3 Bed Detached House, Planning Permission, London, SW15 3RG, £1,250,000

Ullswater Crescent, Kingston Vale, SW15 3RG - 5 months ago

Planning
~93 m²
+10 photos

ValuationOvervalued

Sold Prices£475K - £1.9M
Sold Prices/m²£4.7K/m² - £10.1K/m²

 

 

Square Metres

~93 m²
Price/m²£13.4K/m²

Value Estimate

£638,512

 

 

End Value (After Refurb)

£1,142,500

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£312,500

Stamp Duty & Legal Fees

£104,950

Refurb Costs

£49,214

Bridging Loan Interest

£32,813

Total Cash In

£501,226

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£1,142,500

Mortgage (After Refinance)

£856,875

Mortgage LTV

75%

Cash Left In

£501,226

Equity

£285,625

Rent Range

£1,850 - £4,250

Rent Estimate

£2,958

Running Costs/mo

£4,182

Cashflow/mo

£-1,224

Cashflow/yr

£-14,687

Gross Yield

3%

Local Sold Prices

21 sold prices from £475K to £1.9M, average is £787K. £4.7K/m² to £10.1K/m², average is £7.4K/m².

PriceDateDistanceAddressBeds 
£935K02/230.02 mi20, Ullswater Crescent, London, Greater London SW15 3RQ3
£610K11/230.1 mi26, Windermere Road, London, Greater London SW15 3QP3
£1.1M05/210.15 mi87, Ullswater Crescent, London, Greater London SW15 3RE3
£875K06/210.15 mi61, Robin Hood Lane, London, Greater London SW15 3PX3
£1.0M02/230.16 mi125, Ullswater Crescent, London, Greater London SW15 3RE3
£625K01/240.17 mi149, Robin Hood Way, London, Greater London SW15 3QE3
£787K04/210.2 mi23, Bowness Crescent, London, Greater London SW15 3QN3
£641K07/230.24 mi9, Robin Hood Lane, London, Greater London SW15 3PU3
£475K06/230.25 mi17, Robin Hood Way, London, Greater London SW15 3PW3
£630K12/200.25 mi57, Robin Hood Way, London, Greater London SW15 3PW3
£611K03/210.25 mi27, Robin Hood Way, London, Greater London SW15 3PW3
£845K10/220.26 mi32, Bowness Crescent, London, Greater London SW15 3QL3
£735K12/200.26 mi28, Keswick Avenue, London, Greater London SW15 3QJ3
£890K06/210.28 mi52, Kingston Hill Place, Kingston Upon Thames, Greater London KT2 7QY3
£990K08/230.28 mi53, Kingston Hill Place, Kingston Upon Thames, Greater London KT2 7QY3
£655K11/200.28 mi33, Keswick Avenue, London, Greater London SW15 3QH3
£705K10/230.32 mi40, Robin Hood Way, London, Greater London SW15 3PH3
£1.9M12/220.81 miTudor Cottage, Coombe Hill Road, Kingston Upon Thames, Greater London KT2 7DU3
£1.7M08/210.83 mi14, Edgecoombe Close, Kingston Upon Thames, Greater London KT2 7HP3
£1.3M06/210.92 mi18, Henley Drive, Kingston Upon Thames, Greater London KT2 7EB3
£542K03/230.99 mi39, Haygreen Close, Kingston Upon Thames, Greater London KT2 7TS3

Local Rents

18 rents from £1.9K/mo to £4.3K/mo, average is £2.9K/mo.

RentDateDistanceAddressBeds 
£2,95009/240.21 miBowness Crescent London SW153
£2,70010/240.26 mi-3
£2,75009/240.3 miKingston Vale, SW153
£4,00004/240.67 miThe Watergardens, Warren Road, Kingston upon Thames, Surrey, KT23
£4,25004/240.67 miThe Watergardens, Warren Road, Kingston, KT23
£3,10012/240.8 mi-3
£2,24909/240.85 mi-3
£2,37505/240.86 miKingston Hill, Kingston Upon Thames3
£3,80004/240.86 miKingston Hill, Kingston Hill, Kingston upon Thames, KT23
£3,80004/240.89 miRavenswood Court, Kingston3
£2,67005/240.91 mi-3
£3,80004/240.94 miRavenswood Court, KT23
£1,85004/240.95 miPirbright House, Kingsnympton Park3
£1,95005/240.97 miKingsnympton Park, Kingston Upon Thames3
£3,15012/241.02 mi-3
£2,40002/251.12 mi-3
£3,00004/241.23 miLiverpool Road, Kingston upon Thames, KT23
£1,90009/241.24 miBeverley Court, SW20 0AE3

Local Area Statistics

Population in SW15

60,344

Population in London

4,771,921

Town centre distance

9.50 miles away

Nearest school

0.10 miles away

Nearest train station

1.59 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-15%

Sales demand

Balanced market

Capital growth (5yrs)

+2%

Property History

Listed for £1,250,000

November 19, 2024

Sold for £625,000

2007

Floor Plans

Description

  • 3 Bedrooms +
  • Drawing Room +
  • Kitchen/Breakfast Room +
  • Utility Room +
  • Dining Room +
  • 1 Bath/Shower Room +
  • Garden +

The property has well balanced accommodation across two floors. The ground floor offers a spacious ‘L’ shaped drawing room with two large windows to the front of the property. The kitchen/breakfast room overlooks the south facing garden and is fully fitted with built in appliances and cupboard space. The dining room leads to double doors to the mature, terraced garden with a wide patio and lawn area wide patio and lawn area backing onto open space at Kingston University grounds. There is also a utility room/study on this floor. There are three bedrooms on the first floor and a spacious family bathroom with a separate shower.

The property is in good condition but also offers plenty of potential to extend, both on the ground floor and into the loft storage which has the same footprint as the first floor. The current owners had planning permission to erect a two storey-side and rear extension, and alterations to the front porch (Kingston Council Planning Ref No: 13/14285/HOU). Any building work changes to the property would be subject to planning permission.

Ullswater Crescent is a sought after of road just off Kingston Hill, convenient for Richmond Park, Kingston upon Thames and Wimbledon Village, all offering a wide variety of excellent school, shops, theatres, cinemas, bars, restaurants and train services. There are several golf courses in the immediate vicinity. The A3 is easily accessible and provides a fast route in and out of central London and to the M25 for access to Heathrow and Gatwick airports.

Agent Details

Robert Holmes & Co, Coombe Lane

020 3897 7790

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.