top of page

121C Pall Mall, Leigh-on-Sea, Essex, SS9 1RF

Marketed by:

Dedman Gray

Dedman Gray

103 The Broadway, Thorpe Bay, Southend-on-Sea SS1 3HQ, UK

01702 311111

Postponed

Vacant one-bedroom leasehold flat in Leigh-on-Sea

121C Pall Mall, Leigh-on-Sea, Essex, SS9 1RF

Postponed

£125,000+

• 1 Bedrooms


• Residential / Buy to Let Investment; one bedroom first floor flat


• Leasehold


• Vacant


• C

Description


A vacant one bedroom apartment along Pall Mall, just moments from the heart of Leigh-on-Sea. Offering a lounge, kitchen area, bedroom and newly fitted shower room. The property has been refurbished and is ideal for first-time buyers or investors.


Accommodation


Communal entrance door; stairs to first floor; Lounge Area - 16'4 x 7'10; Kitchen Area - 10'9 x 4'11; Bedroom - 10'5 x 7'6; Shower Room - 8'6 x 4'9


Location


Located close to Leigh Broadway, just moments from the heart of Leigh-on-Sea.


Tenure / Property Information


Tenure

Leasehold

Lease

A 125 year lease commenced on 25th March 1986 with 85 years remaining

Occupancy

Vacant

EPC

C


Investment Analysis


Same-street completed sales range from £135,000 to £200,000, with £350,000 an apparent outlier. Given the subject is a refurbished one-bedroom flat but comparable sizes and specifications are unavailable, £165,000 is used as a cautious base GDV, with £135,000 low and £200,000 high scenarios.


Investment Snapshot


Guide Price

£125,000

HB Estimated GDV

£165,000

Refurbishment Budget

£0

Estimated Monthly Rent

£900 – £1,012 pcm

Estimated Annual Rent

£11,400 pa

Gross Yield on Guide

9.1%

Gross Yield on Project Cost

9.1%


Strategy Recommendation


Potentially suitable as a buy-to-let at or below the guide, subject to lease, service-charge and rental due diligence. Avoid relying on BRRR or a flip without confirming valuation and selling costs.


Works Required


No refurbishment works are identified; the property is described as refurbished with a newly fitted shower room. Allowance excludes any unidentified maintenance or compliance costs.


Rental & Market Context


HB Estimated Market Rent

£900 – £1,012 pcm

Auctioneer Estimated Rent

Around £950 per calendar month on the open market


London Road, Leigh-on-sea, SS9 1 bed flat - (£208 pw) — 1 bed — £900 pcm — Advertised asking rent

£900 pcm

Elmsleigh Drive, Leigh-on-sea, SS9 1 bed flat - (£185 pw) — 1 bed — £800 pcm — Advertised asking rent

£800 pcm

1 Bedroom flats to rent in Brookfields, Leigh-on-sea, SS9 – Page 3 — 1 bed — — Advertised asking rent

£1,012 pcm


Sold Comparables


The following completed sales were identified within approximately 5 miles:


83, Pall Mall, Leigh-On-Sea, Southend-On-Sea, Ss9 1rf
2026-01-19 · Flat/Maisonette · Leasehold

£350,000

Oakleigh Lodge, 125, Pall Mall, Leigh-On-Sea, Southend-On-Sea, Ss9 1rf
2025-06-27 · Flat/Maisonette · Leasehold

£190,000

109, Pall Mall, Leigh-On-Sea, Southend-On-Sea, Ss9 1rf
2025-06-06 · Flat/Maisonette · Leasehold

£200,000

117, Pall Mall, Leigh-On-Sea, Southend-On-Sea, Ss9 1rf
2023-06-09 · Flat/Maisonette · Leasehold

£135,000

119, Pall Mall, Leigh-On-Sea, Southend-On-Sea, Ss9 1rf
2023-04-04 · Flat/Maisonette · Leasehold

£165,000


Potential BRRR Position


Base Project Cost

£125,000

Base GDV

£165,000

75% Refinance

£123,750

Indicative Cash Left In

£1,250

Equity Before Finance / Tax

£40,000


Using the £165,000 base GDV, 75% refinance is approximately £123,750, leaving an indicative £1,250 of the £125,000 purchase cost unrecovered before finance, tax and other costs. The strategy is highly sensitive to achievable valuation and refinance terms.


Buy-to-Let Analysis


At the £125,000 guide, supported advertised rents of £900–£1,012 pcm imply gross yields of 8.64%–9.72%; the auctioneer estimate of £950 pcm implies 9.12%. Ground rent and service charge total approximately £650 annually, before finance, tax, voids and other costs.


Flip Analysis


A £165,000 base GDV against £125,000 purchase cost and no identified refurbishment allowance indicates £40,000 gross headroom before selling costs, finance, tax and other costs. A formal flip surplus cannot be calculated because no selling-cost allowance is supplied.


Investor Risks & Due Diligence


• The lease has approximately 85 years remaining.


• Ground rent is approximately £250 per annum and service charge approximately £400 per annum.


• Rental evidence comprises advertised asking rents and an auctioneer estimate, not achieved or passing rent.


• Comparable sale sizes, specifications and condition are not provided, limiting GDV precision.


• Buyer, administration, finance, tax and selling costs are not supplied.


• Council tax, parking and heating details are unavailable.


Recommendation


Potentially suitable as a buy-to-let at or below the guide, subject to lease, service-charge and rental due diligence. Avoid relying on BRRR or a flip without confirming valuation and selling costs.


Strategy Rating


HB Rating

★★★★☆


Analysis Confidence


Confidence

Medium


The evidence includes local completed sales, rental listings, tenure, lease length and charges, but comparable property sizes, buyer fees, selling costs and achieved rent are unavailable.


Auction Details : 

Dedman Gray

Auction Date : 

08/10/26

Lot Number : 

044

Tradelend Limited
Tradelend Limited

Bridging Finance, Development Finance

0203 886 2530

Tiger Financial
Tiger Financial

Bridging Finance, Development Finance

020 7965 7261

Tuscan Capital
Tuscan Capital

Bridging Finance

020 7846 9030

UK Bridging Loans Ltd
UK Bridging Loans Ltd

Bridging Finance

0116 366 6338

Ultimate Finance
Ultimate Finance

Bridging Finance

0800 121 7757

Property Location:

121C Pall Mall, Leigh-on-Sea, Essex, SS9 1RF

  • BRRR Calculator - Estimate your potential returns after refurbishment and refinancing.

Building Suppliers in your area

Tradespersons in your area

Professionals in your area

More Auction Properties from:

Dedman Gray

Prop for sale
Image
Property Title
Price
Postcode
Location
Auction Date
Status
Residential investment: a freehold terraced house
£500,000
SS1
Essex
26/02/2025
Sold
Buy to let investment: freehold terrace house with 3 flats
£500,000
SS1
Essex
26/02/2025
Sold
Residential investment: a vacant two bedroom apartment
£154,000
CM14
Kent
26/02/2025
Sold
Land investment: a freehold parcel of land
£135,000
SS3
Essex
26/02/2025
Sold
Land investment: a freehold parcel of land
£246,000
RM4
Essex
26/02/2025
Sold
Refurbishment opportunity: a vacant freehold unique detached
£201,000
CB8
Suffolk
26/02/2025
Sold
Refurbishment opportunity: a vacant freehold four bedroom
£365,000
SS9
Kent
26/02/2025
Sold
Residential investment: a leasehold one bedroom first floor flat
Sold Prior
SS0
Essex
26/02/2025
Sold
Buy to let investment: a freehold property five flats
Sold Prior
SS0
Essex
26/02/2025
Sold
Refurbishment opportunity: a vacant freehold three bedroom
£225,000
SS1
Southend-on-Sea
26/02/2025
Sold
Land investment: a plot of land with roadside gated access
£185,000
CO7
Essex
26/02/2025
Sold
Redevelopment opportunity: a freehold detached bungalow
£474,000
RM14
Essex
26/02/2025
Sold
bottom of page