4 Bed Terraced House, Refurb/BRRR, London, SE4 1LU, £900,000
Harefield Road, London, SE4 1LU - 7 views - 5 months ago
Under Offer
Refurb/BRRR
~129 m²





+4 photos
ValuationFair Value
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £225,000 |
Stamp Duty & Legal Fees | £60,700 |
Refurb Costs | £68,520 |
Bridging Loan Interest | £23,625 |
Total Cash In | £379,595 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £1,023,338 |
Mortgage (After Refinance) | £767,503 |
Mortgage LTV | 75% |
Cash Released | £92,503 |
Cash Left In | £287,092 |
Equity | £255,834 |
Rent Range | £1,700 - £6,310 |
Rent Estimate | £2,875 |
Running Costs/mo | £3,793 |
Cashflow/mo | £-918 |
Cashflow/yr | £-11,015 |
Gross Yield | 4% |
Local Rents
49 rents from £1.7K/mo to £6.3K/mo, average is £2.9K/mo.
Local Area Statistics
Population in SE4 | 28,595 |
Population in London | 4,771,921 |
Town centre distance | 5.51 miles away |
Nearest school | 0.40 miles away |
Nearest train station | 0.29 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +18% |
Sales demand | Balanced market |
Capital growth (5yrs) | +22% |
Property History
Listed for £900,000
November 15, 2024
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.
3 Bed House, Refurb/BRRR, London, SE4 1SS
£850,000
5 months ago • 102 m²
5 Bed House, Refurb/BRRR, London, SE4 2SF
£900,000
2 views • a month ago • 178 m²
Sold STC
4 Bed House, Refurb/BRRR, London, SE13 7UA
£900,000
3 views • 20 days ago • 123 m²
4 Bed House, Refurb/BRRR, London, SE13 7TZ
£600,000
45 views • 4 months ago • 129 m²