121C Pall Mall, Leigh-on-Sea, Essex, SS9 1RF
Marketed by:
Dedman Gray
103 The Broadway, Thorpe Bay, Southend-on-Sea SS1 3HQ, UK
01702 311111
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 |
£350,000 |
|
Oakleigh Lodge, 125, Pall Mall, Leigh-On-Sea, Southend-On-Sea, Ss9 1rf |
£190,000 |
|
109, Pall Mall, Leigh-On-Sea, Southend-On-Sea, Ss9 1rf |
£200,000 |
|
117, Pall Mall, Leigh-On-Sea, Southend-On-Sea, Ss9 1rf |
£135,000 |
|
119, Pall Mall, Leigh-On-Sea, Southend-On-Sea, Ss9 1rf |
£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
Property Location:
121C Pall Mall, Leigh-on-Sea, Essex, SS9 1RF
View our Property Calculators:
-
BRRR Calculator - Estimate your potential returns after refurbishment and refinancing.
-
Buy to Let Calculator - Calculate rental yield, cash flow and potential return.
-
Property Development Calculator - Assess development costs, GDV and potential profit.
-
Build Cost Calculator - Estimate refurbishment, extension and construction costs.
-
Bridging Finance Calculator - Estimate borrowing costs and potential finance requirements.
Building Suppliers in your area
Tradespersons in your area
Professionals in your area
More Auction Properties from:
Dedman Gray
Image | Property Title | Price | Postcode | Location | Auction Date | Status |
|---|---|---|---|---|---|---|
RESIDENTIAL INVESTMENT: A TWO BEDROOM FIRST FLOOR LEASEHOLD FLAT | £199,000 | SS9 | Essex | 12/06/2025 | Sold | |
BUY TO LET INVESTMENT: FIRST FLOOR LEASEHOLD FLAT | £90,000 | SS15 | Essex | 12/06/2025 | Sold | |
REFURBISHMENT OPPORTUNITY: A THREE BEDROOM VACANT FREEHOLD HOUSE | £140,000 | CO1 | Essex | 12/06/2025 | Sold | |
FARM INVESTMENT: A FREEHOLD FARM SITUATED ON OVER 60 ACRES | £1,850,000 | SS16 | Essex | 12/06/2025 | Sold | |
BUY TO LET INVESTMENT: A VACANT FREEHOLD BUNGALOW PREVIOUSLY LET | £40,000 | CO16 | Essex | 12/06/2025 | Sold | |
BUY TO LET INVESTMENT: A VACANT FREEHOLD HOUSE WITH GOOD ACCESS | £150,000 | CO1 | Essex | 12/06/2025 | Sold | |
Grade II* Listed Mixed-Use Property with 2-Bed Apartment | £260,000+ | CM9 | 08/10/2026 | Sold | ||
Detached Barn with Residential Planning, Little Canfield | £140,000+ | CM6 | 08/10/2026 | Sold | ||
Vacant 2-Bed Leasehold Flat | £65,000+ | CM7 | 08/10/2026 | Sold | ||
Freehold Lock-up Garage, Goya Rise | £9,500+ | SS3 | 08/10/2026 | Sold | ||
Vacant 2-Bed Leasehold Apartment, Shenfield | £200,000+ | CM15 | 08/10/2026 | Sold | ||
Vacant 3-Bed Freehold Semi-Detached House | £210,000+ | CM9 | 08/10/2026 | Sold |
.png)






