3 Bed Terraced House, Refurb/BRRR, Ruislip, HA4 6EW, £525,000

Pond Green, Ruislip, HA4 6EW - 1 views - 9 months ago

Sold STC
Refurb/BRRR
ROI: 1%
~89 m²
+8 photos

ValuationUndervalued

Sold Prices£424K - £940K
Sold Prices/m²£3.9K/m² - £9.6K/m²

 

 

Square Metres

~89.37 m²
Price/m²£5.9K/m²

Value Estimate

£539,782
BMV3%

 

 

End Value (After Refurb)

£526,188

Uplift in Value

+0%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£131,250

Stamp Duty & Legal Fees

£30,700

Refurb Costs

£47,280

Bridging Loan Interest

£13,781

Total Cash In

£224,761

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£526,188

Mortgage (After Refinance)

£394,641

Mortgage LTV

75%

Cash Released

£891

Cash Left In

£223,870

Equity

£131,547

Rent Range

£650 - £3,720

Rent Estimate

£2,200

Running Costs/mo

£2,104

Cashflow/mo

£96

Cashflow/yr

£1,148

ROI

1%

Gross Yield

5%

Local Sold Prices

50 sold prices from £424K to £940K, average is £620K. £3.9K/m² to £9.6K/m², average is £6.2K/m².

PriceDateDistanceAddressBeds 
£650K02/230.02 mi25, Pond Green, Ruislip, Greater London HA4 6EW3
£535K09/210.02 mi3, Pond Green, Ruislip, Greater London HA4 6EW3
£681K06/210.11 mi2, Herlwyn Avenue, Ruislip, Greater London HA4 6HA3
£680K03/230.12 mi21, Eversley Crescent, Ruislip, Greater London HA4 6DD3
£654K10/220.16 mi39, Herlwyn Avenue, Ruislip, Greater London HA4 6HE3
£621K06/210.16 mi41, Eversley Crescent, Ruislip, Greater London HA4 6DE3
£675K02/230.18 mi11, Beechwood Avenue, Ruislip, Greater London HA4 6EG3
£500K11/200.19 mi8, Grosvenor Vale, Ruislip, Greater London HA4 6JQ3
£760K12/220.19 mi17, Grosvenor Vale, Ruislip, Greater London HA4 6JQ3
£532K01/210.19 mi118, West End Road, Ruislip, Greater London HA4 6DS3
£620K03/210.19 mi104, West End Road, Ruislip, Greater London HA4 6DS3
£730K08/230.19 mi58, West End Road, Ruislip, Greater London HA4 6DS3
£625K03/210.22 mi2, Whitstable Close, Ruislip, Greater London HA4 7EL3
£622K08/210.24 mi32, Westfield Way, Ruislip, Greater London HA4 6HN3
£495K06/210.26 mi39, Westfield Way, Ruislip, Greater London HA4 6HW3
£735K12/220.26 mi21, Westfield Way, Ruislip, Greater London HA4 6HW3
£620K10/210.27 mi10, Brickwall Lane, Ruislip, Greater London HA4 8JX3
£550K12/200.28 mi124, West End Road, Ruislip, Greater London HA4 6DT3
£467.5K04/210.3 mi117, West End Road, Ruislip, Greater London HA4 6JS3
£645K06/210.3 mi39, Pembroke Road, Ruislip, Greater London HA4 8NQ3
£500K10/230.32 mi140, Herlwyn Avenue, Ruislip, Greater London HA4 6HH3
£515K12/200.32 mi1, Roxburn Way, Ruislip, Greater London HA4 6HR3
£720K09/230.32 mi5, South Drive, Ruislip, Greater London HA4 8EU3
£565K02/210.32 mi150, Herlwyn Avenue, Ruislip, Greater London HA4 6HH3
£940K09/230.33 mi28, South Drive, Ruislip, Greater London HA4 8EX3
£525K12/200.34 mi20, Willow Gardens, Ruislip, Greater London HA4 6JT3
£585K03/210.36 mi153, Herlwyn Avenue, Ruislip, Greater London HA4 6HS3
£615K08/230.36 mi20, Monarchs Way, Ruislip, Greater London HA4 7BS3
£772.5K12/200.36 mi13, Croft Gardens, Ruislip, Greater London HA4 8EY3
£575K11/200.38 mi79, Cornwall Road, Ruislip, Greater London HA4 6AJ3
£790K12/210.38 mi19, Monarchs Way, Ruislip, Greater London HA4 7BP3
£565K06/210.38 mi113, Cornwall Road, Ruislip, Greater London HA4 6AH3
£545K06/210.39 mi184, Herlwyn Avenue, Ruislip, Greater London HA4 6HJ3
£602.5K02/240.4 mi96, Cornwall Road, Ruislip, Greater London HA4 6AN3
£440K12/200.4 mi11, Cordingley Road, Ruislip, Greater London HA4 7HH3
£650K08/230.41 mi11, Cornwall Road, Ruislip, Greater London HA4 6AJ3
£455K04/230.43 mi78, Hatherleigh Road, Ruislip, Greater London HA4 6AU3
£710K10/230.43 mi38, Shenley Avenue, Ruislip, Greater London HA4 6BX3
£665K01/210.43 mi44, Ickenham Road, Ruislip, Greater London HA4 7DQ3
£535K02/210.44 mi194, West End Road, Ruislip, Greater London HA4 6DU3
£675K08/230.44 mi210, West End Road, Ruislip, Greater London HA4 6DU3
£615K11/220.45 mi7, Lawn Close, Ruislip, Greater London HA4 6ED3
£475K04/210.46 mi6, Cornwall Road, Ruislip, Greater London HA4 6AL3
£710K06/210.46 mi98, Manor Way, Ruislip, Greater London HA4 8HL3
£700K11/200.47 mi50, Ickenham Close, Ruislip, Greater London HA4 7DJ3
£459.9K01/210.47 mi93, Aylsham Drive, Ickenham, Uxbridge, Greater London UB10 8UG3
£425K05/230.47 mi101, Aylsham Drive, Ickenham, Uxbridge, Greater London UB10 8UG3
£630K06/230.47 mi18, Sunnydene Avenue, Ruislip, Greater London HA4 6AF3
£875K08/230.48 mi25, Church Avenue, Ruislip, Greater London HA4 7HU3
£424K09/210.48 mi226, Aylsham Drive, Uxbridge, Greater London UB10 8UF3

Local Rents

48 rents from £650/mo to £3.7K/mo, average is £2.2K/mo.

RentDateDistanceAddressBeds 
£2,30004/240.36 miMonarchs Way, Ruislip, HA43
£3,10012/240.39 mi-3
£2,30004/240.45 miLawn Close, Ruislip3
£3,72004/240.51 mi-3
£2,10003/250.51 mi-3
£2,25012/240.53 mi-3
£2,40004/240.57 miChelston Approach, Ruislip HA43
£2,25003/250.59 mi-3
£1,90010/240.6 miAylsham Drive, Ickenham, UB10 8TL3
£2,20012/240.67 mi-3
£2,20004/240.67 miChelston Road, Ruislip, HA43
£2,60004/240.67 miOld Hatch Manor, Ruislip3
£1,65010/240.69 miHigh Road, Ickenham, UB103
£1,57510/240.69 miHigh Road, Ickenham, Middlesex, UB10 8LH3
£2,20012/240.7 mi-3
£2,50003/240.7 miBeverley Road, Ruislip, Middlesex, HA43
£2,00004/240.7 miBrixham Crescent, Ruislip, Middlesex, HA43
£1,88512/240.72 mi-3
£2,16012/240.72 mi-3
£2,10004/240.73 miRuislip Manor, Middlesex3
£1,85012/240.76 mi-3
£2,35004/240.76 miClyfford Road, Ruislip, HA43
£2,00004/240.79 miBessingby Road, Ruislip, HA43
£2,25004/240.8 miVictoria Road, Ruislip, Middlesex3
£3,00012/240.83 mi-3
£2,30003/250.83 mi-3
£2,20010/240.86 mi-3
£2,15011/240.87 mi-3
£2,15001/250.87 mi-3
£2,60012/240.88 mi-3
£2,59012/240.88 mi-3
£2,25010/240.88 miHigh Road, Ickenham Village, UB103
£2,20003/250.89 miLawrence Drive, Ickenham,UB103
£2,00004/240.9 miBeverley Road , Ruislip HA4 9AS3
£2,50012/240.91 mi-3
£2,15003/250.91 mi-3
£1,95003/250.93 mi-3
£2,25010/241.01 mi-3
£2,35001/251.01 mi-3
£65001/251.04 mi-3
£65001/251.04 mi-3
£1,90004/241.08 miKent Gardens, Ruislip, HA43
£2,15001/241.12 mi-3
£2,40003/251.12 mi-3
£1,85004/241.21 miField End Road, Pinner3
£2,50012/241.22 mi-3
£2,50004/241.22 miExmouth Road, Ruislip, HA43
£2,55003/251.23 mi-3

Local Area Statistics

Population in HA4

50,092

Town centre distance

0.49 miles away

Nearest school

0.10 miles away

Nearest train station

0.18 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+44%

Sales demand

Seller's market

Capital growth (5yrs)

+21%

Property History

Price changed to £525,000

September 26, 2024

Listed for £550,000

July 8, 2024

Floor Plans

Description

  • THREE BEDROOM +
  • TERRACED +
  • OFF STREET PARKING +
  • GARAGE +
  • PRIVATE REAR GARDEN +
  • TWO RECEPTION ROOM +
  • POTENTIAL TO EXTEND STPP +
  • WALKING DISTANCE TO RUISLIP STATION +
  • NEEDS MODERNISATION +
  • 952 SQ.FT +

A well presented three bedroom terraced house, tucked away on Pond Green, a quiet cul-de-sac in the heart of Ruislip. It is conveniently located to Ruislip High Street and it's shops, amenities and transport connections – with a short walk to Ruislip Tube Station. The property is ideally situated for the A40/M40 and M25 road links which are within a short drive away, offering easy and swift access to London and the surrounding Home Counties.

Location - Pond Green is a quiet cul de sac which over looks open parkland and is in close proximity to Ruislip High Street with its array of shops, trendy eateries and a short walk to Ruislip Station, which is serviced by the Metropolitan and Piccadilly Lines or Ruislip Gardens Station, which is serviced by the Central Line with direct links to The City and Baker Street. For the motorist, Central London and the Home Counties are easily accessed via the A40/M25. A number of highly regarded schools are within close proximity including Sacred Heart Primary School and Ruislip High School, along with a number of parks and leisure facilities including Ruislip Golf Club, Highgrove Leisure Centre and David Lloyd Health Club.

Description - Tucked away in a tranquil cul-de-sac, this three bedroom terraced home offers open plan living and light filled rooms creating an immediate impression of relaxed style and ease of family living. Comprising a bright spacious lounge, leading to a dining area with access to the rear garden then through to a fitted kitchen. Additionally there is a downstairs cloakroom and storage cupboard in a separate porch area. To the first floor there are three generously sized bedrooms. There is a large loft space and a family bathroom.

Outside - To the front there is a paved drive with parking for two cars, with pathway to the door. The rear east facing garden is not over looked, the garden further benefits from two landscaped patio areas and shrub borders - perfect for entertaining during the summer months. The property also comes with a secure gated garage for additional storage.

Agent Details

Coopers, Ruislip

01895 542570

Next Steps?

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