2 Bed Terraced House, Single Let, Harrow, HA1 2HT, £435,000

Gayton Road, Harrow, HA1 2HT - 2 views - 5 months ago

BTL

~68 m²

+12 photos

ValuationUndervalued

Sold Prices	£327K - £795K
Sold Prices/m²	£5.7K/m² - £9.3K/m²

Square Metres	~68.11 m²
Price/m²	£6.4K/m²
Value Estimate	£520,632£520,632
BMV	20%

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£108,750£108,750
Stamp Duty & Legal Fees	£23,500£23,500
Total Cash In	£132,250£132,250

Cash Out
Rent Range	£1,400 - £4,333£1,400 - £4,333
Rent Estimate	£1,600
Running Costs/mo	£1,699£1,699
Cashflow/mo	£-99£-99
Cashflow/yr	£-1,192£-1,192
Gross Yield	4%4%

Local Sold Prices

28 sold prices from £327K to £795K, average is £495.3K. £5.7K/m² to £9.3K/m², average is £7.8K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£460K	10/22	0.4 mi	75, Elmgrove Crescent, Harrow, Greater London HA1 2QT	£5,750	80	2	Terraced House
£498K	10/21	0.48 mi	8, St Kildas Road, Harrow, Greater London HA1 1QA	-	-	2	Terraced House
£455K	02/21	0.54 mi	Link House, Roxborough Avenue, Harrow, Greater London HA1 3BU	£6,067	75	2	Terraced House
£610K	12/22	0.64 mi	10, Kingsfield Road, Harrow, Greater London HA1 3DD	-	-	2	Semi-Detached House
£531K	07/23	0.64 mi	16, Kingsfield Road, Harrow, Greater London HA1 3DD	£7,925	67	2	Terraced House
£527.5K	11/22	0.67 mi	7, Trafalgar Terrace, Harrow, Greater London HA1 3EU	£8,857	60	2	Semi-Detached House
£575K	11/20	0.67 mi	9, Trafalgar Terrace, Harrow, Greater London HA1 3EU	£7,986	72	2	Terraced House
£555K	10/22	0.71 mi	34, Nelson Road, Harrow, Greater London HA1 3ET	£9,250	60	2	Terraced House
£600K	11/22	0.71 mi	2, Nelson Road, Harrow, Greater London HA1 3ET	£8,333	72	2	Terraced House
£516.5K	03/21	0.71 mi	31, Nelson Road, Harrow, Greater London HA1 3ET	£8,070	64	2	Terraced House
£537K	03/21	0.71 mi	8, Nelson Road, Harrow, Greater London HA1 3ET	£8,015	67	2	Terraced House
£492.5K	10/22	0.72 mi	2, Victoria Terrace, Harrow, Greater London HA1 3EW	£7,817	63	2	Semi-Detached House
£440K	02/23	0.72 mi	1, Crown Street, Harrow, Greater London HA2 0HT	£7,470	59	2	Terraced House
£485K	06/21	0.74 mi	11, Waldron Road, Harrow, Greater London HA2 0HU	£8,818	55	2	Semi-Detached House
£365K	02/23	0.75 mi	85, Pinner Road, Harrow, Greater London HA1 4ET	-	-	2	Semi-Detached House
£390K	06/21	0.75 mi	79, Daintry Close, Harrow, Greater London HA3 8PT	-	-	2	Semi-Detached House
£417.5K	06/21	0.75 mi	42, Daintry Close, Harrow, Greater London HA3 8PT	£7,325	57	2	Terraced House
£460K	11/22	0.75 mi	23, Daintry Close, Harrow, Greater London HA3 8PT	£8,038	57	2	Terraced House
£650K	03/21	0.76 mi	20, Crown Street, Harrow, Greater London HA2 0HR	£7,271	89	2	Terraced House
£430K	02/23	0.76 mi	28, Crown Street, Harrow, Greater London HA2 0HR	£7,841	55	2	Terraced House
£795K	12/20	0.77 mi	14, Wellington Terrace, Harrow, Greater London HA1 3EP	£7,950	100	2	Semi-Detached House
£335K	10/22	0.86 mi	155, Pinner Road, Harrow, Greater London HA1 4EU	£5,678	59	2	Terraced House
£327K	04/21	0.86 mi	Ground Floor Maisonette, 106, Harrow View, Harrow, Greater London HA1 4TF	-	-	2	Terraced House
£525K	03/21	0.93 mi	16, Lower Road, Harrow, Greater London HA2 0DA	£5,707	92	2	Detached House
£502K	06/23	0.97 mi	21, Hide Road, Harrow, Greater London HA1 4SG	£6,198	81	2	Semi-Detached House
£500K	08/23	0.98 mi	68, Peel Road, Harrow, Greater London HA3 7QU	£5,747	87	2	Terraced House
£475K	05/23	0.98 mi	19, Middle Road, Harrow, Greater London HA2 0HW	-	-	2	Terraced House
£410K	01/24	0.99 mi	44, Middle Road, Harrow, Greater London HA2 0HL	£7,193	57	2	Terraced House

Local Rents

50 rents from £1.4K/mo to £4.3K/mo, average is £1.9K/mo.

Rent	Date	Distance	Address	Beds	Type
£1,924	04/25	0.06 mi	-	2	Flat
£1,850	04/24	0.08 mi	Tempsford Court Sheepcote Road, HARROW HA1 2JJ	2	Flat
£2,400	04/24	0.08 mi	-	2	Flat
£1,750	04/24	0.09 mi	Knowles Court, Gayton Road, Harrow	2	Flat
£1,675	12/24	0.1 mi	-	2	Flat
£2,150	04/24	0.1 mi	Lyon Road, HA1	2	Flat
£2,300	04/24	0.1 mi	Curtis Court, Lyon Road, Harrow, HA1	2	Flat
£1,900	02/25	0.11 mi	-	2	Flat
£2,300	12/24	0.11 mi	-	2	Flat
£2,250	01/25	0.12 mi	-	2	Flat
£1,400	01/25	0.12 mi	-	2	Flat
£2,300	04/25	0.13 mi	-	2	Flat
£2,100	04/24	0.13 mi	Bryon Court, Harrow, HA1	2	Flat
£2,300	03/24	0.13 mi	Lyon Road, Harrow, HA1	2	Flat
£2,000	03/25	0.13 mi	-	2	Flat
£2,200	04/24	0.13 mi	Harrow HA1	2	Flat
£2,150	04/24	0.13 mi	Bellow House, Harrow On The Hill, HA1	2	Flat
£1,550	04/24	0.14 mi	Lyon Road, Harrow	2	Flat
£1,850	04/24	0.14 mi	Platinum House, Lyon Road, Harrow	2	Flat
£1,595	12/24	0.14 mi	-	2	Flat
£1,650	02/25	0.14 mi	-	2	Flat
£2,100	03/25	0.14 mi	-	2	Flat
£1,700	04/24	0.15 mi	Platinum House Lyon Road, Harrow, Middlesex, HA1 2EX	2	Flat
£2,150	04/24	0.15 mi	-	2	Flat
£1,650	04/24	0.15 mi	Platinum House Lyon Road, Harrow	2	Flat
£1,850	04/24	0.15 mi	Platinum House, Lyon Road, Harrow, Greater London, HA1	2	Flat
£2,500	02/24	0.16 mi	-	2	Flat
£1,850	04/23	0.16 mi	Moore House, Harrow	2	Flat
£1,895	04/24	0.16 mi	Baldwin House, 2 Gayton Road, Harrow, HA1	2	Flat
£1,700	04/24	0.16 mi	Northwick Park Road, Harrow	2	Flat
£4,333	03/25	0.17 mi	-	2	Flat
£2,400	03/25	0.18 mi	-	2	Flat
£2,100	02/24	0.18 mi	Baldwin House, Gayton Road, Harrow	2	Flat
£2,000	04/24	0.18 mi	Gayton Road, Harrow, HA1	2	Flat
£2,232	04/24	0.18 mi	Bellow House, Gayton Road, Harrow	2	Flat
£1,795	04/24	0.18 mi	Chalfont Court, 34, Northwick Park Road, Harrow, HA1	2	Flat
£1,895	04/24	0.18 mi	Bronze Apartment, Station Road, Harrow, HA1	2	Flat
£1,750	04/24	0.21 mi	Station Road, Harrow, HA1	2	Flat
£1,850	04/24	0.21 mi	Station Road, Harrow, HA1	2	Flat
£1,950	02/25	0.21 mi	-	2	Flat
£1,900	04/24	0.21 mi	Manor Road, Harrow	2	Flat
£1,850	02/25	0.22 mi	-	2	Flat
£1,900	04/25	0.23 mi	-	2	Flat
£1,850	03/25	0.23 mi	-	2	Flat
£2,150	02/24	0.24 mi	Harrow Square, Harrow, HA1	2	Flat
£1,850	12/24	0.25 mi	-	2	Flat
£1,850	04/24	0.25 mi	Greenhill Way, Harrow, HA1	2	Flat
£2,400	04/24	0.25 mi	Perceval Square, Harrow, HA1	2	Flat
£1,845	04/25	0.25 mi	-	2	Flat
£1,875	12/24	0.26 mi	-	2	Flat

Local Area Statistics

Population in HA1	38,44138,441
Population in Harrow	164,559164,559
Town centre distance	0.44 miles away0.44 miles away
Nearest school	0.10 miles away0.10 miles away
Nearest train station	0.33 miles away0.33 miles away

Rental demand	Landlord's marketLandlord's market
Rental growth (12m)	+24%+24%
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	+22%+22%

Property History

Listed for £435,000

November 15, 2024

Floor Plans

Description

Two Double Bedroom +
Third Floor Penthouse Apartment +
Share of Freehold +
Large Sun Terrace +
Master Bedroom with En-suite +
Garage and Parking Space +
Council Tax - Band F +
EPC Rating - D +

TWO DOUBLE BEDROOM - PENTHOUSE APARTMENT - SUN TERRACE - MASTER BEDROOM WITH EN-SUITE - GARAGE - SHARE OF FREEHOLD. Brian Cox and Company are delighted to bring to the market this rarely available third floor apartment in the heart of Harrow. The property has been well maintained and benefits from a bright 23ft lounge/diner, a fitted kitchen, two bathrooms include an en-suite to the master bedroom and a large wrap around balcony to three sides of this fantastic apartment. Viewings are highly recommended to fully appreciate all this lovely home has to offer, so call now to arrange yours!!

Agent Details

Brian Cox, Harrow

020 3840 3656

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.

2 Bed Flat, Single Let, Harrow, HA1 2HT

£375,000

10 months ago • 68 m²

2 Bed Flat, Single Let, Harrow, HA1 2HD

£300,000

2 months ago • 85 m²

3 Bed Flat, Single Let, Harrow, HA1 2AL

£600,000

1 views • 5 months ago • 92 m²

2 Bed Flat, Single Let, Harrow, HA1 2AL

£450,000

2 views • 3 months ago • 68 m²