2 Bed Flat, Single Let, London, NW2 4EP, £570,000

Dartmouth Road, Cricklewood, NW2 4EP - 3 months ago

Leasehold
BTL
~74 m²
+1 photos

ValuationFair Value

Sold Prices£260K - £880K
Sold Prices/m²£4.4K/m² - £16K/m²

 

 

Square Metres

~74.40 m²
Price/m²£7.7K/m²

Value Estimate

£574,686

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£142,500

Stamp Duty & Legal Fees

£34,300

Total Cash In

£176,800

 

 

Cash Out

 

Rent Range

£1,500 - £2,750

Rent Estimate

£1,712

Running Costs/mo

£2,144

Cashflow/mo

£-432

Cashflow/yr

£-5,180

Gross Yield

4%

Local Sold Prices

50 sold prices from £260K to £880K, average is £560K. £4.4K/m² to £16K/m², average is £7.7K/m².

PriceDateDistanceAddressBeds 
£637.5K01/210.16 miFirst Floor Flat, 9, Exeter Road, London, Greater London NW2 4SJ2
£260K06/210.17 miFirst Floor Studio Flat, 15, Mapesbury Road, London, Greater London NW2 4HX2
£477.5K03/210.21 miFlat 12b, Exeter Mansions, Exeter Road, London, Greater London NW2 3UG2
£625K04/230.21 miFlat 10a, Exeter Mansions, Exeter Road, London, Greater London NW2 3UG2
£275K03/210.24 miFlat 24, Kendal Court, Shoot Up Hill, London, Greater London NW2 3PD2
£450K03/230.24 miFlat 32, Kendal Court, Shoot Up Hill, London, Greater London NW2 3PD2
£500K11/210.25 miFlat 10, Cedar Lodge, Exeter Road, London, Greater London NW2 3UL2
£565K06/210.25 miFlat 24, Cedar Lodge, Exeter Road, London, Greater London NW2 3UL2
£525K12/220.25 miFlat 19, Cedar Lodge, Exeter Road, London, Greater London NW2 3UL2
£875K11/230.27 miGarden Floor Flat, 45, Christchurch Avenue, London, Greater London NW6 7BB2
£425K06/210.28 miFlat 32, Tarranbrae, Willesden Lane, London, Greater London NW6 7PN2
£450K04/210.28 miFlat 34, Beechworth, Willesden Lane, London, Greater London NW6 7YZ2
£465K02/230.28 miFlat 24, Beechworth, Willesden Lane, London, Greater London NW6 7YZ2
£550K01/210.29 mi210c, Walm Lane, London, Greater London NW2 3BP2
£745K11/230.3 mi40a, Christchurch Avenue, London, Greater London NW6 7BE2
£685K02/210.31 miFlat 18, Christchurch Court, Willesden Lane, London, Greater London NW6 7XF2
£504K03/210.32 miFirst Floor Flat, 69, Fordwych Road, London, Greater London NW2 3TL2
£850K05/230.32 miFlat A, 103, Fordwych Road, London, Greater London NW2 3TL2
£740K02/230.32 miSecond And Third Floor Maisonette, 91, Fordwych Road, London, Greater London NW2 3TL2
£625K12/220.32 miSecond Floor Flat, 18, Minster Road, London, Greater London NW2 3RB2
£550K05/240.37 mi7, Second Floor Flat, Brondesbury Park, London, Greater London NW6 7BS2
£700K01/240.37 mi32a, Fordwych Road, London, Greater London NW2 3TG2
£388.5K08/210.38 miFlat 21, Brooklands Court, Cavendish Road, London, Greater London NW6 7XW2
£440K12/200.38 miFlat 27, Brooklands Court, Cavendish Road, London, Greater London NW6 7XW2
£575K06/210.39 mi55b, Fordwych Road, London, Greater London NW2 3TN2
£485K08/230.39 miFlat D, 145, Walm Lane, London, Greater London NW2 3AU2
£297K07/210.43 mi23b, Maygrove Road, London, Greater London NW6 2EE2
£555K01/230.44 mi221, Fordwych Road, London, Greater London NW2 3NH2
£485K12/200.44 mi221, Fordwych Road, London, Greater London NW2 3NH2
£656K07/230.45 miFlat A, 194, Fordwych Road, London, Greater London NW2 3NX2
£725K08/230.45 mi10, Rutland Park Gardens, London, Greater London NW2 4RG2
£476.3K10/200.46 mi13a, Sarre Road, London, Greater London NW2 3SN2
£583K01/210.47 miGround Floor Flat, 20, Ebbsfleet Road, London, Greater London NW2 3NA2
£560K02/230.47 miFirst Floor Flat, 80, Blenheim Gardens, London, Greater London NW2 4NT2
£442K09/230.48 miFlat 15, James Stewart House, Dyne Road, London, Greater London NW6 7XY2
£760K02/210.48 mi80a, Blenheim Gardens, London, Greater London NW2 4NT2
£394.8K12/220.48 miFlat 8b, Chichele Mansions, Chichele Road, London, Greater London NW2 3DG2
£395K01/230.49 miSecond Floor Flat, 16, Blenheim Gardens, London, Greater London NW2 4NS2
£720K09/210.5 miGround Floor Flat, 88, Maygrove Road, London, Greater London NW6 2ED2
£395K09/230.5 miFirst Floor Flat, 13, Iverson Road, London, Greater London NW6 2QT2
£560K06/210.5 mi66a, Minster Road, London, Greater London NW2 3RG2
£850K02/210.51 miGround Floor Flat, 2, Blenheim Gardens, London, Greater London NW2 4NS2
£620K04/210.51 miGround Floor Flat, 47, Melrose Avenue, London, Greater London NW2 4LH2
£735K06/230.52 miFlat 1, Tudor Mansions, Gondar Gardens, West Hampstead, London, Greater London NW6 1EY2
£670K03/230.54 miFlat C, 4, Dunster Gardens, London, Greater London NW6 7NH2
£695K12/200.55 miFirst Floor Flat, 95, Anson Road, London, Greater London NW2 4AB2
£785K01/240.56 mi10a, Heathfield Park, London, Greater London NW2 5JD2
£420K02/210.58 mi4a, Howard Road, London, Greater London NW2 6DR2
£612K03/230.59 miSecond And Third Floor Flat, 20, Buckley Road, London, Greater London NW6 7NA2
£880K02/210.59 mi207a, Chevening Road, London, Greater London NW6 6DT2

Local Rents

50 rents from £1.5K/mo to £2.8K/mo, average is £2.3K/mo.

RentDateDistanceAddressBeds 
£2,60007/240.02 miDartmouth Road, The Mapesbury2
£2,60007/240.02 miDartmouth Road, The Mapesbury2
£2,09708/240.05 miMapesbury Road, Brondesbury NW22
£2,30004/250.06 mi-2
£2,35006/240.07 miTeignmouth Road, Brondesbury, NW22
£2,34006/240.08 miDartmouth Road, Mapesbury Estate, London2
£1,69003/240.09 miChatsworth Road, London2
£2,40009/240.09 mi-2
£2,23206/240.09 miDartmouth Road, Kilburn, NW22
£2,16606/240.09 miDartmouth Road, London, NW22
£2,16706/240.09 miDartmouth Road, Kilburn, NW22
£2,14507/240.09 miMapesbury Road, Willesden2
£1,86307/240.1 miTeignmouth Road, London, NW22
£2,00001/250.11 mi-2
£2,40007/240.11 miDartmouth Road, London, NW22
£1,50003/240.11 miChatsworth Road, London2
£2,00007/240.13 miChatsworth Road, Mapesbury, NW22
£2,20007/240.13 miTeignmouth Court, London, NW22
£2,20008/240.13 mi-2
£2,40007/240.13 miDartmouth Road, London, NW22
£2,29606/240.13 miExeter Road, London2
£2,40007/240.13 miDartmouth Road London NW22
£2,25006/240.14 miExeter Road London NW22
£2,10011/240.14 mi-2
£2,40006/240.15 miMapesbury Road London NW22
£2,30004/250.15 mi-2
£2,10006/240.16 miTeignmouth Road, Willesden Green2
£2,14506/240.17 miChatsworth Road, London2
£2,29706/240.18 miExeter Road London NW22
£2,29606/240.18 miExeter Road, London, NW22
£2,29606/240.18 miExeter Road, Mapesbury, NW22
£2,05008/240.19 mi-2
£2,05007/240.19 miWindmill Court, London, NW22
£2,05008/240.19 miWindmill Court, London, NW22
£2,10006/240.19 mi-2
£2,45011/240.19 mi-2
£2,45012/240.19 mi-2
£2,30002/250.19 mi-2
£1,95007/240.19 miMapesbury Road, London, NW22
£2,75009/240.2 miMapesbury Road, London, NW2 4JA2
£2,30008/240.2 miMapesbury Court, NW2, Willesden Green, London, NW22
£2,00006/240.22 miMapesbury Court, 59-61 Shoot up Hill, NW22
£2,25008/240.22 miDartmouth Road, Mapesbury, NW22
£1,95008/240.22 miFordwych Court, Shoot Up Hill, Kilburn, NW22
£1,95008/240.22 miFordwych Court, Shoot Up Hill, Kilburn, NW22
£1,92808/240.22 miFordwych Court, Shoot Up Hill, Kilburn, NW22
£2,75006/240.22 miChatsworth Road, NW22
£2,25008/240.22 miShoot Up Hill, NW22
£2,25007/240.23 miShoot Up Hill NW22
£2,50006/240.24 miDartmouth Road, Mapesbury Estate, London2

Local Area Statistics

Population in NW2

67,393

Population in London

4,771,921

Town centre distance

4.75 miles away

Nearest school

0.30 miles away

Nearest train station

0.30 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-1%

Sales demand

Buyer's market

Capital growth (5yrs)

+17%

Property History

Listed for £570,000

January 6, 2025

Floor Plans

Description

  • Period Conversion +
  • Two Bedrooms +
  • Open Plan Living Area +
  • Top Floor +
  • In Excess Of 800 Sq.Ft +
  • Communal Gardens +

A two bedroom, top floor period conversion measuring in excess of 800 sq.ft and finished to a high standard throughout. The property comes with a long lease and access to communal gardens.

Dartmouth Road is ideally situated close to Willesden Green with its many local amenities, delis, shops and cafés. Willesden Green station is moments away and Cricklewood Thameslink is also near offering good transport links to the City and easy motorway access.

Tenure: Leasehold Lease Years Remaining: 993
Service Charge: £572
Annual Ground Rent: £0
Council Tax Band: D

Information contained within this listing is for guidance only and should be checked and confirmed (prior to proceeding).

Agent Details

Dexters, Cricklewood

020 7794 7710

Next Steps?

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