2 Bed Flat, Refurb/BRRR, Beckenham, BR3 1RN, £335,000
11 Silverwood Close, Beckenham, Kent, BR3 1RN - 3 views - a month ago
Sold STC
Leasehold
Refurb/BRRR
ROI: 2%
67 m²





+7 photos
ValuationFair Value
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £83,750 |
Stamp Duty & Legal Fees | £22,200 |
Refurb Costs | £35,445 |
Bridging Loan Interest | £8,794 |
Total Cash In | £151,939 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £363,173 |
Mortgage (After Refinance) | £272,379 |
Mortgage LTV | 75% |
Cash Released | £21,129 |
Cash Left In | £130,809 |
Equity | £90,793 |
Rent Range | £1,400 - £2,200 |
Rent Estimate | £1,749 |
Running Costs/mo | £1,505 |
Cashflow/mo | £244 |
Cashflow/yr | £2,931 |
ROI | 2% |
Gross Yield | 6% |
Local Rents
50 rents from £1.4K/mo to £2.2K/mo, average is £1.8K/mo.
Local Area Statistics
Population in BR3 | 47,386 |
Population in Beckenham | 47,411 |
Town centre distance | 0.94 miles away |
Nearest school | 0.10 miles away |
Nearest train station | 0.23 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +3% |
Sales demand | Balanced market |
Capital growth (5yrs) | +12% |
Property History
Listed for £335,000
March 12, 2025
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.
3 Bed Flat, Refurb/BRRR, Beckenham, BR3 1RQ
£350,000
7 views • 4 months ago • 93 m²
2 Bed Flat, Refurb/BRRR, Beckenham, BR3 5AB
£375,000
4 views • a month ago • 68 m²
Sold STC
3 Bed House, Refurb/BRRR, Beckenham, BR3 1EF
£700,000
1 views • 3 months ago • 93 m²
Sold STC
2 Bed Flat, Refurb/BRRR, Beckenham, BR3 4HY
£295,000
7 views • 4 months ago • 68 m²