3 Bed Semi-Detached House, Refurb/BRRR, Harrow, HA3 0TD, £675,000

Lindsay Drive, HARROW, HA3 0TD - a year ago

Sold STC
Refurb/BRRR
~123 m²
+19 photos

ValuationFair Value

Sold Prices£273K - £750K
Sold Prices/m²£4.9K/m² - £9.4K/m²

 

 

Square Metres

~122.59 m²
Price/m²£5.5K/m²

Value Estimate

£681,750

 

 

End Value (After Refurb)

£734,056

Uplift in Value

+9%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£168,750

Stamp Duty & Legal Fees

£58,700

Refurb Costs

£64,854

Bridging Loan Interest

£17,719

Total Cash In

£311,773

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£734,056

Mortgage (After Refinance)

£550,542

Mortgage LTV

75%

Cash Released

£44,292

Cash Left In

£267,481

Equity

£183,514

Rent Range

£1,700 - £2,600

Rent Estimate

£1,950

Running Costs/mo

£2,704

Cashflow/mo

£-754

Cashflow/yr

£-9,047

Gross Yield

3%

Local Sold Prices

50 sold prices from £273K to £750K, average is £576K. £4.9K/m² to £9.4K/m², average is £6.3K/m².

PriceDateDistanceAddressBeds 
£561.3K03/210.05 mi62, Chapman Crescent, Harrow, Greater London HA3 0TE3
£665K09/230.08 mi22, Ormesby Way, Harrow, Greater London HA3 9SF3
£640K03/230.1 mi84, Preston Hill, Harrow, Greater London HA3 9SG3
£575K12/220.13 mi45, Preston Hill, Harrow, Greater London HA3 9SB3
£610K02/230.13 mi53, Preston Hill, Harrow, Greater London HA3 9SB3
£550K04/210.14 mi1, Melcombe Gardens, Harrow, Greater London HA3 9RH3
£660K01/240.14 mi575, Kenton Road, Harrow, Greater London HA3 9RS3
£510K12/200.15 mi23, Preston Hill, Harrow, Greater London HA3 9SB3
£600K03/210.21 mi3, Bush Hill Road, Harrow, Greater London HA3 9RG3
£618K05/230.21 mi9, The Garth, Harrow, Greater London HA3 9TQ3
£670K09/230.21 mi8, Imperial Way, Harrow, Greater London HA3 9SW3
£550K02/240.23 mi21, Greenway, Kenton, Harrow, Greater London HA3 0TU3
£500K06/210.24 mi48, Newnham Way, Harrow, Greater London HA3 9NT3
£581K06/210.25 mi25, Clifton Road, Harrow, Greater London HA3 9NX3
£590K10/230.28 mi28, Tylers Gate, Harrow, Greater London HA3 9XH3
£580K02/230.29 mi81, St Pauls Avenue, Harrow, Greater London HA3 9PR3
£663.8K11/210.3 mi137, Regal Way, Harrow, Greater London HA3 0SG3
£588K04/230.3 mi49, Orchard Grove, Kenton, Harrow, Greater London HA3 9QR3
£485K06/210.3 mi44, Ruskin Gardens, Harrow, Greater London HA3 9QE3
£490K10/200.3 mi32, Orchard Grove, Harrow, Greater London HA3 9QS3
£463K02/210.31 mi2, Vane Close, Harrow, Greater London HA3 9XD3
£495K04/230.31 mi4, Vane Close, Harrow, Greater London HA3 9XD3
£575K12/200.32 mi84, Regal Way, Harrow, Greater London HA3 0RY3
£620K10/230.32 mi56, Regal Way, Harrow, Greater London HA3 0RY3
£750K08/230.33 mi8, Regent Close, Harrow, Greater London HA3 0SF3
£375K09/230.33 mi9, Shrewsbury Avenue, Harrow, Greater London HA3 9LX3
£505K11/200.33 mi1, Emerson Gardens, Harrow, Greater London HA3 9TY3
£530K04/210.34 mi209, The Mall, Harrow, Greater London HA3 9TL3
£520K11/200.35 mi8, Morland Road, Harrow, Greater London HA3 9LU3
£600K09/210.35 mi11, Morland Road, Harrow, Greater London HA3 9LU3
£577K11/200.35 mi19, Brookfield Crescent, Harrow, Greater London HA3 0UT3
£535K12/200.35 mi12, Brookfield Crescent, Harrow, Greater London HA3 0UT3
£599K08/230.35 mi18, Brookfield Crescent, Harrow, Greater London HA3 0UT3
£640K10/220.38 mi106, Shrewsbury Avenue, Harrow, Greater London HA3 9NF3
£655K06/210.38 mi1, Hampton Rise, Harrow, Greater London HA3 0SB3
£500K02/210.39 mi3, Repton Road, Harrow, Greater London HA3 9QD3
£747K03/210.4 mi125, Vista Way, Harrow, Greater London HA3 0SJ3
£560K06/210.4 mi17, Camplin Road, Harrow, Greater London HA3 9LT3
£610K05/210.41 mi14, Camplin Road, Harrow, Greater London HA3 9LT3
£480K11/200.43 mi15, Malvern Gardens, Harrow, Greater London HA3 9PA3
£600K02/230.43 mi54, Shrewsbury Avenue, Harrow, Greater London HA3 9NF3
£581K10/200.43 mi16, Lodge Avenue, Harrow, Greater London HA3 9LS3
£520K01/210.45 mi75, Ruskin Gardens, Harrow, Greater London HA3 9PY3
£545K10/200.45 mi19, Berkeley Road, London, Greater London NW9 9DJ3
£490K03/240.46 mi96, Honeypot Lane, London, Greater London NW9 9QX3
£640K05/230.46 mi118, Honeypot Lane, London, Greater London NW9 9QX3
£555K01/230.47 mi116, Honeypot Lane, London, Greater London NW9 9QX3
£620K05/210.48 mi99, Crundale Avenue, London, Greater London NW9 9PS3
£273K07/230.49 mi107, St Pauls Avenue, Harrow, Greater London HA3 9PT3
£525K10/200.49 mi22, Berkeley Road, London, Greater London NW9 9DG3

Local Rents

16 rents from £1.7K/mo to £2.6K/mo, average is £2.4K/mo.

RentDateDistanceAddressBeds 
£2,40004/240.14 miMelcombe Gardens, Harrow3
£2,50003/250.21 mi-3
£2,25002/250.25 mi-3
£2,60004/240.28 miOakdale Avenue, HARROW, HA33
£2,60004/240.28 miOakdale Avenue, HARROW, HA33
£2,25004/240.37 miRegal Way, Harrow, HA33
£1,70002/250.38 mi-3
£2,50010/240.49 mi-3
£2,50010/240.49 mi-3
£1,90004/240.49 miSt.pauls Avenue, Kenton , Middlesex, HA3 3
£2,05004/240.53 miWinchester Road, Harrow HA33
£2,30004/240.54 miD'arcy Gardens, Kenton, Harrow, HA33
£2,40002/250.56 mi-3
£2,30007/240.6 miBrampton Road, London, NW93
£2,40008/240.62 miManor Close, Kingsbury, London, NW93
£2,50008/240.62 miManor Close, London, NW93

Local Area Statistics

Population in HA3

70,809

Population in Harrow

164,559

Town centre distance

1.87 miles away

Nearest school

0.20 miles away

Nearest train station

0.46 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+11%

Sales demand

Buyer's market

Capital growth (5yrs)

+12%

Property History

Price changed to £675,000

January 23, 2025

Listed for £725,000

May 21, 2024

Floor Plans

Description

  • 3 Bedroom Semi-Detached Property +
  • Through Lounge +
  • Bathroom & Sep WC on First Floor +
  • Driveway For 1 Car +
  • Property Is In Need Of Modernisation +
  • Side Garage +

Presenting a superb opportunity to purchase this 3 bedroom semi-detached property located just a short walk from Kingsbury Tube Station (Jubilee line). This spacious home offers a fantastic opportunity for families and investors alike, with ample room for customisation and modern upgrades ideal for anyone that wants to place their own stamp. This inviting property boasts 2 reception rooms, configured as a through lounge, ideal for both relaxation and entertaining. The kitchen is functional and awaits modern touches to suit your culinary preferences. Another added bonus is the ground floor Guest WC. On the first floor, 3 generously sized double bedrooms are perfect for accommodating a growing family or providing extra space for guests. Fitted wardrobes in the bedrooms enhance the storage options, ensuring a clutter-free environment. The family bathroom, complemented by a separate WC, ensures flexibility for busy households. The property is equipped with gas central heating, maintaining a warm and comfortable atmosphere throughout the year. For those with a vehicle, the property includes a driveway with space for one car and a garage that provides extra storage or the potential for conversion (STTP). The private garden is perfect for outdoor activities and gardening enthusiasts, offering a peaceful retreat from everyday life. Currently rented at £1,950 per month, this property also presents immediate rental income potential. While the home is in need of modernisation, it offers a unique chance to renovate and create your ideal living space. Its prime location near local amenities, transport links, and schools makes it an attractive investment for those looking to develop a dream residence or a profitable rental property. Don't miss out on this promising opportunity. To arrange a viewing and explore the potential that awaits at this Kingsbury home, contact INFINITY today.

Agent Details

Infinity Property Solutions, Harrow

020 3840 3560

Next Steps?

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