Recent sale
90 WALTON ROAD
£163k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Skip to property detailsMonthly AVM sale-value estimate Monthly -6 live signals 25% deposit · IO BTL · Interest Only
4 matches ![Comparable: 90 WALTON ROAD]()
![Comparable: 62 WALTON ROAD]()
![Comparable: 38 WALTON ROAD]()
![Comparable: 76 WALTON ROAD]()
3 signals 0 levers
42 Walton Road, Frinton-on-Sea, CO13 0AG
UPRN:100090630460Detached Bungalow3 bedsBuilt 1950-1966
FreeholdCouncil Tax: -EPC: C (73)AI-Powered Intelligence
Data freshness:Price Paid· 1mo agoPrice Paid: ageing, refreshed 1mo ago (2026-08-01T00:05:07.844309+00:00)Planning· 2mo agoPlanning: ageing, refreshed 2mo ago (2026-07-10T09:34:24.723199+00:00)Ownership· freshOwnership: fresh, refreshed yesterday (2026-09-10T19:49:55.564914+00:00)EPC· 4mo agoEPC: stale, refreshed 4mo ago (2026-05-20T10:58:39.129138+00:00)Risk· 2mo agoRisk: ageing, refreshed 2mo ago (2026-07-04T06:46:22.443816+00:00)Crime· 1mo agoCrime: ageing, refreshed 1mo ago (2026-08-02T05:17:47.239173+00:00)Connectivity· 2mo agoConnectivity: ageing, refreshed 2mo ago (2026-07-04T20:23:28.637306+00:00)Schools· 2mo agoSchools: ageing, refreshed 2mo ago (2026-07-07T02:37:19.861486+00:00)Amenities· 2mo agoAmenities: ageing, refreshed 2mo ago (2026-07-05T20:05:00.707256+00:00)Area· Census 2021Area: static reference data (Census 2021); authoritative and does not refresh
AI ValuationFairly ValuedUpdated yesterday
£459,000
Estimated value
Range: £436k - £482k|Last sold: £475k (2022-10-04)
Estimate of £459k for detached bungalows in Frinton-on-Sea. 208 transactions in the last 12 months; median £315k.
AI Confidence
-
High confidence
Value History
Current estimate
£459k
£436k - £482k - High confidence
Annualised (CAGR)
+1.81%
Over the full window
Peak estimate
£501k
Jun 2022
From peak
-8.38%
Drawdown from peak
AVM estimate (model)Repeat-sales index - CO13 district (quarterly)index YoY -15.32%
Growth by window
3m
-0.86%
6m
+2.68%
12m
-0.43%
24m
+1.77%
60m
+8.00%
Rental Market
Estimated rent (pcm)
£1,750
/ month
Gross yield
-
Net yield
3.25%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£315k
3-bed Detached Bungalow
12m Price Growth
-
vs UK avg
Days on Market
95d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£459,000
- SDLT standard£12,950
- SDLT BTL surcharge (5%)£22,950
- Legal + Survey£15,000
- Refurb (light)£32,130
- Total All-In Cost£542,030
Funding
- Deposit (25%)£114,750
- Mortgage (75% LTV)£344,250
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£197,780
Monthly Returns
- Monthly Rent (est)£1,750
- Mortgage Payment (IO)-£1,506
- Management (10%)-£175
- Insurance-£121
- Maintenance-£191
- Monthly Cashflow-£243
Capital Returns
- 5yr Property Value£459,459
- 5yr Capital Gain (0.02% pa)+£459
- 5yr Cumulative Rent (net)+£75,780
- Less mortgage interest-£90,360
- 5yr Total Return-£14,121
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £459,092 | £114,842 | -£2,916 | -£2,824 | -1.4% |
| Year 2 | £459,184 | £114,934 | -£5,832 | -£5,648 | -2.9% |
| Year 3 | £459,275 | £115,025 | -£8,748 | -£8,473 | -4.3% |
| Year 4 | £459,367 | £115,117 | -£11,664 | -£11,297 | -5.7% |
| Year 5 | £459,459 | £115,209 | -£14,580 | -£14,121 | -7.1% |
Assumes 0.02% pa capital growth (API forecast), 3.0% rental growth, 5.25% IO mortgage held for 5 years, light refurb completed year 0. ROI is on total cash invested (£197,780).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
62 WALTON ROAD
£525k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
38 WALTON ROAD
£450k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
76 WALTON ROAD
£330k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£27,067
Median Income
Signal
1,157
Population
Signal
2.4 / 100
Deprivation