5 Bed Semi-Detached House, Refurb/BRRR, Egham, TW20 0DZ, £795,000

11 Northcroft Villas, Englefield Green, Surrey, TW20 0DZ, Egham - 2 views - 13 days ago

Refurb/BRRR
~178 m²
+6 photos

ValuationOvervalued

Sold Prices£359K - £2.2M
Sold Prices/m²£3.7K/m² - £6.3K/m²

 

 

Square Metres

~178.28 m²
Price/m²£4.5K/m²

Value Estimate

£705,500

 

 

End Value (After Refurb)

£902,026

Uplift in Value

+13%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£198,750

Stamp Duty & Legal Fees

£70,700

Refurb Costs

£88,183

Bridging Loan Interest

£20,869

Total Cash In

£380,252

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£902,026

Mortgage (After Refinance)

£676,520

Mortgage LTV

75%

Cash Released

£80,270

Cash Left In

£299,982

Equity

£225,507

Rent Range

£1,500 - £6,000

Rent Estimate

£2,732

Running Costs/mo

£3,385

Cashflow/mo

£-653

Cashflow/yr

£-7,839

Gross Yield

4%

Local Sold Prices

23 sold prices from £359K to £2.2M, average is £920K. £3.7K/m² to £6.3K/m², average is £5.2K/m².

PriceDateDistanceAddressBeds 
£1.1M03/230.1 mi38, Northcroft Road, Englefield Green, Egham, Surrey TW20 0EA5
£450K02/230.17 mi86, Bond Street, Englefield Green, Egham, Surrey TW20 0PX5
£645K04/210.39 mi6, Brackendale Close, Englefield Green, Egham, Surrey TW20 0UL5
£435K02/210.4 mi84, St Judes Road, Englefield Green, Egham, Surrey TW20 0DF5
£359K06/210.4 mi60, Beechtree Avenue, Englefield Green, Egham, Surrey TW20 0SR5
£359K06/210.4 mi60, Beechtree Avenue, Englefield Green, Egham, Surrey TW20 0SR5
£2.2M02/210.44 miCommoners, Barley Mow Road, Englefield Green, Egham, Surrey TW20 0NT5
£890K10/200.46 mi10, Barnway, Englefield Green, Egham, Surrey TW20 0QU5
£830K10/210.58 mi22, Thorncroft, Englefield Green, Egham, Surrey TW20 0SB5
£1.1M06/230.64 miSpringwood, Tite Hill, Englefield Green, Egham, Surrey TW20 0NF5
£1.4M03/210.66 mi6, Kingswood Rise, Englefield Green, Egham, Surrey TW20 0NG5
£821K12/200.71 mi56, Middle Hill, Englefield Green, Egham, Surrey TW20 0JJ5
£1.5M09/230.74 mi36, St Davids Drive, Englefield Green, Egham, Surrey TW20 0BA5
£1.3M06/210.74 mi29, St Davids Drive, Englefield Green, Egham, Surrey TW20 0BA5
£900K01/240.74 mi52, St Davids Drive, Englefield Green, Egham, Surrey TW20 0BA5
£1.2M01/230.75 mi16, St Davids Drive, Englefield Green, Egham, Surrey TW20 0BA5
£1.2M05/210.76 mi44, St Davids Drive, Englefield Green, Egham, Surrey TW20 0BA5
£1.6M04/210.78 miCaswell, Bakeham Lane, Englefield Green, Egham, Surrey TW20 9TU5
£997.3K09/230.8 mi40, Simons Walk, Englefield Green, Egham, Surrey TW20 9SQ5
£850K02/210.85 mi32, Alderside Walk, Englefield Green, Egham, Surrey TW20 0LY5
£1.3M11/220.86 mi9, Rushmere Place, Englefield Green, Egham, Surrey TW20 0NN5
£807.5K11/220.96 mi19, Danehurst Close, Egham, Surrey TW20 9PX5
£920K03/230.98 mi2, Danehurst Close, Egham, Surrey TW20 9PX5

Local Rents

50 rents from £1.5K/mo to £6K/mo, average is £2.5K/mo.

RentDateDistanceAddressBeds 
£5,50010/240.03 miNorthcroft Close, Englefield Green, Surrey TW20 0DY6
£5,50010/240.03 miNorthcroft Close Englefield Green TW206
£5,50010/240.03 miNorthcroft Close, Englefield Green, tw206
£2,00010/240.12 miWillson Road, Englefield Green, Egham, Surrey, TW203
£3,00010/240.22 miVegal Crescent, Englefield Green,5
£2,25010/240.23 miVegal Crescent, Englefield Green, Egham, Surrey, TW203
£3,00010/240.24 miAlmond Close, Englefield Green, Egham, Surrey, TW204
£1,80010/240.24 miBond Street, Englefield Green3
£2,40010/240.25 miEgham, Surrey, TW205
£3,25010/240.26 miLarchwood Drive, Englefield Green, Egham, Surrey, TW206
£2,50010/240.26 miKingsley Avenue, Englefield Green, Egham5
£4,80010/240.28 miLarchwood Drive8
£2,35010/240.31 miBeechtree Avenue, Englefield Green, Egham, Surrey, TW204
£2,30010/240.31 miBeechtree Avenue, Englefield Green5
£2,60010/240.33 miEnglefield Green, Egham, Surrey, TW205
£2,50010/240.34 miElmbank Avenue, Egham, Surrey, TW205
£2,40010/240.35 miEnglefield Green, Egham5
£6,00010/240.37 miOak Tree Drive, Englefield Green, Surrey, TW20 0NR4
£1,80010/240.38 miBeechtree Avenue, Englefield Green, Egham, Surrey, TW203
£3,75010/240.38 miEnglefield Green, Surrey, TW206
£2,20010/240.39 mi-3
£2,00010/240.4 miBeechtree Avenue, Englefield Green, Egham, Surrey, TW204
£2,60003/250.4 mi-4
£2,60003/250.4 mi-4
£2,60003/250.4 mi-4
£1,60010/240.4 miEnglefield Green, Egham, Surrey, TW203
£2,85003/250.41 mi-4
£2,60010/240.42 miBeechtree Avenue, Egham, Surrey, TW205
£3,90010/240.43 miElmbank Avenue, Egham, Surrey, TW208
£3,00010/240.44 mi-4
£3,20002/250.44 mi-4
£2,80004/250.44 mi-4
£1,65010/240.44 mi-3
£1,95001/250.44 mi-4
£2,20003/250.44 mi-4
£2,20004/250.44 mi-4
£2,00010/240.44 miRavenfield, Englefield Green, Egham, Surrey, TW203
£2,05010/240.45 miLinden Court, Englefield Green4
£2,35010/240.45 miCorby Drive, Englefield Green, Egham, Surrey, TW204
£2,70010/240.46 miLinden Court, Englefield Green6
£3,50010/240.46 miBarnway, Englefield Green, Egham5
£1,80010/240.46 miElmbank Avenue, Englefield Green3
£2,25010/240.46 miElmbank Avenue, Englefield Green, Egham5
£2,80010/240.46 miCherrywood Avenue, Englefield Green, Egham, Surrey, TW204
£1,50010/240.48 mi-4
£2,50012/230.5 mi-4
£2,78001/250.5 mi-4
£1,85010/240.5 miEnglefield Green, Surrey, TW203
£1,85010/240.5 miCherrywood Avenue, Egham,TW204
£2,00010/240.51 miCherrywood Avenue, Englefield Green, Egham, Surrey, TW204

Local Area Statistics

Population in TW20

24,536

Population in Egham

24,931

Town centre distance

1.53 miles away

Nearest school

0.40 miles away

Nearest train station

1.48 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-32%

Sales demand

Balanced market

Capital growth (5yrs)

+10%

Property History

Listed for £795,000

April 2, 2025

Floor Plans

Description

  • LARGE SEMI DETACHED +
  • FIVE DOUBLE BEDROOMS +
  • NO ONWARD CHAIN +
  • ORGINAL FEATURES +
  • GARDEN +
  • PRIVATE DRIVEWAY +
  • GARAGE +
  • CUL-DE-SAC LOCATION +
  • THREE BATHROOMS +
  • FAMILY HOME +

Not to be missed!
This spacious 5-double-bedroom semi-detached Victorian property is situated in a premier cul-de-sac in the sought-after area of Englefield Green. Retaining many of its original features, including high ceilings, fireplaces, and original doors, this home offers an abundance of character and charm.

The property benefits from an integrated garage, off-street parking, and a rear garden, providing ample outdoor space. On the ground floor, you'll find a generous 27ft x 11ft bay-fronted lounge, a 20ft kitchen/diner with a separate utility area, and a bathroom. The first floor features 5 double bedrooms, one with an en-suite, along with a separate family bathroom.

While the property does require some modernisation, it is priced to sell, offering excellent potential for those looking to put their own stamp on it. This would make a fantastic family home, with good primary and secondary schools nearby. The village is within walking distance, and the property is surrounded by beautiful open spaces, including Savill Gardens, Virginia Water, and Runnymede Meadows.

Don't miss out on this rare opportunity to own a beautiful Victorian home in a prime location!
EPC TO FOLLOW

Agent Details

Alpha Residential, Egham

01784 918808

Next Steps?

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