3 Bed Terraced House, Refurb/BRRR, London, SW19 2NS, £850,000

Valley Gardens, Central Colliers Wood, SW19 2NS - a month ago

Refurb/BRRR
~103 m²
+9 photos

ValuationOvervalued

Sold Prices£500K - £885K
Sold Prices/m²£5.3K/m² - £11.3K/m²

 

 

Square Metres

~103.20 m²
Price/m²£8.2K/m²

Value Estimate

£679,285

 

 

End Value (After Refurb)

£826,500

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£212,500

Stamp Duty & Legal Fees

£76,200

Refurb Costs

£54,611

Bridging Loan Interest

£22,313

Total Cash In

£367,374

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£826,500

Mortgage (After Refinance)

£619,875

Mortgage LTV

75%

Cash Left In

£367,374

Equity

£206,625

Rent Range

£1,600 - £3,100

Rent Estimate

£2,410

Running Costs/mo

£3,085

Cashflow/mo

£-675

Cashflow/yr

£-8,098

Gross Yield

3%

Local Sold Prices

50 sold prices from £500K to £885K, average is £710.9K. £5.3K/m² to £11.3K/m², average is £7.5K/m².

PriceDateDistanceAddressBeds 
£747K11/200.08 mi3, Colwood Gardens, London, Greater London SW19 2DS3
£750K11/230.09 mi5, Colwood Gardens, London, Greater London SW19 2DS3
£800K06/230.09 mi17, Colwood Gardens, London, Greater London SW19 2DS3
£735K03/240.13 mi2, Christchurch Close, London, Greater London SW19 2NZ3
£702K10/200.13 mi2, Christchurch Close, London, Greater London SW19 2NZ3
£676.3K11/230.16 mi31, Cavendish Road, London, Greater London SW19 2ET3
£725K01/210.16 mi21, Cavendish Road, London, Greater London SW19 2ET3
£750K11/210.22 mi45, Denison Road, London, Greater London SW19 2DJ3
£840K09/210.23 mi91, Courtney Road, London, Greater London SW19 2EE3
£730K10/230.24 mi11, Warren Road, London, Greater London SW19 2HY3
£715K02/210.25 mi9, Walpole Road, London, Greater London SW19 2BZ3
£685K06/210.25 mi17, Walpole Road, London, Greater London SW19 2BZ3
£773K05/230.25 mi9, Walpole Road, London, Greater London SW19 2BZ3
£675K11/230.26 mi6, Carter Road, London, Greater London SW19 2DQ3
£683K03/210.27 mi11, Clive Road, London, Greater London SW19 2JA3
£700K02/210.27 mi28, Laburnum Road, London, Greater London SW19 1BQ3
£680K05/210.29 mi8, Denison Road, London, Greater London SW19 2DA3
£691K10/230.31 mi29, Birdhurst Road, London, Greater London SW19 2HZ3
£666K06/210.32 mi31, Deburgh Road, London, Greater London SW19 1DR3
£711.9K12/200.32 mi113, Boundary Road, London, Greater London SW19 2DE3
£860K01/240.32 mi13, Mill Road, London, Greater London SW19 2NE3
£765K11/210.32 mi39, Mill Road, London, Greater London SW19 2NE3
£865K10/210.32 mi2, Mill Road, London, Greater London SW19 2NE3
£830K03/240.33 mi27, All Saints Road, London, Greater London SW19 1BU3
£780K06/210.33 mi25, All Saints Road, London, Greater London SW19 1BU3
£875K03/230.33 mi11, All Saints Road, London, Greater London SW19 1BU3
£536.8K05/210.33 mi26, Alexandra Road, Mitcham, Greater London CR4 3LT3
£500K06/210.33 mi17, Alexandra Road, Mitcham, Greater London CR4 3LT3
£865K06/230.36 mi45, Norman Road, London, Greater London SW19 1BW3
£760K03/210.36 mi39, Norman Road, London, Greater London SW19 1BW3
£657.5K12/200.36 mi15, Norman Road, London, Greater London SW19 1BW3
£760K03/240.37 mi13, Croft Road, London, Greater London SW19 2NF3
£652K10/230.37 mi109, Robinson Road, Colliers Wood, London, Greater London SW17 9DN3
£790K04/210.37 mi95, Robinson Road, Colliers Wood, London, Greater London SW17 9DN3
£710K04/210.38 mi22, Meadow Road, London, Greater London SW19 2ND3
£605K06/210.38 mi2, Palestine Grove, London, Greater London SW19 2QN3
£565K02/230.38 mi105, Heathfield Drive, Mitcham, Greater London CR4 3RD3
£505K12/200.39 mi51, North Road, London, Greater London SW19 1AQ3
£575K09/220.4 mi39, Fleming Mead, Mitcham, Greater London CR4 3LY3
£710K03/210.4 mi38, Dane Road, London, Greater London SW19 2NB3
£885K01/210.4 mi11, Gilbert Road, London, Greater London SW19 1BP3
£560K12/200.41 mi3, Palestine Grove, London, Greater London SW19 2QN3
£540K03/210.41 mi139, Victoria Road, Mitcham, Greater London CR4 3JD3
£755K11/200.42 mi97, Kenlor Road, London, Greater London SW17 0DG3
£615K04/230.42 mi35, Kenlor Road, London, Greater London SW17 0DG3
£575K05/230.42 mi75, Kenlor Road, London, Greater London SW17 0DG3
£762.4K03/230.42 mi37, Kenlor Road, London, Greater London SW17 0DG3
£610K09/230.43 mi35, Haydons Road, London, Greater London SW19 1HG3
£800K04/240.43 mi75, Haydons Road, London, Greater London SW19 1HQ3
£540K06/230.43 mi25, Island Road, Mitcham, Greater London CR4 3JH3

Local Rents

51 rents from £1.6K/mo to £3.1K/mo, average is £2.4K/mo.

RentDateDistanceAddressBeds 
£2,40009/240.06 miColwood Gardens, Colliers Wood3
£2,60012/240.08 mi-3
£2,40009/240.09 miColwood Gardens, Colliers Wood, London, SW193
£2,39009/240.11 mi-3
£2,00009/240.11 miByegrove Road, Colliers Wood, London, SW193
£1,60009/240.16 miCollege Road, Colliers Wood3
£2,40004/250.16 mi-3
£2,15009/240.16 mi-3
£2,00009/240.17 miCavendish Road, Colliers Wood, London, SW193
£2,30002/240.17 mi-3
£2,30002/250.17 mi-3
£2,50001/250.2 mi-3
£2,70009/240.22 mi-3
£2,15009/240.23 miDenison Road, Colliers Wood London3
£2,30003/240.24 miBrailsford Close, MITCHAM3
£2,30012/240.24 miBrailsford Close, Mitcham3
£2,70002/240.24 mi-3
£2,70002/240.24 mi-3
£2,30005/240.24 mi-3
£2,60009/240.26 miCarter Road, Colliers Wood3
£2,80009/240.32 miFlat 1, Waterfall Road , Colliers Wood SW193
£2,35002/240.32 mi-3
£1,95009/240.33 miHarewood Road, Colliers Wood3
£2,20003/240.33 miAlexandra Road Mitcham CR43
£2,75009/240.34 miNorman Road, SW193
£2,20004/240.36 miHeathfield Drive, Colliers Wood Borders3
£2,75012/240.36 mi-3
£1,80009/240.36 miLiberty Avenue, Colliers Wood, London, SW193
£2,60009/240.36 mi-3
£2,74909/240.37 miCroft Road, London, SW193
£2,74909/240.37 mi-3
£2,60009/240.39 miRunnymede, Colliers Wood, London, SW193
£2,20009/240.39 miKimble Road London SW193
£2,10012/240.39 mi-3
£2,10012/240.39 mi-3
£2,65010/240.4 mi-3
£2,80009/240.4 mi-3
£3,00004/250.43 mi-3
£2,55010/240.43 mi-3
£2,20001/250.43 mi-3
£2,30003/250.43 mi-3
£2,20004/240.43 miFleming Mead, Mitcham, Surrey, CR43
£2,70005/240.43 miIsland Road London CR43
£2,80009/240.45 miLyveden Road, Colliers Wood, London, SW173
£2,70001/250.46 mi-3
£2,57512/240.46 mi-3
£1,99501/250.46 mi-3
£3,10004/250.5 mi-3
£2,40003/240.51 miBordergate, Mitcham3
£2,40003/240.51 miBordergate, Mitcham3
£2,40009/240.53 miNelson Grove Road, South Wimbledon, London, SW193

Local Area Statistics

Population in SW19

77,441

Population in London

4,771,921

Town centre distance

8.22 miles away

Nearest school

0.10 miles away

Nearest train station

0.07 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+9%

Sales demand

Balanced market

Capital growth (5yrs)

+4%

Property History

Listed for £850,000

February 28, 2025

Floor Plans

Description

  • 3 Bedrooms Mid-Terrace House +
  • 2 Reception Rooms +
  • Amazing Kitchen/Diner Extension +
  • Fully Renovated Throughout +
  • Colliers Wood Tube & High Street Around The Corner +
  • Outstanding Local Schools +
  • Loft Conversion Potential (STPP) +
  • Landscaped Private Garden +
  • Central Yet Quiet Location +
  • ideal For Family Or Investment For Corporate Let +

This is a quintessential, 3 bedroom family home in the very enviable location of Valley Gardens, central Colliers Wood. Being a stones throw from the High Street and excellent schools on one's door step, this is perfect for families or investors for an executive rental. The property has been fully renovated to an exquisite standard. The rear extension has a custom fitted kitchen with stone work tops, bespoke cabinetry and the introduction of a downstairs WC and utility area. Beautiful additions such as exposing brick work, wooden panelling and high end finishes to all rooms set this house apart. The inviting entrance hallway firstly leads to the front formal living room. With a large bay window and high ceilings, natural light floods in. Through to the dining room, there's still lots of light having been opened out to the aforementioned extended kitchen. The full width tri-fold doors open to the professionally landscaped private garden. Patio, raised planters, wooden pergola with seating area and lots of winter fell plants, this is a very special and idyllic space to enjoy. Back inside and up the inset carpeted and wooden feature stairs, we reach the elegant and bright landing. The principle bedroom is a large double with bay window and built in wardrobes. The second is another amply double with the 3rd being a decent sized single currently used as a dressing room. The loft is prime for conversion (STPP) to future proof this house for ones' growing family. The EPC is in band 'D' but prior to renovation work. The property is eligible for on-street permit parking. The electric, water and sewage are mains connected. Gas central heating. The property is not listed or in a conservation area.

Agent Details

eddisonwhite, Merton - Sales & Lettings

03301 654813

Next Steps?

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