3 Bed Flat, Single Let, Wembley, HA0 2XA, £299,950

3 Brewery Close, Sudbury, HA0 2XA - 1 views - 2 years ago

Leasehold
BTL
ROI: 11%
~93 m²
+10 photos

ValuationUndervalued

Sold Prices£175K - £757.5K
Sold Prices/m²£1.8K/m² - £9.1K/m²

 

 

Square Metres

~93 m²
Price/m²£3.2K/m²

Value Estimate

£365,939
BMV22%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£74,988

Stamp Duty & Legal Fees

£18,695

Total Cash In

£93,683

 

 

Cash Out

 

Rent Range

£1,850 - £4,000

Rent Estimate

£2,256

Running Costs/mo

£1,409

Cashflow/mo

£847

Cashflow/yr

£10,169

ROI

11%

Gross Yield

9%

Local Sold Prices

26 sold prices from £175K to £757.5K, average is £382.5K. £1.8K/m² to £9.1K/m², average is £4.5K/m².

PriceDateDistanceAddressBeds 
£400K12/200.41 mi1, Elmwood Court, Wembley, Greater London HA0 2NT3
£536K05/210.63 mi85, Sherwood Avenue, Greenford, Greater London UB6 0PQ3
£489.9K11/210.87 mi45, Wadham Gardens, Greenford, Greater London UB6 0BP3
£240K10/230.89 mi68b, Chaplin Road, Wembley, Greater London HA0 4UL3
£505K01/230.99 miFlat 15, The Mount House, Sudbury Hill, Harrow, Greater London HA1 3NH3
£565K01/211.15 mi19, Elmfield Close, Harrow, Greater London HA1 3TL3
£433K03/211.18 mi33, London Road, Harrow, Greater London HA1 3JJ3
£390K04/211.25 mi117, Park Lane, Wembley, Greater London HA9 7SF3
£757.5K11/201.28 mi33, King Henry Mews, Harrow, Greater London HA2 0JF3
£608K11/221.3 mi180, Conway Crescent, Perivale, Greenford, Greater London UB6 8JF3
£395K12/231.32 mi160a, London Road, Wembley, Greater London HA9 7HG3
£300K09/231.42 mi59, Parkfield Road, Harrow, Greater London HA2 8LA3
£294K06/231.43 mi117a, Northolt Road, Harrow, Greater London HA2 0LX3
£195K12/211.43 mi157, Northolt Road, Harrow, Greater London HA2 0LX3
£340K04/231.44 mi179a, Ealing Road, Wembley, Greater London HA0 4LW3
£448K07/231.47 mi7b, Beechcroft Gardens, Wembley, Greater London HA9 8ER3
£365K04/211.68 mi3, Community Road, Greenford, Greater London UB6 8XF3
£375K06/211.73 mi29, Legion Road, Greenford, Greater London UB6 8XG3
£345K06/211.73 mi2, Legion Road, Greenford, Greater London UB6 8XG3
£410K10/221.74 mi15, Blenheim Close, Greenford, Greater London UB6 8ET3
£397K12/221.78 mi17, Fentiman Way, Harrow, Greater London HA2 8FD3
£325K10/211.79 mi1, Wessex Lane, Greenford, Greater London UB6 8XB3
£330K06/211.79 mi4, Whiteoaks Lane, Greenford, Greater London UB6 8XE3
£325K04/211.89 mi37a, Vaughan Road, Harrow, Greater London HA1 4DP3
£367K06/211.89 mi473, Greenford Road, Greenford, Greater London UB6 8RQ3
£175K07/242 miAndrews Court, Flat 35, North End Road, Wembley, Greater London HA9 0LX3

Local Rents

20 rents from £1.9K/mo to £4K/mo, average is £2.5K/mo.

RentDateDistanceAddressBeds 
£1,85010/240.2 miSudbury Heights Avenue, Greenford3
£2,30002/250.2 mi-3
£4,00002/250.28 mi-3
£2,65003/250.4 mi-3
£2,50011/240.4 mi-3
£2,80002/250.41 mi-3
£1,95001/250.41 mi-3
£2,40010/240.42 mi-3
£2,65003/250.45 mi-3
£2,30003/250.45 mi-3
£2,55002/250.47 mi-3
£2,65002/250.48 mi-3
£2,50004/250.52 mi-3
£2,99004/240.52 mi-3
£3,50002/250.52 mi-3
£2,50012/240.54 mi-3
£2,50002/250.56 mi-3
£2,50003/250.56 mi-3
£3,30004/240.58 miAllium House, Grand Union, Caldon Boulevard, HA03
£2,70002/250.61 mi-3

Local Area Statistics

Population in HA0

48,613

Population in Wembley

96,131

Town centre distance

0.97 miles away

Nearest school

0.30 miles away

Nearest train station

0.25 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+62%

Sales demand

Buyer's market

Capital growth (5yrs)

+9%

Property History

Listed for £299,950

October 26, 2022

Floor Plans

Description

  • 2/3 BEDROOMS +
  • PURPOSE BUILT +
  • GROUND FLOOR +
  • FITTED KITCHEN & BATHROOM +
  • PART LAMINATE FLOORING +
  • GAS CENTRAL HEATING +
  • DOUBLE GLAZING +
  • CUL DE SAC LOCATION +
  • RESIDENT PARKING +
  • COMMUNAL GARDENS +

A 3 bedroom (formerly 2) ground floor apartment well set in this popular development off Harrow Road.
The property benefits from double glazing, gas fired central heating, fitted kitchen, bathroom suite, laminate flooring and entry phone system. Resident parking and communal gardens.
The property is situated within a cul de sac approximately 0.7 miles from Sudbury Hill's Piccadilly and Chiltern line railway station and approximately 0.5 miles from Sudbury Town's Piccadilly line station. The property is to be sold with the benefit of a newly extended lease.

Communal Front Door -

Own Front Door -

Lounge -

Kitchen -

Bedroom One -

Bedroom Two -

Bedroom Three -

Bathroom -

Outside - Resident parking and communal gardens

Communal Garden -

Further Information - Lease extension ( current lease 67 years )
Service Charge is £1712.92 per annum includes buildings insurance.
Ground Rent: £100 year ground Rent.

Council Tax Band - C -

Agent Details

Wilson Hawkins, Harrow on the Hill

020 3835 5667

Next Steps?

This deal was sourced from Rightmove. Contact the landlord/agent for a viewing now 💪