2 Bed Terraced House, Refurb/BRRR, Ruislip, HA4 7SE, £580,000

Breakspear Road, Ruislip, HA4 7SE - 1 views - 3 months ago

Refurb/BRRR
~180 m²
+10 photos

ValuationFair Value

Sold Prices£370K - £740K
Sold Prices/m²£5.1K/m² - £10K/m²

 

 

Square Metres

~179.62 m²
Price/m²£3.2K/m²

Value Estimate

£591,600

 

 

End Value (After Refurb)

£1,070,812

Uplift in Value

+85%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£145,000

Stamp Duty & Legal Fees

£49,200

Refurb Costs

£95,025

Bridging Loan Interest

£15,225

Total Cash In

£306,200

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Estimated Sale Price

£1,070,812

Agent Fees (1%)

£10,708

Bridging Loan

£435,000

Bridging Loan Interest

£15,225

Flip Profit

£318,904

Local Sold Prices

20 sold prices from £370K to £740K, average is £437.5K. £5.1K/m² to £10K/m², average is £6.3K/m².

PriceDateDistanceAddressBeds 
£395K11/200.04 mi5, Brickett Close, Ruislip, Greater London HA4 7YE2
£410.3K01/210.04 mi1, Brickett Close, Ruislip, Greater London HA4 7YE2
£405K05/210.22 mi58, Stowe Crescent, Ruislip, Greater London HA4 7SS2
£465K01/210.22 mi82, Stowe Crescent, Ruislip, Greater London HA4 7SS2
£370K03/210.22 mi70, Stowe Crescent, Ruislip, Greater London HA4 7SS2
£425K11/210.27 mi3, Dell Farm Road, Ruislip, Greater London HA4 7TX2
£700K10/210.27 mi1, Boston Grove, Ruislip, Greater London HA4 7RY2
£395K03/210.32 mi191, Ladygate Lane, Ruislip, Greater London HA4 7RD2
£410K09/230.32 mi165, Ladygate Lane, Ruislip, Greater London HA4 7RD2
£700K07/230.43 mi2, Keswick Gardens, Ruislip, Greater London HA4 7XN2
£465K01/210.44 mi28, Breakspear Road, Ruislip, Greater London HA4 7QZ2
£430K10/230.44 mi54, Greystoke Drive, Ruislip, Greater London HA4 7YN2
£392K05/210.44 mi45, Greystoke Drive, Ruislip, Greater London HA4 7YN2
£425K04/230.47 mi12, Greystoke Drive, Ruislip, Greater London HA4 7YL2
£482K05/210.64 mi34, Woodville Gardens, Ruislip, Greater London HA4 7ND2
£510K11/230.66 mi31, Woodville Gardens, Ruislip, Greater London HA4 7NB2
£525K11/230.66 mi3, Woodville Gardens, Ruislip, Greater London HA4 7NB2
£614.5K05/230.81 mi44, Hill Lane, Ruislip, Greater London HA4 7JW2
£740K03/230.95 mi5, Blaydon Close, Ruislip, Greater London HA4 8AD2
£445K05/230.98 mi7b, King Edwards Road, Ruislip, Greater London HA4 7AE2

Local Rents

12 rents from £1.6K/mo to £2K/mo, average is £1.8K/mo.

RentDateDistanceAddressBeds 
£1,60004/240.17 miWithy Lane, Ruislip HA4 7SW2
£1,79512/240.18 mi-2
£1,79011/240.18 mi-2
£1,80001/250.2 mi-2
£1,90012/240.31 mi-2
£1,80003/250.32 mi-2
£1,80003/250.32 mi-2
£1,90002/250.41 mi-2
£2,00004/240.47 miSandalwood Drive, Ruislip, Middlesex, HA42
£1,75004/240.48 miAllonby Drive, Ruislip, HA42
£1,75003/250.55 mi-2
£1,77503/250.55 mi-2

Local Area Statistics

Population in HA4

50,092

Town centre distance

1.61 miles away

Nearest school

0.40 miles away

Nearest train station

1.19 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 £580,000

March 12, 2025

Listed for £625,000

January 3, 2025

Floor Plans

Description

  • No Upper Chain +
  • Grade II Listed Cottage +
  • In Need of Modernisation +
  • Set in Appox. 1/5th of an acre +
  • Standard height ceilings throughout +
  • Array of Outbuildings +
  • Many character features +
  • Parking for Numerous Vehicles +

NO UPPER CHAIN. We are delighted to offer for sale this Grade II Listed cottage coming to the market for the first time in 66 years and in need of modernisation. This unique and character filled property is set well back from the road, in gardens surrounding the property and briefly comprises: two good size bedrooms, triple aspect lounge offering panoramic views over the gardens, dining room, bathroom and kitchen. The property benefits from standard height ceilings throughout, an entrance porch, downstairs wc, many character features, an array of outbuildings including a large garage, workshop and car port, extensive mature gardens around the property and parking for numerous vehicles. This freehold home is conveniently located for Whiteheath School (infant and junior), the Lido and Ruislip’s extensive High Street which offers a good range of local shops, bus routes, restaurants and rail links (Metropolitan/Piccadilly). The A40, M40 and M25 are within striking distance offering swift and easy access to both Central London and the Home Counties. We recommend an internal inspection to take advantage of this opportunity to purchase this individual home in Ruislip.

Covered Entrance Porch - Dual aspect windows, side aspect door leading to:

Lounge - Front door, double radiator, parquet flooring, storage cupboard, feature fireplace, dual aspect leaded light windows, rear aspect leaded light doors to rear garden.

Inner Hall - Stairs to first floor landing, under stairs cupboard housing meters, parquet flooring, double radiator, doors to:

Dining Room - Front aspect leaded light window, radiator, parquet flooring.

Kitchen - Dual aspect leaded light windows, stainless steel sink and drainer, base and eye level units, side door to rear garden.

Wc - Rear aspect frosted window, low level wc.

Landing - Side aspect leaded light window. door to:

Bedroom One - Triple aspect leaded light windows, two double radiators, feature fireplace.

Bedroom Two - Double aspect leaded light windows to front and side, double radiator, hatch to loft space.

Bathroom - Side aspect frosted leaded light window, double radiator, panel enclosed bath, pedestal wash hand basin, airing cupboard, storage cupboard.

Gardens - Wrap around garden surrounding the property which is mainly laid to lawn with brick built storage, panel enclosed fencing and variety of shrub tree borders including apple trees, a walnut tree and gooseberries.

Parking - Off street parking for multiple vehicles and additional car port which leads to a small store room/greenhouse.

Garage - Large garage with further space for parking.

Workshop - Front aspect frosted window, two workbenches, wc.

Council Tax - London Borough of Hillingdon - Band F - £2,542.88

N.B. WE RECOMMEND YOUR SOLICITOR VERIFIES THIS BEFORE EXCHANGE OF CONTRACTS.

Distance To Stations - West Ruislip (approx 1.1 Miles) - Central/Chiltern Railways
Ruislip (approx 1.2 Miles) - Metropolitan/Piccadilly

Agent Details

Gibson Honey, Ruislip - Sales

01895 545730

Next Steps?

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