3 Bed Flat, Single Let, London, W11 1DR, £625,000

Dartmouth Close, Westminster, W11 1DR - 4 views - 2 years ago

Leasehold
BTL
ROI: 5%
~93 m²
+5 photos

ValuationUndervalued

Sold Prices£485K - £4.3M
Sold Prices/m²£6.1K/m² - £27.4K/m²

 

 

Square Metres

~93 m²
Price/m²£6.7K/m²

Value Estimate

£781,250
BMV25%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£156,250

Stamp Duty & Legal Fees

£51,200

Total Cash In

£207,450

 

 

Cash Out

 

Rent Range

£3,250 - £23,833

Rent Estimate

£3,497

Running Costs/mo

£2,673

Cashflow/mo

£824

Cashflow/yr

£9,894

ROI

5%

Gross Yield

7%

Local Sold Prices

50 sold prices from £485K to £4.3M, average is £915K. £6.1K/m² to £27.4K/m², average is £11.3K/m².

PriceDateDistanceAddressBeds 
£1.8M03/210.12 mi23c, Leamington Road Villas, London, Greater London W11 1HS3
£850K06/210.21 miBasement Flat, 132, Westbourne Grove, London, Greater London W11 2RR3
£535K05/230.22 miSecond Floor Flat, 3, Basing Street, London, Greater London W11 1EN3
£559K06/210.28 mi219, Tavistock Crescent, London, Greater London W11 1AE3
£3.0M04/230.35 mi26a, Ladbroke Gardens, London, Greater London W11 2PY3
£500K01/210.35 miBasement Flat, 1, Leinster Square, London, Greater London W2 4PL3
£4.1M05/230.35 mi10, Leinster Square, London, Greater London W2 4PL3
£650K06/210.36 mi22b, Sunderland Terrace, London, Greater London W2 5PA3
£2.4M09/230.36 mi2c, Sunderland Terrace, London, Greater London W2 5PA3
£872.5K05/210.36 miFirst And Second Floor Maisonette, 7, Raddington Road, London, Greater London W10 5TF3
£2.4M10/230.36 mi4a, Ladbroke Gardens, London, Greater London W11 2PT3
£2.5M05/210.39 mi24 - 25, Stanley Crescent, London, Greater London W11 2NA3
£520K06/210.41 mi36b, Wornington Road, London, Greater London W10 5YF3
£600K01/210.41 mi34a, St Ervans Road, London, Greater London W10 5YE3
£695K06/210.42 miFlat 2, Fleming Lodge, Admiral Walk, London, Greater London W9 3TE3
£1.4M12/200.42 miMaisonette D, 55, Pembridge Villas, London, Greater London W11 3ES3
£1.1M10/210.43 miFlat 1, Evesham House, Hereford Road, London, Greater London W2 4PD3
£2.3M08/230.45 miLower Ground Floor Flat, 42, Ladbroke Grove, London, Greater London W11 2PA3
£3.7M12/200.45 miFlat 10, Prince Edward Mansions, Hereford Road, London, Greater London W2 4WB3
£775K07/230.48 miFlat 110, Ralph Court, Queensway, London, Greater London W2 5HU3
£4.0M08/230.51 miBasement And Ground Floor, 82, Blenheim Crescent, London, Greater London W11 1NZ3
£2.0M12/220.51 miFirst And Second Floor Flat, 82, Blenheim Crescent, London, Greater London W11 1NZ3
£530K04/210.52 mi7, Upper Talbot Walk, London, Greater London W11 1QZ3
£485K11/210.52 mi21c, Hormead Road, London, Greater London W9 3NQ3
£520.5K02/230.57 miFlat 10, Newbury House, Hallfield Estate, London, Greater London W2 6HH3
£1.0M12/200.58 mi27, St Andrews Square, London, Greater London W11 1RH3
£580K11/230.59 mi57b, Sutherland Avenue, London, Greater London W9 2HF3
£2.8M03/230.59 miUpper Maisonette, 61, Faraday Road, London, Greater London W10 5SF3
£3.5M04/210.6 mi2, Lord Hills Road, London, Greater London W2 6PD3
£1.6M02/210.6 miFirst Floor Flat, 8, Holland Park Avenue, London, Greater London W11 3QU3
£537.5K06/210.61 mi27, Burlington Close, London, Greater London W9 3LY3
£915K07/230.61 mi7, Bartle Road, London, Greater London W11 1RF3
£1.1M09/230.63 mi30, Wesley Square, London, Greater London W11 1TR3
£525K08/210.63 mi29, Bourne Terrace, London, Greater London W2 6PA3
£590K01/210.66 miFourth Floor Flat, 6, Campden Hill Gardens, London, Greater London W8 7AY3
£565K02/210.69 miFirst Floor Flat, 106, Shirland Road, London, Greater London W9 2EQ3
£735K04/230.71 mi17a, Lydford Road, London, Greater London W9 3LU3
£4.3M04/210.72 miFlat B, 77, Holland Park Road, London, Greater London W11 3SQ3
£645K07/210.73 mi46a, Lydford Road, London, Greater London W9 3LX3
£1.9M10/210.73 mi3, Campden Street, London, Greater London W8 7EP3
£863K06/210.76 miFlat 31, Delaware Mansions, Delaware Road, London, Greater London W9 2LH3
£1.2M05/210.77 mi132, Westbourne Terrace Mews, London, Greater London W2 6QG3
£895.2K11/230.81 miCastellain Mansions, Flat 108, Castellain Road, London, Greater London W9 1HB3
£873K02/230.81 miFlat 112, Castellain Mansions, Castellain Road, London, Greater London W9 1HB3
£1.1M03/230.83 miFlat 53, Castellain Mansions, Castellain Road, London, Greater London W9 1HE3
£900K03/210.84 miFlat 16, Morshead Mansions, Morshead Road, London, Greater London W9 1LE3
£1.1M04/230.84 miFlat 23, Morshead Mansions, Morshead Road, London, Greater London W9 1LE3
£915K05/210.85 miFlat 42, Morshead Mansions, Morshead Road, London, Greater London W9 1LF3
£2.9M06/210.85 miFirst Floor Flat, 1, Inverness Gardens, London, Greater London W8 4RN3
£1.4M09/210.86 miThird And Fourth Floor Flat, 149, Sutherland Avenue, London, Greater London W9 1ES3

Local Rents

50 rents from £3.3K/mo to £23.8K/mo, average is £6.5K/mo.

RentDateDistanceAddressBeds 
£3,25010/240.05 miDartmouth Close, London, W113
£23,83310/240.06 miPowis Mews, London, W113
£3,68310/240.06 miPowis Terrace London W113
£3,59710/240.07 miTalbot Road , Notting Hill W23
£3,49710/240.08 miDartmouth Close, Dartmouth Close3
£8,66710/240.13 miColville Gardens, Notting Hill, W113
£8,66710/240.15 miColville Gardens, Notting Hill, UK, W113
£3,79210/240.15 miLonsdale Road, Notting Hill W113
£4,00010/240.17 miColville Road, Westbourne Park, W113
£4,00010/240.17 miColville Road , Notting Hill W113
£3,46710/240.18 miChepstow Road, Bayswater / Notting Hill W23
£7,15010/240.21 miLedbury Road, London, W113
£6,91210/240.21 miArtesian Road, London, W23
£7,15010/240.22 miLedbury Road, Notting Hill, London, W113
£3,57510/240.22 miSt. Stephens Mews, London, W23
£12,00010/240.26 miWestbourne Park Road, W113
£10,50010/240.26 miWestbourne Park Road, W113
£4,76710/240.27 miKensington Park Road, London, W113
£9,75010/240.27 miKensington Park Road, Notting Hill, W113
£9,75010/240.27 miKensington Park Road, Notting Hill, W113
£9,75010/240.28 miKensington Park Road, Notting Hill, London, W113
£9,75010/240.28 miKensington Park Road, Notting Hill3
£5,63310/240.28 miChepstow Place, Notting Hill, W23
£5,63310/240.28 miChepstow Place, Westbourne Park, W23
£9,75010/240.28 miKensington Park Road, W113
£9,75010/240.28 miKensington Park Road, London, W113
£9,75010/240.28 miKensington Park Road, London, W113
£9,96710/240.28 miDenbigh Close, Notting Hill, London3
£9,96710/240.28 miDenbigh Close, Notting Hill, London, W113
£9,49510/240.28 miDenbigh Close, London, W113
£9,75010/240.28 miKensington Park Road, W113
£3,85710/240.28 miDenbigh Crescent, Notting Hill W113
£10,86810/240.28 miDenbigh Close, Notting Hill, London, W113
£4,80010/240.3 miThe Baynards, 29 Hereford Road, Notting Hill, London, W23
£6,50010/240.3 miWestbourne Park Villas London W23
£4,80010/240.3 miHereford Road London W23
£3,68310/240.3 miWestbourne Grove, Notting Hill W23
£9,96710/240.31 miDenbigh Close, London, W113
£17,33310/240.32 miKensington Park Road, London, W113
£3,90010/240.32 miChepstow Villas, Notting Hill W113
£6,47910/240.36 miChepstow Villas, Notting Hill, London, W113
£3,85710/240.36 miPembridge Crescent, Notting Hill W113
£8,45010/240.36 miStanley Crescent, London, W11.3
£3,50010/240.37 mi-3
£3,79210/240.37 miArundel Gardens, Notting Hill W113
£3,79510/240.38 miWillow Court, Admiral Walk, London3
£8,21210/240.39 miStanley Crescent, London, W113
£3,49710/240.39 miLadbroke Grove, Notting Hill3
£6,49012/240.41 mi-3
£4,50010/240.42 mi-3

Local Area Statistics

Population in W11

31,354

Population in London

4,771,921

Town centre distance

4.12 miles away

Nearest school

0.10 miles away

Nearest train station

0.27 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+4%

Sales demand

Buyer's market

Capital growth (5yrs)

+9%

Property History

Listed for £625,000

July 28, 2023

Floor Plans

Description

  • Leasehold Term 125 years from 21/10/1987 +
  • Long Lease +
  • Private Balcony +
  • Split Level Configuration +
  • Lift Access +

Property Description

A well proportioned three double bedroom flat with a private balcony, positioned on the third floor of a purpose built development with a lift, offering 916sqft of accommodation arranged over two floors.

Agent Details

Chancellors, Notting Hill

020 3871 3433

Next Steps?

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