dealsourcr

3 Bed Bungalow, Refurb/BRRR, Leigh-on-Sea, SS9 5AJ, £400,000

Sairard Gardens, Leigh-on-Sea, Essex, SS9 5AJ - a month ago

Refurb/BRRR
~93 m²
+9 photos

ValuationOvervalued

Sold Prices£290K - £625K
Sold Prices/m²£2.6K/m² - £7.9K/m²

 

 

Square Metres

~93 m²
Price/m²£4.3K/m²

Value Estimate

£358,856

 

 

End Value (After Refurb)

£405,372

Uplift in Value

+1%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£100,000

Stamp Duty & Legal Fees

£28,700

Refurb Costs

£45,279

Bridging Loan Interest

£10,500

Total Cash In

£186,229

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£405,372

Mortgage (After Refinance)

£304,029

Mortgage LTV

75%

Cash Released

£4,029

Cash Left In

£182,200

Equity

£101,343

Rent Range

£1,395 - £1,950

Rent Estimate

£1,633

Running Costs/mo

£1,613

Cashflow/mo

£20

Cashflow/yr

£235

ROI

0%

Gross Yield

5%

Local Sold Prices

50 sold prices from £290K to £625K, average is £359K. £2.6K/m² to £7.9K/m², average is £4.1K/m².

PriceDateDistanceAddressBeds 
£383K08/230.07 mi14, The Rodings, Leigh-on-sea, Southend-on-sea SS9 5AZ3
£565K11/200.09 mi35, Green Lane, Leigh-on-sea, Southend-on-sea SS9 5AP3
£450K12/200.09 mi15, Green Lane, Leigh-on-sea, Southend-on-sea SS9 5AP3
£330K12/200.09 mi20, Dering Crescent, Leigh-on-sea, Southend-on-sea SS9 5RE3
£325K10/230.14 mi2, Wren Close, Leigh-on-sea, Southend-on-sea SS9 5AG3
£420K03/210.14 mi25, Wren Close, Leigh-on-sea, Southend-on-sea SS9 5AG3
£376K08/210.18 mi49, Dandies Chase, Leigh-on-sea, Southend-on-sea SS9 5RF3
£385K12/230.18 mi54, Bosworth Road, Leigh-on-sea, Southend-on-sea SS9 5AB3
£380K12/230.19 mi69, Bosworth Road, Leigh-on-sea, Southend-on-sea SS9 5AD3
£321K12/200.21 mi19, Dandies Chase, Leigh-on-sea, Southend-on-sea SS9 5RF3
£350K03/230.22 mi46, Tudor Road, Leigh-on-sea, Southend-on-sea SS9 5AU3
£360K06/230.23 mi6, Tudor Road, Leigh-on-sea, Southend-on-sea SS9 5AX3
£324K05/230.24 mi18, Bellhouse Road, Leigh-on-sea, Southend-on-sea SS9 5NL3
£390K09/230.26 mi16, Rowan Walk, Leigh-on-sea, Southend-on-sea SS9 5PL3
£320K12/200.26 mi20, Rowan Walk, Leigh-on-sea, Southend-on-sea SS9 5PL3
£322K11/200.27 mi133, Steeplefield, Eastwood, Leigh-on-sea, Southend-on-sea SS9 5XP3
£450K09/230.28 mi15, Boleyn Close, Leigh-on-sea, Southend-on-sea SS9 5AY3
£415K10/230.31 mi272, Rayleigh Road, Leigh-on-sea, Southend-on-sea SS9 5XN3
£500K09/210.33 mi19, Nobles Green Close, Leigh-on-sea, Southend-on-sea SS9 5QH3
£625K03/230.33 mi20, Nobles Green Close, Leigh-on-sea, Southend-on-sea SS9 5QH3
£330K02/210.34 mi44, Steeplefield, Leigh-on-sea, Southend-on-sea SS9 5XS3
£370K09/210.34 mi40a, Springwater Road, Leigh-on-sea, Southend-on-sea SS9 5BJ3
£405K05/230.34 mi64, Springwater Road, Eastwood, Leigh-on-sea, Southend-on-sea SS9 5BJ3
£365K06/210.34 mi82, Rowan Walk, Leigh-on-sea, Southend-on-sea SS9 5PN3
£400K06/230.34 mi45, Rowan Walk, Leigh-on-sea, Southend-on-sea SS9 5PN3
£360K02/210.34 mi3, Rowan Walk, Leigh-on-sea, Southend-on-sea SS9 5PN3
£315K06/230.35 mi10, Saffory Close, Leigh-on-sea, Southend-on-sea SS9 5HY3
£290K08/230.35 mi12, Saffory Close, Leigh-on-sea, Southend-on-sea SS9 5HY3
£352K09/230.36 mi11, Eastwood Park Close, Leigh-on-sea, Southend-on-sea SS9 5RS3
£380K06/210.37 mi66, Sandhill Road, Leigh-on-sea, Essex SS9 5BY3
£355K08/230.38 mi42, Eastwood Park Drive, Eastwood, Leigh-on-sea, Southend-on-sea SS9 5RR3
£298.8K03/210.38 mi76, Hudson Road, Leigh-on-sea, Southend-on-sea SS9 5NX3
£380K02/230.38 mi22, St Lawrence Gardens, Eastwood, Leigh-on-sea, Southend-on-sea SS9 5YD3
£367.5K01/230.38 mi30, Bolney Drive, Leigh-on-sea, Southend-on-sea SS9 5HQ3
£375K08/210.39 mi22, Lambeth Road, Leigh-on-sea, Southend-on-sea SS9 5XR3
£420K05/240.39 mi18, The Crest, Leigh-on-sea, Southend-on-sea SS9 5NJ3
£345K11/200.4 mi46, Gravel Road, Leigh-on-sea, Southend-on-sea SS9 5AS3
£301.5K01/240.43 mi30, Hudson Crescent, Leigh-on-sea, Southend-on-sea SS9 5XT3
£298K12/230.43 mi18, Hudson Crescent, Leigh-on-sea, Southend-on-sea SS9 5XT3
£320K06/210.44 mi40, Paddock Close, Leigh-on-sea, Southend-on-sea SS9 5QR3
£490K03/230.44 mi66, Eastwood Rise, Leigh-on-sea, Southend-on-sea SS9 5BU3
£358K12/230.45 mi19, Alan Grove, Leigh-on-sea, Southend-on-sea SS9 5RU3
£300K09/210.45 mi22, St Lawrence Gardens, Eastwood, Leigh-on-sea, Southend-on-sea SS9 5YD3
£350K08/230.45 mi57, St Lawrence Gardens, Eastwood, Leigh-on-sea, Southend-on-sea SS9 5YD3
£350K02/230.45 mi25, St Lawrence Gardens, Eastwood, Leigh-on-sea, Southend-on-sea SS9 5YD3
£357.5K01/210.45 mi41, Eastwood Rise, Leigh-on-sea, Southend-on-sea SS9 5BT3
£290K10/210.46 mi37, Cornec Avenue, Eastwood, Leigh-on-sea, Southend-on-sea SS9 5EN3
£430K09/230.46 mi207, Rayleigh Road, Leigh-on-sea, Southend-on-sea SS9 5YG3
£315K05/210.46 mi87, Fairfield Road, Leigh-on-sea, Southend-on-sea SS9 5RY3
£310K12/230.47 mi31, Cornec Chase, Leigh-on-sea, Southend-on-sea SS9 5EW3

Local Rents

12 rents from £1.4K/mo to £1.9K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£1,95007/240.34 mi-3
£1,57509/240.49 miArterial Road, Leigh-on-Sea3
£1,39509/240.52 miBrookfields, Leigh-On-Sea3
£1,60009/240.53 miThe Fairway, Leigh-on-sea, SS93
£1,75003/240.57 mi-3
£1,47509/240.58 miAshcombe Close, Leigh-on-Sea3
£1,50009/240.59 mi-3
£1,55009/240.59 miArterial Road, Leigh on Sea3
£1,49509/240.75 miLeighwood Avenue, Leigh-on-Sea3
£1,70001/250.9 mi-3
£1,70009/241 miMountdale Gardens, Leigh-on-sea, SS93
£1,90009/241.01 miPrince Avenue, Westcliff-on-Sea3

Links

Local Area Statistics

Population in SS9

49,984

Town centre distance

1.23 miles away

Nearest school

0.10 miles away

Nearest train station

2.18 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+14%

Sales demand

Balanced market

Capital growth (5yrs)

+24%

Property History

Listed for £400,000

March 17, 2025

Floor Plans

Description

  • Three Bedrooms +
  • Spacious Lliving/Dining Room +
  • Off street parking and detached garage +
  • Easy access to the A127 +
  • Close to local amenities +
  • Close to local transport links +
  • School catchment for The Eastwood Academy +
  • NO ONWARD CHAIN +

Hunt Roche Leigh-on-Sea are delighted to bring to the market this extended three bedroom, semi-detached bungalow, situated in the heart of Eastwood in Sairard Gardens.

Internally, the property comprises three good size bedrooms, a spacious living/dining room, fitted kitchen and wet room. Externally, is a good size rear garden, independent driveway with off street parking for multiple vehicles leading to a detached garage.

The property is conveniently located with a short distance to a host of local amenities and transport links. Close to local schools, including Edward Hall primary. Requiring modernisation and being offered with No Onward Chain.

Please contact for viewing arrangements.

Agent Details

Hunt Roche, Leigh-On-Sea

01702 967617

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.

2 Bed Bungalow, Refurb/BRRR, Leigh-on-Sea, SS9 5RE

£350,000

1 views • 2 months ago • 68 m²

2 Bed Bungalow, Refurb/BRRR, Leigh-on-Sea, SS9 5AP

£440,000

5 months ago • 68 m²

Sold STC

3 Bed Bungalow, Refurb/BRRR, Leigh-on-Sea, SS9 5FN

£450,000

5 months ago • 107 m²

Sold STC

3 Bed House, Refurb/BRRR, Leigh-on-Sea, SS9 5XT

£300,000

4 views • 7 months ago • 93 m²

dealsourcr
Deals
Deal SearchSaved SearchesSaved DealsAddress Lookup
Tools
Deal AnalyserRightmove LookupRefurb CalculatorNew Build CalculatorStamp Duty Calculator
Refer a friend. Get £140!My Account