# 1 bedroom maisonette for rent (SS13 1PN)

## Property Details

| Key | Value |
|-----|-------|
| Address | 22 FELMORES END, BASILDON, PITSEA, ESSEX SS13 1PN |
| Price | £850 pcm |
| Bedrooms | 1 |
| Bathrooms | 1 |
| Council tax | A |
| Last sold | £74,000 Apr 2013 |

## Description

AVAILABLE NOW: Situated in the popular Felmores area, a refurbished triple floor one bedroom maisonette of unusual and appealing design. The property offers spacious accommodation, is double glazed, and has modern electric heating. Shops and facilities are nearby.

## Property Photos

- ![Photo 1](/listings/photos/154816976/513753) - Photo 1
- ![Photo 2](/listings/photos/154816976/513754) - Photo 2
- ![Photo 5](/listings/photos/154816976/513755) - Photo 5
- ![Photo 6](/listings/photos/154816976/513756) - Photo 6
- ![Photo 3](/listings/photos/154816976/513757) - Photo 3
- ![Photo 4](/listings/photos/154816976/513758) - Photo 4
- ![Photo 7](/listings/photos/154816976/513759) - Photo 7
- ![Photo 8](/listings/photos/154816976/513760) - Photo 8
- ![Photo 9](/listings/photos/154816976/513761) - Photo 9

## Floorplans

- ![Floor Plan](/listings/photos/154816976/513762) - Floor Plan

## EPC Graphs

- ![Energy Performance Certificate](/listings/photos/154816976/513763) - Energy Performance Certificate

## Rental Range

*ONS Price Index of Private Rents (Basildon). Low / Realistic / Optimistic = conservative / average / best case.*

- **Low:** £1,262/mo
- **Realistic:** £1,402/mo
- **Optimistic:** £1,542/mo

## LHA (Local Housing Allowance)

*VOA 30th percentile rent floor for South West Essex (Apr 2025 – Mar 2026).*

- **LHA floor (this property size):** £773/mo

## Rental Comparables

*Residential lets from OpenRent and Rightmove for the area (same bedroom count). Use to validate rent estimates. Student lets are excluded.*

| Title | Rent | Beds | Distance | As seen on |
|------|------|------|------|------|
| 1 Bed Terraced House, Fyfields, SS13 | £650/mo | 1 | 0.3 miles | OpenRent |

**Average rent: £650/mo (1 listing)**

## Rent-driven metrics

*Based on OpenRent comparables (median £650/mo).*

- **Gross yield:** 917.6%
- **Monthly cashflow:** £557/mo (75% LTV, 3.95% APR (5yr fixed), 25yr term)
- **Cash-on-cash ROI:** 2709.9%

*Gross yield = annual rent as % of price (no costs). Cashflow = rent − mortgage − 10% maintenance − £25/mo compliance; assumes 75% LTV, 3.95% APR (5yr fixed), 25yr term. ROI = annual profit ÷ cash in (deposit + 4% purchase costs).*

## Flood risk

- **Zone:** 1
- **Risk:** Low
- **Source:** Job (default Low)

[Check long-term flood risk (GOV.UK)](https://check-long-term-flood-risk.service.gov.uk/postcode)