4 Bed Terraced House, Refurb/BRRR, London, SW3 6JY, £4,950,000

Dovehouse Street, London, SW3 6JY - 1 views - 12 days ago

Refurb/BRRR

~129 m²

+3 photos

ValuationOvervalued

Sold Prices	£896K - £13.0M
Sold Prices/m²	£2.4K/m² - £31K/m²

Square Metres	~129.26 m²
Price/m²	£38.3K/m²
Value Estimate	£1,496,000£1,496,000

End Value (After Refurb)	£3,555,000£3,555,000

Investment Opportunity

Cash In
Purchase Finance	Bridging LoanBridging Loan
Deposit (25%)	£1,237,500£1,237,500
Stamp Duty & Legal Fees	£756,450£756,450
Refurb Costs	£68,441£68,441
Bridging Loan Interest	£129,938£129,938
Total Cash In	£2,194,079£2,194,079

Cash Out
Monetisation	FlipRefinance & RentRefinance & Rent
Revaluation	£3,555,000£3,555,000
Mortgage (After Refinance)	£2,666,250£2,666,250
Mortgage LTV	75%75%
Cash Left In	£2,194,079£2,194,079
Equity	£888,750£888,750
Rent Range	£3,850 - £58,500£3,850 - £58,500
Rent Estimate	£13,997
Running Costs/mo	£13,929£13,929
Cashflow/mo	£68£68
Cashflow/yr	£819£819
ROI	0%0%
Gross Yield	3%3%

Local Sold Prices

51 sold prices from £896K to £13.0M, average is £3.8M. £2.4K/m² to £31K/m², average is £20.8K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£5.5M	06/23	0.1 mi	73, Dovehouse Street, London, Greater London SW3 6JZ	£27,425	200	4	Terraced House
£4.8M	04/23	0.15 mi	2, Glebe Place, London, Greater London SW3 5LB	-	-	4	Terraced House
£896K	01/24	0.16 mi	84, Old Church Street, London, Greater London SW3 6EP	£2,402	373	4	Terraced House
£5.5M	04/23	0.16 mi	7, Bramerton Street, London, Greater London SW3 5JS	£23,951	232	4	Terraced House
£4.3M	03/23	0.17 mi	2, St Lukes Street, London, Greater London SW3 3RS	£23,611	180	4	Terraced House
£2.9M	12/22	0.17 mi	10, St Lukes Street, London, Greater London SW3 3RS	£20,386	140	4	Terraced House
£4.4M	03/23	0.2 mi	34, Astell Street, London, Greater London SW3 3RU	-	-	4	Terraced House
£4.5M	06/23	0.22 mi	13, Jubilee Place, London, Greater London SW3 3TD	-	-	4	Terraced House
£1.8M	03/21	0.24 mi	8, Shawfield Street, London, Greater London SW3 4BD	£9,615	182	4	Terraced House
£3.9M	03/23	0.24 mi	18, Shawfield Street, London, Greater London SW3 4BD	£22,486	173	4	Terraced House
£2.8M	12/20	0.24 mi	34, Glebe Place, London, Greater London SW3 5JP	£16,871	163	4	Terraced House
£4.0M	09/23	0.24 mi	38, Jubilee Place, London, Greater London SW3 3TQ	£27,880	143	4	Terraced House
£4.4M	04/24	0.24 mi	63, Shawfield Street, London, Greater London SW3 4BA	£19,700	222	4	Terraced House
£2.8M	02/21	0.26 mi	15, Marlborough Street, London, Greater London SW3 3PS	£18,870	146	4	Terraced House
£2.3M	03/23	0.26 mi	63, Flood Street, London, Greater London SW3 5SU	£10,794	214	4	Terraced House
£4.3M	01/23	0.26 mi	25, Radnor Walk, London, Greater London SW3 4BP	£22,973	185	4	Terraced House
£3.3M	09/23	0.27 mi	11, Markham Street, Chelsea, London, Greater London SW3 3NP	£22,712	145	4	Terraced House
£3.3M	07/22	0.27 mi	36, Markham Street, Chelsea, London, Greater London SW3 3NR	-	-	4	Semi-Detached House
£2.8M	08/21	0.28 mi	15, Lawrence Street, London, Greater London SW3 5NE	-	-	4	Terraced House
£3.9M	09/21	0.29 mi	9, Paultons Street, London, Greater London SW3 5DP	-	-	4	Terraced House
£2.5M	01/24	0.29 mi	2, Paultons Street, London, Greater London SW3 5DP	£16,500	150	4	Terraced House
£3.1M	09/23	0.29 mi	13, Oakley Gardens, London, Greater London SW3 5QH	-	-	4	Terraced House
£4.7M	10/20	0.29 mi	31, Old Church Street, London, Greater London SW3 5DN	£18,600	250	4	Terraced House
£3.6M	06/21	0.29 mi	49, Radnor Walk, London, Greater London SW3 4BT	£18,590	195	4	Terraced House
£5.8M	12/23	0.3 mi	34, Cheyne Row, London, Greater London SW3 5HL	-	-	4	Terraced House
£6.6M	07/23	0.3 mi	5, Paultons Square, London, Greater London SW3 5AP	£25,698	258	4	Terraced House
£5.0M	09/23	0.3 mi	26, Paultons Square, London, Greater London SW3 5AP	£23,684	209	4	Terraced House
£2.3M	09/23	0.3 mi	16, Selwood Terrace, London, Greater London SW7 3QG	-	-	4	Terraced House
£3.8M	11/22	0.3 mi	6, Selwood Place, London, Greater London SW7 3QQ	£25,638	149	4	Terraced House
£4.5M	07/21	0.31 mi	32, Paultons Square, London, Greater London SW3 5DS	£21,802	209	4	Terraced House
£2.4M	09/23	0.31 mi	39, Smith Terrace, London, Greater London SW3 4DH	£17,407	135	4	Terraced House
£2.3M	10/23	0.32 mi	11, Bywater Street, London, Greater London SW3 4XD	£18,358	123	4	Terraced House
£7.2M	11/22	0.34 mi	62, Cheyne Walk, London, Greater London SW3 5LX	-	-	4	Terraced House
£8.5M	02/22	0.35 mi	9, Elm Park Road, London, Greater London SW3 6BP	-	-	4	Semi-Detached House
£13.0M	01/22	0.36 mi	24, Smith Street, London, Greater London SW3 4EW	£30,660	424	4	Detached House
£7.5M	06/21	0.36 mi	2, Pelham Crescent, London, Greater London SW7 2NP	£27,076	277	4	Terraced House
£6.8M	12/22	0.37 mi	4, Wellington Square, London, Greater London SW3 4NJ	-	-	4	Terraced House
£3.5M	05/21	0.38 mi	59, Park Walk, London, Greater London SW10 0AZ	£17,652	198	4	Terraced House
£4.3M	12/20	0.38 mi	2, Royal Avenue, London, Greater London SW3 4QF	£16,528	263	4	Terraced House
£3.3M	03/21	0.39 mi	57, Park Walk, London, Greater London SW10 0AZ	-	-	4	Terraced House
£8.5M	09/23	0.4 mi	16, St Leonards Terrace, London, Greater London SW3 4QG	£31,022	274	4	Terraced House
£2.5M	11/22	0.41 mi	3, Cavaye Place, London, Greater London SW10 9PT	-	-	4	Terraced House
£1.1M	08/23	0.41 mi	98, Draycott Avenue, London, Greater London SW3 3AD	-	-	4	Terraced House
£1.1M	08/23	0.41 mi	98, Draycott Avenue, London, Greater London SW3 3AD	-	-	4	Terraced House
£1.9M	03/21	0.41 mi	3, Cavaye Place, London, Greater London SW10 9PT	-	-	4	Terraced House
£2.4M	11/23	0.42 mi	1, Camera Place, London, Greater London SW10 0BJ	£13,743	171	4	Terraced House
£5.1M	08/23	0.44 mi	15, Walpole Street, London, Greater London SW3 4QP	£21,956	232	4	Terraced House
£2.9M	12/23	0.44 mi	21, Donne Place, London, Greater London SW3 2NG	£20,567	141	4	Terraced House
£4.8M	03/23	0.44 mi	1, South Terrace, London, Greater London SW7 2TB	£21,111	225	4	Terraced House
£2.7M	06/21	0.45 mi	13, Roland Way, London, Greater London SW7 3RF	£17,664	152	4	Terraced House
£2.8M	06/21	0.47 mi	27, Paradise Walk, London, Greater London SW3 4JL	£24,566	114	4	Terraced House

Local Rents

50 rents from £3.9K/mo to £58.5K/mo, average is £10.6K/mo.

Rent	Date	Distance	Address	Beds	Type
£15,167	09/24	0.03 mi	Manresa Road, SW3	6	Flat
£38,783	09/24	0.07 mi	Chelsea Square SW3	6	Flat
£17,117	09/24	0.07 mi	Rose Square, London, SW3	3	Flat
£18,070	09/24	0.07 mi	Rose Square, London, SW3	3	Flat
£7,583	09/24	0.07 mi	Sydney Street, Chelsea, London, SW3	6	Flat
£8,667	09/24	0.14 mi	Cale Street, Chelsea, London, SW3	3	Detached House
£10,508	09/24	0.16 mi	Beaufort Gardens, London, SW3.	3	Flat
£16,500	09/24	0.17 mi	Chelsea SW3	4	Terraced House
£4,500	09/24	0.17 mi	-	3	Terraced House
£29,250	09/24	0.18 mi	Mulberry Walk, London	4	Flat
£10,833	09/24	0.18 mi	Margaretta Terrace, Chelsea, London	5	Flat
£10,617	09/24	0.18 mi	Margaretta Terrace, Chelsea, London, SW3	4	Terraced House
£7,258	09/24	0.18 mi	Bramerton Street, Chelsea, London, SW3	3	Flat
£19,500	09/24	0.2 mi	Queens Elm Square, South Kensington, London, SW3	7	Flat
£6,933	09/24	0.2 mi	Kings Road, Chelsea, London, SW3	3	Flat
£11,917	09/24	0.2 mi	Sydney Street, London, SW3	4	Terraced House
£10,500	09/24	0.2 mi	Glebe Place, Chelsea	4	Terraced House
£13,000	09/24	0.21 mi	Burnsall Street, London, SW3	4	Terraced House
£6,933	09/24	0.21 mi	Kings Road Chelsea SW3	3	Flat
£19,500	09/24	0.21 mi	Queen's Elm Square, Chelsea, SW3	7	Flat
£8,450	09/24	0.22 mi	Margaretta Terrace, London, SW3	3	Flat
£9,750	09/24	0.22 mi	Elm Park Road, Chelsea, SW3	3	Flat
£21,450	09/24	0.22 mi	Flood Street, Chelsea, London	5	Terraced House
£58,500	09/24	0.23 mi	Pond Place, SW3	4	Terraced House
£10,617	09/24	0.24 mi	Oakley Gardens, London, SW3	3	Terraced House
£5,742	09/24	0.24 mi	Waldron House, 57-63 Old Church Street, Chelsea, London, SW3	3	Flat
£17,117	09/24	0.24 mi	Rose Square, The Bromptons, Chelsea SW3	3	Flat
£10,617	09/24	0.25 mi	Oakley Gardens, Chelsea, London, SW3	3	Terraced House
£17,117	09/24	0.25 mi	Rose Square, Fulham Road, London, SW3	3	Flat
£30,333	09/24	0.26 mi	Radnor Walk, London, SW3	4	Detached House
£25,783	09/24	0.26 mi	Chelsea Manor Street, London, SW3	4	Flat
£14,083	09/24	0.28 mi	Shawfield Street, London, SW3	6	Terraced House
£9,967	09/24	0.28 mi	Sydney Place, South Kensington SW7	3	Flat
£31,633	10/24	0.28 mi	Imperial House W8	3	Flat
£18,417	09/24	0.29 mi	Markham Square, London, SW3	4	Terraced House
£6,045	09/24	0.29 mi	Onslow Square, London, SW7	3	Flat
£11,917	09/24	0.29 mi	Selwood Place, South Kensington, SW7	4	Detached House
£4,749	09/24	0.3 mi	Charles II Place, London, SW3	3	Terraced House
£21,450	09/24	0.3 mi	Flood Street, Chelsea	7	Flat
£3,850	09/24	0.31 mi	Kings Road, London	3	Flat
£10,812	09/24	0.31 mi	Smith Terrace, London	5	Terraced House
£5,417	09/24	0.31 mi	Shrewsbury House, Cheyne Walk, SW3	3	Flat
£8,558	09/24	0.31 mi	Onslow Gardens, London	3	Flat
£8,558	09/24	0.31 mi	Onslow Gardens, London	3	Flat
£8,333	10/24	0.32 mi	-	3	Terraced House
£7,150	09/24	0.32 mi	Beaufort Street London SW3	3	Flat
£5,200	09/24	0.32 mi	Flood Street, Chelsea, London, SW3	3	Flat
£14,950	09/24	0.33 mi	Elm Park Road, Chelsea, SW3	4	Detached House
£5,417	09/24	0.33 mi	Cheyne Walk, Chelsea, SW3	3	Flat
£4,750	09/24	0.33 mi	Charles II Place, London, SW3	3	Flat

Local Area Statistics

Population in SW3	22,08622,086
Population in London	4,771,9214,771,921
Town centre distance	3.94 miles away3.94 miles away
Nearest school	0.10 miles away0.10 miles away
Nearest train station	0.43 miles away0.43 miles away

Rental demand	Balanced marketBalanced market
Rental growth (12m)	-16%-16%
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	-9%-9%

Property History

Listed for £4,950,000

March 31, 2025

Floor Plans

Description

Charming, wide freehold house in Chelsea +
Private south-west facing garden +
Private garage +
Four double bedrooms +
Three reception rooms +
EPC Rating = D +

Charming, wide freehold house with private garden and garage on prime Chelsea street

Description

This delightful family house in Chelsea with a fantastic layout and wide central staircase offers a unique renovation opportunity. The ground floor presents a spacious reception room leading out to the south-west facing garden to the rear of the house, with the kitchen and dining room to the front of the house. The first floor offers the principal bedroom suite complete with a dressing room as well as a study/sitting room. There are a further three bedrooms and one bathroom on the second floor. Downstairs, the basement is currently being used as a utility and store room. This house has the added benefit of a private garage.

Location

Dovehouse street is wide tree-lined street in the heart of Chelsea located in between the Fulham Road and the King’s Road well-known for their impressive array boutique shops and restaurants. Local schools include Hill House, Garden House School and Francis Holland. Battersea Park is located just south of the river 0.6miles away and Hyde Park is located 1.2 miles north of Dovehouse Street. Transport links include South Kensington Underground (District and Circle lines, 0.5 miles).

Square Footage: 2,653 sq ft

Agent Details

Savills, Sloane Street

020 3869 5044

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.

Under Offer

2 Bed Flat, Refurb/BRRR, London, SW3 5RX

£800,000

2 views • 7 months ago • 68 m²

Under Offer

2 Bed Flat, Refurb/BRRR, London, SW3 5NT

£925,000

4 views • 5 months ago • 68 m²

4 Bed House, Refurb/BRRR, London, SW3 5QH

£3,500,000

6 views • a month ago • 129 m²

2 Bed Flat, Refurb/BRRR, London, SW3 5HG

£1,100,000

4 months ago • 78 m²