2 Bed Flat, Single Let, Brentwood, CM13 3BG, £90,000

Flat 41 Mayflower House, The Drive, Great Warley, Brentwood, Essex, CM13 3BG - 3 views - 24 days ago

Leasehold
Auction
BTL
ROI: 19%
~68 m²
+7 photos

ValuationUndervalued

Sold Prices£115K - £465K
Sold Prices/m²£1.9K/m² - £7K/m²

 

 

Square Metres

~68.11 m²
Price/m²£1.3K/m²

Value Estimate

£109,800
BMV22%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£22,500

Stamp Duty & Legal Fees

£5,700

Total Cash In

£28,200

 

 

Cash Out

 

Rent Range

£1,300 - £3,000

Rent Estimate

£947

Running Costs/mo

£491

Cashflow/mo

£456

Cashflow/yr

£5,476

ROI

19%

Gross Yield

13%

Local Sold Prices

42 sold prices from £115K to £465K, average is £277.5K. £1.9K/m² to £7K/m², average is £4.4K/m².

PriceDateDistanceAddressBeds 
£248K02/210.04 mi51, The Drive, Great Warley, Brentwood, Essex CM13 3BH2
£180K09/210.05 miFlat 25, Becketts Court, Canterbury Way, Great Warley, Brentwood, Essex CM13 3BA2
£305K12/220.05 mi51a, The Drive, Great Warley, Brentwood, Essex CM13 3BH2
£205.5K02/210.14 miFlat 34, Thorndon Court, Eagle Way, Great Warley, Brentwood, Essex CM13 3BY2
£310K03/210.15 mi33, Florence Close, Great Warley, Brentwood, Essex CM13 3FQ2
£180K01/230.15 miFlat 45, Thorndon Court, Eagle Way, Great Warley, Brentwood, Essex CM13 3BY2
£220K11/200.18 miFlat 3, Thorndon Court, Eagle Way, Great Warley, Brentwood, Essex CM13 3BZ2
£220K11/200.18 miFlat 3, Thorndon Court, Eagle Way, Great Warley, Brentwood, Essex CM13 3BZ2
£220K11/200.18 miFlat 3, Thorndon Court, Eagle Way, Great Warley, Brentwood, Essex CM13 3BZ2
£260K09/220.26 miFlat 12, Thorndon Court, Eagle Way, Great Warley, Brentwood, Essex CM13 3BZ2
£315K09/220.3 mi43, Hammonds Lane, Great Warley, Brentwood, Essex CM13 3AH2
£282K10/210.31 mi17, Hammonds Lane, Great Warley, Brentwood, Essex CM13 3AH2
£290K10/210.31 mi39, Hammonds Lane, Great Warley, Brentwood, Essex CM13 3AH2
£300K03/210.31 mi35, Hammonds Lane, Great Warley, Brentwood, Essex CM13 3AH2
£300K01/230.32 mi38, Hammonds Lane, Great Warley, Brentwood, Essex CM13 3AQ2
£301K11/220.33 mi44, Hammonds Lane, Great Warley, Brentwood, Essex CM13 3AQ2
£258K09/210.39 mi13, Pompadour Close, Warley, Brentwood, Essex CM14 5LB2
£400K06/230.43 miFlat 17, Myers Court, The Galleries, Warley, Brentwood, Essex CM14 5GG2
£197K05/210.51 miFlat 9, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£115K05/230.51 miFlat 24, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£270K03/210.54 mi18a, Hampden Crescent, Warley, Brentwood, Essex CM14 5BD2
£165K12/200.55 miFlat 29, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£172.5K01/210.56 miFlat 4, Beech Spinney, Lorne Road, Warley, Brentwood, Essex CM14 5HH2
£275K04/210.63 mi116b, Woodman Road, Warley, Brentwood, Essex CM14 5AL2
£335K04/210.65 mi15, Osborne Heights, Warley, Brentwood, Essex CM14 5UZ2
£240K03/230.68 miFlat 8, Grove House, Firsgrove Crescent, Warley, Brentwood, Essex CM14 5JS2
£440K06/210.69 miFlat 28, Fisher Court, Rhapsody Crescent, Warley, Brentwood, Essex CM14 5GE2
£465K11/200.69 miFlat 12, Fisher Court, Rhapsody Crescent, Warley, Brentwood, Essex CM14 5GE2
£250K02/210.7 miFlat 2, Marlborough House, Firsgrove Crescent, Brentwood, Essex CM14 5TF2
£280K06/210.74 miFlat 4, Cromarty House, Mount Crescent, Warley, Brentwood, Essex CM14 5DA2
£250K08/210.8 miFlat 4, Forres House, Cameron Close, Warley, Brentwood, Essex CM14 5BS2
£310K06/230.8 mi38, Myrtle Road, Warley, Brentwood, Essex CM14 5EG2
£210K11/200.81 miFlat 18, Cawdor House, Cameron Close, Warley, Brentwood, Essex CM14 5BZ2
£340K05/210.82 mi201, Crescent Road, Warley, Brentwood, Essex CM14 5JB2
£210K03/210.87 mi84, Cromwell Road, Warley, Brentwood, Essex CM14 5DZ2
£300K01/230.93 miFlat 23, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£310K01/230.93 miFlat 24, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£290K06/230.96 mi11, Railway Square, Brentwood, Essex CM14 4LN2
£237.5K09/210.96 mi18, Railway Square, Brentwood, Essex CM14 4LN2
£290K01/210.96 miFlat 24, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£305K05/210.96 miFlat 32, Radcliffe House, Rollason Way, Brentwood, Essex CM14 4DY2
£365K11/200.96 mi40, Wharf Road, Brentwood, Essex CM14 4LQ2

Local Rents

22 rents from £1.3K/mo to £3K/mo, average is £1.6K/mo.

RentDateDistanceAddressBeds 
£1,50012/240.1 miThe Drive, Great Warley, BRENTWOOD2
£2,29002/240.11 mi-2
£1,75012/240.12 miCentral House, Eagle Way, Great Warley, CM132
£1,30003/250.14 mi-2
£1,60012/240.14 miCentral House, Eagle Way, Great Warley, CM132
£1,75012/240.14 miCentral House, Eagle Way, Great Warley, CM132
£1,85012/240.14 miCentral House, Eagle Way, Great Warley, CM132
£1,60012/240.15 miWarley HQ2
£3,00012/240.15 miEagle Way, Brentwood, Essex, CM132
£1,65012/240.15 miWarley HQ, Brentwood2
£1,35012/240.19 miThorndon Court, Eagle Way, CM132
£1,50002/250.3 mi-2
£1,45011/240.32 mi-2
£1,90012/240.43 miThe Galleries - Brentwood2
£1,92504/250.47 mi-2
£1,60012/240.49 miThe Galleries, Warley, Brentwood2
£2,00012/240.5 miThe Clocktower, The Galleries, Brentwood, Essex, CM142
£1,75012/240.5 miThe Clock Tower, Brentwood2
£1,99512/240.5 miPenthouse South, Tudor Court, The Galleries , Warley, Brentwood, CM14 5FS2
£1,60004/250.51 mi-2
£1,65012/240.51 miThe Galleries, Warley, Brentwood2
£1,60012/240.55 miLorne Road, Warley, Brentwood2

Local Area Statistics

Population in CM13

24,715

Population in Brentwood

67,434

Town centre distance

1.83 miles away

Nearest school

0.30 miles away

Nearest train station

0.83 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+7%

Sales demand

Buyer's market

Capital growth (5yrs)

+13%

Property History

Listed for £90,000

April 1, 2025

Floor Plans

Description

Guide Price = **£90,000+

For Sale By Public Auction 23rd April 2025 09:30 AM To inspect the legal documents for this property go to our website to download the legal pack

A Vacant Fifth Floor Two Bedroom Flat. ERV based on the Local Housing Allowance (LHA) Rate is £11,368.76 Per Annum (Source: LHA Website, Subject to Condition, their Terms and Current Requirements).

**Tenure
Leasehold. The property is held on a 125 year lease from 30th April 1984 (thus approximately 84 years unexpired).

Location
The property is situated on a residential road close to local shops and amenities. The open spaces of Warley Playing Fields are within easy reach. Transport links are provided by Brentwood Crossrail station (Elizabeth line) and Shenfield rail station.

Description
The property comprises a fifth floor two bedroom flat situated within a purpose built block arranging over ground and five upper floors. The property benefits from a lift.

Accommodation
Fifth Floor
Reception Room with Open Plan Kitchen
Two Bedrooms
Bathroom

Exterior
The property benefits from communal gardens and allocated parking.

Tenancy
The LHA rate for a two bedroom property in the area is £218.63 per week (£11,368.76 per annum) (source: lha-direct.voa.gov.uk).

Further Information
When purchasing a flat that has a short lease, it is important to understand that in addition to the purchase price, if you wish to extend the lease to 90+ years, you will need to pay a premium to the freeholder. This is done by way of serving a Section 42 notice to the freeholder requesting a lease extension with a suggested price for the extension. The freeholder has the right to refuse the offer and submit a counter notice with their suggested price. In most cases, the leaseholder must have owned the property for at least 2 years in order to serve a S42 notice. If you do not fully understand this process, please ask the auctioneers or a solicitor.

EPC Rating
D

Viewing Schedule (No Booking Required)

Thursday 10 April 12:00 - 12:30
Wednesday 16 April 12:00 - 12:30
Saturday 19 April 10:00 - 10:30
Tuesday 22 April 12:00 - 12:30

Agent Details

Auction House London, Hampstead

020 3897 6030

Next Steps?

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