3 Bed Flat, Single Let, London, NW1 3RB, £550,000

Harrington House , Camden , NW1 3RB - 2 views - 3 months ago

Leasehold
BTL
ROI: 4%
~93 m²
+8 photos

ValuationUndervalued

Sold Prices£212K - £15.5M
Sold Prices/m²£8.3K/m² - £136K/m²

 

 

Square Metres

~93 m²
Price/m²£5.9K/m²

Value Estimate

£665,500
BMV21%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£137,500

Stamp Duty & Legal Fees

£32,700

Total Cash In

£170,200

 

 

Cash Out

 

Rent Range

£2,600 - £6,496

Rent Estimate

£2,859

Running Costs/mo

£2,311

Cashflow/mo

£548

Cashflow/yr

£6,581

ROI

4%

Gross Yield

6%

Local Sold Prices

49 sold prices from £212K to £15.5M, average is £1.1M. £8.3K/m² to £136K/m², average is £12.8K/m².

PriceDateDistanceAddressBeds 
£350K03/210.06 miFlat 4, Buttermere, Augustus Street, London, Greater London NW1 3TE3
£212K09/210.21 miFlat 9, Troutbeck, Albany Street, London, Greater London NW1 4EG3
£930K12/200.23 miFlat A, 22, Mornington Crescent, London, Greater London NW1 7RG3
£600K05/230.28 miFlat 27, Johnson House, Cranleigh Street, London, Greater London NW1 1PH3
£6.2M06/210.28 mi22, Cumberland Terrace, London, Greater London NW1 4HP3
£3.4M03/210.28 mi33, Cumberland Terrace, London, Greater London NW1 4HP3
£570K06/230.37 miFlat 111, Oakshott Court, Polygon Road, London, Greater London NW1 1ST3
£1.2M03/210.43 miBasement And Ground Floor Maisonette, 50, Mornington Terrace, London, Greater London NW1 7RT3
£888.9K02/230.43 mi144, Chalton Street, London, Greater London NW1 1NP3
£550K11/220.44 miFlat 20, Wellesley House, Churchway, London, Greater London NW1 1LL3
£490K12/200.45 miFlat 13, Ravenscar, Bayham Street, London, Greater London NW1 0BS3
£495K04/210.49 miFlat 8, Thurnscoe, Pratt Street, London, Greater London NW1 0HD3
£490K06/210.51 miFlat 11, Hickleton, Camden Street, London, Greater London NW1 0HB3
£674K06/220.58 miFlat 195, Holcroft Court, Clipstone Street, London, Greater London W1W 5DH3
£6.2M06/230.59 miFlat 24, Harley House, Marylebone Road, London, Greater London NW1 5HE3
£1.3M07/220.61 miFlat 38, Gordon Mansions, Torrington Place, London, Greater London WC1E 7HG3
£948.7K09/210.64 miFlat 14, Darwin Court, Gloucester Avenue, London, Greater London NW1 7BG3
£2.6M11/220.64 miFlat D, 42, Devonshire Street, London, Greater London W1G 7AL3
£490K11/220.66 miFlat 12, Queen Alexandra Mansions, Judd Street, London, Greater London WC1H 9DQ3
£700K11/200.67 mi31d, Regents Park Road, London, Greater London NW1 7TL3
£1.0M05/240.67 mi13a, Oval Road, London, Greater London NW1 7EA3
£1.6M01/210.68 mi46, Ridgmount Gardens, London, Greater London WC1E 7AT3
£995K06/210.69 miFlat 21, Darwin Court, Gloucester Avenue, London, Greater London NW1 7BG3
£15.5M08/220.73 mi6, Devonshire Mews South, London, Greater London W1G 6QW3
£5.4M10/210.74 mi12, York Terrace West, London, Greater London NW1 4QA3
£850K06/230.79 miSecond Floor Flat C, 20, Nottingham Place, London, Greater London W1U 5NH3
£810K06/230.79 miTop Floor Flat, 8, Bonny Street, London, Greater London NW1 9PG3
£1.2M11/200.81 miFlat 3, Woburn Court, Bernard Street, London, Greater London WC1N 1LA3
£950K04/230.82 miFlat 185, O'donnell Court, Brunswick Centre, London, Greater London WC1N 1AQ3
£1.2M06/220.83 miFlat 4, Woburn Court, Bernard Street, London, Greater London WC1N 1LA3
£620K03/230.88 miFlat 11, Foster Court, Royal College Street, London, Greater London NW1 9NL3
£3.0M04/210.9 miFlat 4f, Portman Mansions, Chiltern Street, London, Greater London W1U 6NS3
£1.6M04/210.91 miFlat 182, Clarence Gate Gardens, Glentworth Street, London, Greater London NW1 6AR3
£1.2M05/230.91 miFlat 153, Clarence Gate Gardens, Glentworth Street, London, Greater London NW1 6AP3
£2.1M04/210.92 miThe Maisonette, 47, Fitzroy Road, London, Greater London NW1 8TP3
£1.1M12/200.93 miFlat 14, Clarence Gate Gardens, Glentworth Street, London, Greater London NW1 6AY3
£1.2M10/230.94 miFlat 28, St Andrews Mansions, Dorset Street, London, Greater London W1U 4EQ3
£2.3M06/230.94 miFlat 26, St Andrews Mansions, Dorset Street, London, Greater London W1U 4EQ3
£1.3M02/240.97 miDorset House, Flat 182, Gloucester Place, London, Greater London NW1 5AH3
£1.0M04/230.97 miFirst Floor Flat, 104, Regents Park Road, London, Greater London NW1 8UG3
£1.5M09/230.98 miFlat 92, Bedford Court Mansions, Bedford Avenue, London, Greater London WC1B 3AE3
£1.4M10/220.98 miFlat 115, Bedford Court Mansions, Bedford Avenue, London, Greater London WC1B 3AG3
£970K06/230.98 miFlat 130, Ivor Court, Gloucester Place, London, Greater London NW1 6BT3
£1.0M03/210.98 miFlat 103, Ivor Court, Gloucester Place, London, Greater London NW1 6BS3
£1.1M04/210.98 miFlat 67, Wendover Court, Chiltern Street, London, Greater London W1U 7NP3
£1.3M05/230.99 miFlat 129, Rossmore Court, Park Road, London, Greater London NW1 6XZ3
£800K10/230.99 miFlat 106, Rossmore Court, Park Road, London, Greater London NW1 6XZ3
£1.1M03/210.99 mi5a, Linhope Street, London, Greater London NW1 6ES3
£1.9M02/211 mi48, Montagu Mansions, London, Greater London W1U 6LD3

Local Rents

50 rents from £2.6K/mo to £6.5K/mo, average is £3.6K/mo.

RentDateDistanceAddressBeds 
£3,90006/240.04 miKirkstone, Harrington Street, NW13
£3,50006/240.04 miStanhope Street, Camden, NW13
£3,61803/240.06 miAugustus Street, Camden / Regents Park NW13
£3,16306/240.08 miAugustus Street, Euston, NW13
£3,46712/240.09 mi-3
£3,40212/240.09 mi-3
£3,25012/240.1 mi-3
£3,15012/240.11 mi-3
£3,15012/240.11 mi-3
£3,10006/240.12 miOsnaburgh Street, Camden, NW13
£3,33712/240.13 mi-3
£2,95006/240.15 miGillfoot, Ampthill Square, Euston, London, NW13
£3,50006/240.16 mi-3
£2,90012/240.16 mi-3
£3,70512/240.16 mi-3
£3,20012/240.16 mi-3
£2,80001/250.16 mi-3
£3,90006/240.16 miStanhope Street, Euston, London, NW13
£3,83504/250.16 mi-3
£2,96806/240.16 miStanhope Street, Euston, NW13
£4,00002/250.16 mi-3
£5,50004/250.17 mi-3
£4,31206/240.17 miChester Close North, London3
£2,60012/240.18 mi-3
£2,81706/240.19 mi-3
£3,25006/240.19 mi-3
£4,11706/240.2 miStockbeck, Euston, London, NW13
£3,90006/240.21 miClarence Gardens, Camden / Euston NW13
£3,75006/240.21 mi-3
£3,03312/240.21 mi-3
£3,25006/240.21 miStanhope Street, Camden, NW13
£3,35006/240.21 miOxenholme, Harrington Square, Mornington Crescent, NW13
£5,85003/250.22 mi-3
£5,20003/250.22 mi-3
£3,75006/240.23 mi-3
£3,85012/240.23 mi-3
£3,75006/240.23 miHarrington Square, London, NW13
£3,75006/240.24 miHarrington Square, Camden, NW13
£4,50012/240.24 mi-3
£5,20006/240.24 miChester Gate, London3
£3,45006/240.24 miNorth Gower Street, Euston, NW13
£3,70006/240.24 miStarcross Street, Euston3
£4,76712/240.25 mi-3
£6,49612/240.25 mi-3
£6,28312/240.25 mi-3
£5,63312/240.25 mi-3
£2,80004/250.25 mi-3
£3,90004/250.25 mi-3
£3,35806/240.25 miHarrington Square, Camden, NW13
£3,25012/240.27 mi-3

Local Area Statistics

Population in NW1

60,294

Population in London

4,771,921

Town centre distance

1.51 miles away

Nearest school

0.20 miles away

Nearest train station

0.29 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-3%

Sales demand

Buyer's market

Capital growth (5yrs)

-4%

Property History

Listed for £550,000

January 10, 2025

Floor Plans

Description

  • 3 double bedrooms +
  • Central location +
  • Spacious lounge/ kitchen area +
  • Camden +
  • Communal outside space +
  • Price attractive +
  • 99 year lease +

This three-bedroom flat, situated in a well-maintained council building on Harrington Street, Camden, offers a spacious and affordable option for families or individuals looking to reside in the heart of a bustling and well-connected area. A generously sized living room.Each bedroom is well-proportioned. A practical and functional kitchen with ample storage and space for appliances and shower room and WC

Lease length 99 years

Agent Details

Martin & Co, Camden

020 3835 6467

Next Steps?

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