In the print dialog choose “Save as PDF” as the destination.
Deal WizardBTL · Property Analysis
Scraley Road, Heybridge, Maldon CM9, 4 bed detached house for sale, £550,000 - Zoopla
Address: Scraley Road, Heybridge, Maldon CM9Price: £550,0004 Bedroom(s)2 Bathroom(s)Analysis Date: Apr 26, 2026
ROCE: 17 %Property Type: DetachedEPC band: DSize: 0 sq ft / 0 m²Risk: MediumProject Time: 2 weeks

Scraley Road, Heybridge Analysis

A high-spec, 4-bed detached family home in Heybridge. The property is currently in excellent condition, meaning our primary strategy is "buy, hold, and yield" rather than heavy refurbishment.

Rental Yield

Gross Yield
4.58%
ROCE (Year 1)
17.0%
Annual Rent
£25,200

Based on local rental comparables for 4-bed detached homes, £2,100 pcm is a conservative, achievable market rent. Gross yield is moderate, but the Return on Capital Employed (ROCE) is bolstered by the relatively low cash entry point relative to asset value, assuming the user can bridge the funding gap.

Cash Flow

Monthly Net Income
+£1,255
Annual Surplus
+£15,060

Cash flow is robust. With a 1% interest-only mortgage (based on the provided parameters), monthly mortgage costs are approx. £425. Deducting management fees (12%) and maintenance reserves, the property remains strongly cash-positive.

Capital Growth Potential

Heybridge/Maldon is a consistent growth area. With excellent connectivity and local amenities, demand for detached homes remains high. Growth Score: 8/10. The property's high-end finish ensures it remains desirable for premium tenants and future buyers, shielding it from minor market corrections.

Mortgage Terms

Note: The provided deposit of £40,000 on a £550,000 purchase results in a 92.7% LTV, which is non-standard for BTL products (typically 75% max). You will likely require private funding, family assistance, or a bridge-to-let product.

Upfront and Ongoing Costs

Upfront Costs

Purchase Price £550,000
Deposit £40,000
SDLT (Incl. Surcharge) £33,000
Bank/Arrangement Fees £15,300
Total Capital Required £88,300

Ongoing Monthly Costs

Mortgage Repayment £425
Agent Fees (12%) £252
Maintenance & Voids (10%) £210
Total Monthly Outgoings £887

Tenant Demand

Demand is high for detached family homes in CM9. Professional families looking for space are the ideal tenants. The property's "turn-key" condition means it will appeal to top-tier renters, significantly reducing void risk.

Location Fundamentals

Location Score: 8/10. Proximity to Heybridge Basin and Maldon town centre is a major USP. Transport links to Chelmsford and London via Witham/Hatfield Peverel are strong. No immediate Article 4 restrictions identified.

Exit Strategy

Property Condition and Potential

The property is in excellent order. No heavy refurbishment is required. Use the budget for "staging" to maximise rental appeal.

Legal and Regulatory Compliance

Risk Level & Explanation

Risk Score: 45/100

The primary risk is the financing structure. A £40k deposit on a £550k property requires a very specific (potentially non-bank) lender or private partnership. Once funding is secured, the risk is minimal due to the property's excellent condition.

Negotiation Points

No Onward Chain Confidence: 90%
High-End Finish Competition Confidence: 70%

Refurb Shopping List

(Focusing on staging for professional let)

Labour Tasks

Refurb Timeline

Total Estimated Duration: 2 Weeks || 0.5 Months

Final Investment Recommendation

Detailed Recommendation

This is a "set and forget" investment. The property is in immaculate condition, meaning you bypass the risks associated with structural, electrical, or plumbing renovations. You are paying for a premium, turnkey asset.

However, the financial structure is the bottleneck. The provided £40,000 deposit (approx. 7% LTV) is the major challenge. You will not find a high-street BTL mortgage for this; you must look toward a JV partner, a private money lender, or potentially re-evaluating the investment if you cannot access higher leverage or secure additional capital. If the funding gap is closed, this is a prime asset that will provide steady, long-term returns in a desirable location.