3 Bed Flat, Single Let, London, W9 2EN, £485,000

Oak Tree House, Shirland Road, London, W9 2EN - 1 views - 4 months ago

Leasehold
BTL
ROI: 5%
~74 m²
+7 photos

ValuationUndervalued

Sold Prices£425K - £4.3M
Sold Prices/m²£6.1K/m² - £19.5K/m²

 

 

Square Metres

~74.40 m²
Price/m²£6.5K/m²

Value Estimate

£601,400
BMV24%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£121,250

Stamp Duty & Legal Fees

£27,500

Total Cash In

£148,750

 

 

Cash Out

 

Rent Range

£2,600 - £5,100

Rent Estimate

£2,737

Running Costs/mo

£2,083

Cashflow/mo

£654

Cashflow/yr

£7,848

ROI

5%

Gross Yield

7%

Local Sold Prices

50 sold prices from £425K to £4.3M, average is £925K. £6.1K/m² to £19.5K/m², average is £11.2K/m².

PriceDateDistanceAddressBeds 
£565K02/210.05 miFirst Floor Flat, 106, Shirland Road, London, Greater London W9 2EQ3
£863K06/210.11 miFlat 31, Delaware Mansions, Delaware Road, London, Greater London W9 2LH3
£900K03/210.11 miFlat 16, Morshead Mansions, Morshead Road, London, Greater London W9 1LE3
£1.1M04/230.11 miFlat 23, Morshead Mansions, Morshead Road, London, Greater London W9 1LE3
£895.2K11/230.12 miCastellain Mansions, Flat 108, Castellain Road, London, Greater London W9 1HB3
£873K02/230.12 miFlat 112, Castellain Mansions, Castellain Road, London, Greater London W9 1HB3
£915K05/210.14 miFlat 42, Morshead Mansions, Morshead Road, London, Greater London W9 1LF3
£1.1M03/230.15 miFlat 53, Castellain Mansions, Castellain Road, London, Greater London W9 1HE3
£850K05/210.17 miFlat 76, Morshead Mansions, Morshead Road, London, Greater London W9 1LG3
£1.1M05/210.17 miFlat 240, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NQ3
£580K11/230.18 mi57b, Sutherland Avenue, London, Greater London W9 2HF3
£935K01/210.2 miFlat 15, Elgin Mansions, Elgin Avenue, London, Greater London W9 1JG3
£1.1M09/210.21 miFlat 176, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG3
£1.1M02/210.21 miFlat 144, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG3
£975K05/230.21 miFlat 168, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG3
£1.0M12/200.23 miFlat 19, Biddulph Mansions, Elgin Avenue, London, Greater London W9 1HZ3
£1.0M03/210.25 miFlat 83, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£1.2M03/210.25 miFlat 33, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£2.2M06/230.25 miFlat 53, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£1.4M09/210.26 miThird And Fourth Floor Flat, 149, Sutherland Avenue, London, Greater London W9 1ES3
£537.5K06/210.3 mi27, Burlington Close, London, Greater London W9 3LY3
£695K06/210.32 miFlat 2, Fleming Lodge, Admiral Walk, London, Greater London W9 3TE3
£735K04/230.32 mi17a, Lydford Road, London, Greater London W9 3LU3
£3.5M04/210.36 mi2, Lord Hills Road, London, Greater London W2 6PD3
£645K07/210.37 mi46a, Lydford Road, London, Greater London W9 3LX3
£475K06/210.37 mi99b, Malvern Road, London, Greater London NW6 5PU3
£1.3M01/230.38 mi178c, Randolph Avenue, London, Greater London W9 1PE3
£1.6M06/230.41 mi3b, Randolph Crescent, London, Greater London W9 1DP3
£3.8M01/210.43 mi22, Randolph Crescent, London, Greater London W9 1DR3
£780K05/230.46 miFlat 2, Trinity Court, Croxley Road, London, Greater London W9 3HD3
£525K08/210.49 mi29, Bourne Terrace, London, Greater London W2 6PA3
£1.6M07/210.5 miFlat 15, Vale Court, Maida Vale, London, Greater London W9 1RT3
£1.3M06/230.5 mi26c, Clarendon Gardens, London, Greater London W9 1AZ3
£1.8M10/210.5 miBasement, 22, Clarendon Gardens, London, Greater London W9 1AZ3
£825K03/210.53 miFirst Floor Flat, 10, Clarendon Gardens, London, Greater London W9 1AY3
£485K11/210.54 mi21c, Hormead Road, London, Greater London W9 3NQ3
£2.4M03/210.61 miFlat A, 14, Maida Avenue, London, Greater London W2 1SR3
£740K12/200.62 miFlat 55, Greville Hall, Greville Place, London, Greater London NW6 5JT3
£1.1M08/210.65 miFlat 45, Grove Hall Court, Hall Road, London, Greater London NW8 9NY3
£1.2M10/230.65 miFlat 40, Grove Hall Court, Hall Road, London, Greater London NW8 9NY3
£645K01/210.65 mi179, Scott Ellis Gardens, London, Greater London NW8 9RS3
£720K11/230.65 mi121, Cambridge Avenue, London, Greater London NW6 5AA3
£570K03/210.66 mi72, John Aird Court, London, Greater London W2 1UZ3
£4.3M10/210.67 mi8a, Melina Place, London, Greater London NW8 9SA3
£500K09/230.67 miFlat 36, Kilburn Gate, Kilburn Priory, London, Greater London NW6 5NE3
£425K07/230.67 miFlat 16, Kilburn Gate, Kilburn Priory, London, Greater London NW6 5ND3
£1.8M03/210.67 mi23c, Leamington Road Villas, London, Greater London W11 1HS3
£775K07/230.67 miFlat 110, Ralph Court, Queensway, London, Greater London W2 5HU3
£650K06/210.67 mi22b, Sunderland Terrace, London, Greater London W2 5PA3
£2.4M09/230.67 mi2c, Sunderland Terrace, London, Greater London W2 5PA3

Local Rents

50 rents from £2.6K/mo to £5.1K/mo, average is £3.5K/mo.

RentDateDistanceAddressBeds 
£3,20010/240.04 mi-3
£2,90012/240.04 mi-3
£2,79910/240.09 miCastellain Road, London3
£3,25002/250.1 mi-3
£3,50003/250.1 mi-3
£2,70002/240.1 mi-3
£3,14210/240.11 miWymering Road, Maida Vale W93
£3,25010/240.11 miWymering Road, Maida Vale W93
£3,50010/240.11 miShirland Road, W93
£3,95010/240.11 mi-3
£3,50010/240.11 miShirland Road, W93
£5,10010/240.11 miSt. Peters Place, Little Venice, W93
£5,10010/240.11 miSt Peters Place Maida Vale W93
£3,59710/240.12 miCastellain Road, Maida Vale3
£3,25010/240.12 mi-3
£2,90003/250.13 mi-3
£3,99503/250.14 mi-3
£3,10010/240.14 miMorshead Mansions, Morshead Road, London, W93
£3,10010/240.14 mi-3
£3,30010/240.14 mi-3
£3,50010/240.14 miWest Kilburn, W93
£2,60010/240.14 miWymering Road, Maida Vale3
£3,59910/240.14 mi-3
£3,59910/240.14 miCastellain Mansions, London, W93
£3,40010/240.14 miGrantully Road London W93
£3,60010/240.15 mi-3
£3,95301/250.15 mi-3
£3,12010/240.15 miBiddulph Mansions, Elgin Avenue, Maida Vale W93
£3,50010/240.15 miBiddulph Mansions, Elgin Avenue, W93
£3,14210/240.16 miMorshead Mansions, Maida Vale, W93
£4,60010/240.16 miElgin Avenue, London, W93
£4,74910/240.16 miElgin Avenue, Maida Vale, W93
£3,50110/240.16 miWymering Road, 3
£3,50010/240.16 miWymering Road, West Kilburn, W93
£3,50010/240.17 miWymering Road, London, W93
£2,70010/240.17 miCastellain Road, London, W93
£3,35010/240.17 mi-3
£4,40010/240.18 mi-3
£4,30010/240.18 miLeith Mansions, Grantully Road, W93
£3,60003/250.18 mi-3
£3,95010/240.18 mi-3
£3,25010/240.19 miBiddulph Mansions, Maida Vale, W93
£3,00010/240.19 mi-3
£3,00011/240.19 mi-3
£3,40010/240.2 miLauderdale Road, Maida Vale, W93
£3,10010/240.2 mi-3
£3,20010/240.2 miElgin Avenue Maida Vale W93
£3,75010/240.21 miLauderdale Mansions, Lauderdale Road, W93
£4,35010/240.21 mi-3
£4,35010/240.21 mi-3

Local Area Statistics

Population in W9

37,724

Population in London

4,771,921

Town centre distance

3.71 miles away

Nearest school

0.10 miles away

Nearest train station

0.36 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-3%

Sales demand

Buyer's market

Capital growth (5yrs)

+12%

Property History

Price changed to £485,000

February 16, 2025

Listed for £525,000

December 13, 2024

Floor Plans

Description

  • Three Bedrooms +
  • Private Balcony +
  • Communal Garden +
  • Ground Floor +

A lovely three double bedroom property in the heart of Maida Vale on Delaware Road. The property is set within a secure building and comprises two double bedrooms with lots of storage, plus a third good sized bedroom, a modern bathroom with separate WC, fully fitted kitchen and large reception room with access to a private balcony and communal gardens.

Delaware Road is conveniently located for the shops, cafes and restaurants of Lauderdale Road and Warwick Avenue and Maida Vale Underground Stations are both a short walk away.

Agent Details

Marsh & Parsons, Little Venice

020 7993 3050

Next Steps?

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