4 Bed Terraced House, Refurb/BRRR, London, SW6 5AG, £1,750,000

Swift Street, London, SW6 5AG - 3 views - 2 months ago

Refurb/BRRR
~129 m²
+8 photos

ValuationOvervalued

Sold Prices£900K - £2.6M
Sold Prices/m²£8.4K/m² - £16.1K/m²

 

 

Square Metres

~129.26 m²
Price/m²£13.5K/m²

Value Estimate

£1,378,661

 

 

End Value (After Refurb)

£1,625,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£437,500

Stamp Duty & Legal Fees

£209,950

Refurb Costs

£68,536

Bridging Loan Interest

£45,938

Total Cash In

£763,674

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£1,625,000

Mortgage (After Refinance)

£1,218,750

Mortgage LTV

75%

Cash Left In

£763,674

Equity

£406,250

Rent Range

£2,500 - £11,917

Rent Estimate

£5,080

Running Costs/mo

£6,114

Cashflow/mo

£-1,034

Cashflow/yr

£-12,409

Gross Yield

3%

Local Sold Prices

50 sold prices from £900K to £2.6M, average is £1.7M. £8.4K/m² to £16.1K/m², average is £11.8K/m².

PriceDateDistanceAddressBeds 
£2.5M12/230.03 mi20, Chesilton Road, London, Greater London SW6 5AB4
£1.5M08/230.09 mi140, Bishops Road, London, Greater London SW6 7AS4
£1.9M04/240.12 mi52, Fernhurst Road, London, Greater London SW6 7JW4
£2.5M04/210.12 mi36, Fernhurst Road, London, Greater London SW6 7JW4
£1.6M04/240.13 mi4, Bloom Park Road, London, Greater London SW6 7BG4
£1.3M04/230.15 mi45, Colehill Lane, London, Greater London SW6 5EF4
£1.3M04/210.15 mi42, Horder Road, London, Greater London SW6 5EE4
£1.1M01/210.15 mi7, Horder Road, London, Greater London SW6 5ED4
£2.0M07/230.16 mi25, Winchendon Road, London, Greater London SW6 5DH4
£1.7M11/210.17 mi67, Ringmer Avenue, London, Greater London SW6 5LP4
£1.8M04/240.17 mi41, Ringmer Avenue, London, Greater London SW6 5LP4
£1.5M06/230.18 mi49, Kilmaine Road, London, Greater London SW6 7JU4
£1.5M04/230.18 mi21, Kilmaine Road, London, Greater London SW6 7JU4
£1.7M04/230.18 mi75, Gowan Avenue, London, Greater London SW6 6RH4
£1.7M07/230.18 mi26, Brookville Road, London, Greater London SW6 7BJ4
£2.1M09/230.18 mi3, Wardo Avenue, Fulham, London, Greater London SW6 6RA4
£2.1M03/210.19 mi68, Ringmer Avenue, London, Greater London SW6 5LW4
£2.0M03/210.19 mi45, Hestercombe Avenue, London, Greater London SW6 5LL4
£1.6M10/210.2 mi5, Brookville Road, London, Greater London SW6 7BH4
£1.6M12/210.2 mi3, Brookville Road, London, Greater London SW6 7BH4
£1.4M03/210.2 mi19, Brookville Road, London, Greater London SW6 7BH4
£1.9M02/240.2 mi60, Bishops Road, London, Greater London SW6 7AH4
£2.6M04/240.2 mi39, St Maur Road, London, Greater London SW6 4DR4
£1.7M08/230.21 mi6, Rosaville Road, London, Greater London SW6 7BL4
£900K11/210.24 mi60, Orbain Road, Fulham, London, Greater London SW6 7JY4
£1.3M05/230.24 mi111, Sherbrooke Road, London, Greater London SW6 7QL4
£1.8M06/230.25 mi7, Filmer Road, London, Greater London SW6 7BU4
£1.7M09/230.25 mi5, Filmer Road, London, Greater London SW6 7BU4
£1.6M10/230.25 mi9, Parkville Road, London, Greater London SW6 7DA4
£1.7M11/230.25 mi3, Pursers Cross Road, London, Greater London SW6 4QY4
£1.6M09/210.26 mi6, Gironde Road, London, Greater London SW6 7DZ4
£1.4M03/210.27 mi92, Gowan Avenue, London, Greater London SW6 6RG4
£1.9M07/230.27 mi84, Gowan Avenue, London, Greater London SW6 6RG4
£2.3M06/220.27 mi697, Fulham Road, London, Greater London SW6 5UJ4
£1.8M08/230.28 mi15, Edgarley Terrace, London, Greater London SW6 6QE4
£1.4M02/240.28 mi95, Gowan Avenue, London, Greater London SW6 6RQ4
£1.9M02/230.28 mi119, Wardo Avenue, Fulham, London, Greater London SW6 6RB4
£2.2M01/210.29 mi11, Parsons Green Lane, London, Greater London SW6 4HL4
£1.7M10/230.29 mi752, Fulham Road, London, Greater London SW6 5SH4
£1.2M09/210.29 mi38, Rosaline Road, London, Greater London SW6 7QT4
£1.1M08/230.29 mi12, Rosaline Road, London, Greater London SW6 7QT4
£1.7M11/210.29 mi19, Oxberry Avenue, London, Greater London SW6 5SP4
£1.4M08/210.29 mi28, Edgarley Terrace, London, Greater London SW6 6QD4
£2.1M05/210.31 mi47, St Dionis Road, London, Greater London SW6 4UB4
£1.3M03/210.31 mi14, Sherbrooke Road, London, Greater London SW6 7HU4
£1.7M12/210.32 mi534, Fulham Palace Road, London, Greater London SW6 6JH4
£1.4M03/230.32 mi59, Burnthwaite Road, London, Greater London SW6 5BQ4
£1.4M12/200.32 mi37, Burnthwaite Road, London, Greater London SW6 5BQ4
£1.4M05/230.32 mi47, Rowallan Road, London, Greater London SW6 6AF4
£1.8M08/230.32 mi59, Rowallan Road, London, Greater London SW6 6AF4

Local Rents

50 rents from £2.5K/mo to £11.9K/mo, average is £5K/mo.

RentDateDistanceAddressBeds 
£3,40009/240.05 miBishops Road, London, SW63
£5,75009/240.06 mi-3
£9,00009/240.07 miRadipole Road, Parsons Green, SW66
£4,31209/240.08 miRostrevor Road, Parsons Green, London, SW63
£3,25012/240.1 mi-3
£5,50009/240.12 mi-3
£5,35010/240.12 mi-3
£4,99509/240.12 mi-3
£6,50009/240.14 miColehill Lane, Munster Village, SW63
£6,50009/240.14 miColehill Gardens, Fulham, SW63
£6,50009/240.14 mi-3
£6,50009/240.14 miLondon, London, SW63
£3,80009/240.15 mi Munster Road, London, SW63
£6,00009/240.16 miGowan Avenue, Fulham, SW65
£6,00009/240.16 miGowan Avenue, London, SW65
£5,50009/240.17 miMimosa Street London SW64
£6,50002/240.17 mi-3
£2,92509/240.18 miFulham, London, SW63
£2,92509/240.18 mi-3
£2,50001/250.18 mi-3
£5,25001/250.18 mi-4
£5,00003/250.18 mi-4
£5,00009/240.19 miMunster Road London SW63
£3,85009/240.19 miMunster Road, SW63
£5,49909/240.19 miDurrell Road, Fulham, London4
£4,00009/240.2 mi-4
£4,25009/240.2 miMunster Road, London, SW64
£11,91709/240.21 miSt Maur Road, Fulham, London5
£5,70003/250.22 mi-4
£5,00009/240.22 miKimbell Gardens, London, SW6 6QQ4
£3,75009/240.22 miOrbain Road, Fulham, SW63
£5,50009/240.23 miLettice Street, London4
£3,50009/240.23 miKelvedon Road, London3
£5,00002/240.24 mi-3
£2,81709/240.24 miOrbain Road, Munster Village, SW63
£3,50009/240.24 miKelvedon Road, London, SW63
£6,50009/240.24 miSt Maur Road, SW65
£3,90009/240.24 miPenrose Mews, London, SW63
£5,41709/240.24 miWestbourne Apartments, Fulham Riverside, 5 Central Avenue, Fulham, London3
£7,90002/250.25 mi-4
£3,87809/240.25 miLetterstone Road, London3
£5,50009/240.26 mi-3
£5,00001/250.26 mi-3
£3,90009/240.28 mi-4
£3,14209/240.28 miRosaline Road, Munster Village, SW63
£9,96709/240.28 miParsons Green Lane, London4
£3,55009/240.29 mi-3
£4,60011/240.29 mi-3
£3,25012/240.29 mi-3
£4,25001/250.29 mi-3

Local Area Statistics

Population in SW6

64,994

Population in London

4,771,921

Town centre distance

5.64 miles away

Nearest school

0.10 miles away

Nearest train station

0.30 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-20%

Sales demand

Buyer's market

Capital growth (5yrs)

+3%

Property History

Listed for £1,750,000

February 28, 2025

Floor Plans

Description

A rare opportunity to purchase a handsome four bedroom Victorian terraced house spanning over 1700 sq. ft. with excellent scope for modernisation and located on one of Fulham’s most sought after roads.

The property is arranged over four floors. The ground floor consists of a double reception room with period features and high ceilings and a separate, modern, fully-fitted kitchen. Doors lead out to a large, sunny, garden, which is an ideal secluded spot for alfresco dining. On the lower ground floor there is a cellar providing useful additional storage space.

The first floor comprises a master bedroom to the front with fitted wardrobes, a second double bedroom, the family bathroom with a separate shower and bath, whilst on the top floor there are two further double bedrooms.

Swift Street is located off Rostrevor Road and Felden Street, therefore benefitting from the shopping and transport facilities of the Fulham Road and Parsons Green as well as Munster Village. It is an incredibly quiet street due to no through traffic. The open spaces of Bishops Park are a short walk away. The area is popular with families seeking larger houses with larger than average gardens and as such is always in high demand. The nearest underground station is Parsons Green (District Line, Zone 2) and there are regular buses that run along the Fulham Road towards Chelsea and central London.

Agent Details

Winkworth, Fulham

020 3907 0636

Next Steps?

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