 mi172, Argyle Avenue, Whitton, Hounslow, Greater London TW3 2LS4
£640K03/210.75 mi25, Beech Way, Twickenham, Greater London TW2 5JS4
£701K09/210.76 mi465, Wellington Road South, Hounslow, Greater London TW4 5HY4
£675K01/210.76 mi28, Beech Way, Twickenham, Greater London TW2 5JT4

Local Rents

17 rents from £1.8K/mo to £4.1K/mo, average is £2.5K/mo.

RentDateDistanceAddressBeds 
£1,80011/240.06 mi-3
£2,50010/240.31 miSheringham Avenue, Twickenham3
£2,99510/240.34 miPevensey Road, Hanworth4
£2,50002/250.37 mi-4
£2,50002/250.37 mi-4
£2,50012/240.43 mi-3
£2,70010/240.49 mi-3
£2,70010/240.49 miWoodlawn Drive, Feltham, TW133
£2,40001/250.52 mi-3
£4,10009/240.52 mi-5
£2,37501/250.55 mi-3
£2,50002/250.56 mi-3
£2,45010/240.57 miTwickenham, Middlesex3
£3,20004/250.58 mi-4
£2,89511/240.58 mi-4
£2,45010/240.6 miLyndhurst Avenue, Twickenham3
£2,20010/240.61 mi-3

Local Area Statistics

Population in TW2

30,276

Town centre distance

1.69 miles away

Nearest school

0.40 miles away

Nearest train station

1.03 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+11%

Sales demand

Balanced market

Capital growth (5yrs)

+17%

Property History

Price changed to £645,000

March 24, 2025

Listed for £675,000

February 25, 2025

Floor Plans

Description

  • Semi Detached 4 Bedroom Home +
  • 1225 Sq Ft of Living Space over 2 Floors +
  • No Onward Chain +
  • Driveway Parking and Garage +
  • Westerly Aspect Garden +
  • 0.3 Miles from Local Shops and Cafes +
  • Within 0.9 Miles of Popular Schools +

Semi detached 4 bedroom home with driveway parking, a garage and a west facing garden in a popular residential area. Situated just 0.3 miles from local shop, cafes and public transport and within 0.9 miles of Heathfield, Bishop Perrin and Turing House Schools.

With no onward chain, in need of some updating and offering 1225sq ft of well balanced living space over 2 floors with a recently replaced roof, double glazed windows and doors and potential to loft convert, extend and re-configure the layout (subject to Planning Permission and Building Regulations)

Entrance hallway leads to the bay fronted living room, the family room/dining room and the kitchen with a door into the garage. Doors in the kitchen and dining room open onto the garden with a patio, lawn, mature planting and shed storage
On the first floor are 4 bedrooms, the family bathroom, a shower room and hatch access to loft storage.

Located 0.2 miles from Crane Park with a walking/cycle track along the River Crane to Twickenham and within 1 mile of the A316 with direct access to the M3/M25 and central London.
EPC Rating D

Agent Details

Websters Estate Agents, Twickenham

020 3907 2739

Next Steps?

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