3 Bed Terraced House, Single Let, EH14 2QF, £170,000

23 Hailesland Grove, Edinburgh, EH14 2QF - 3 views - 3 months ago

Under Offer
BTL
ROI: 19%
~93 m²
+12 photos

ValuationUndervalued











Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£42,500

Stamp Duty & Legal Fees

£6,300

Total Cash In

£48,800

 

 

Cash Out

 

Rent Range

£1,200 - £1,950

Rent Estimate

£1,659

Running Costs/mo

£883

Cashflow/mo

£776

Cashflow/yr

£9,311

ROI

19%

Gross Yield

12%

Local Sold Prices

44 sold prices from £180K to £991K, average is £363.5K.

PriceDateDistanceAddressBeds 
£210K11/210.39 mi106, Sighthill Drive, Edinburgh, Midlothian EH11 4QA3
£360K05/210.52 mi201, Kingsknowe Road North, Edinburgh, Midlothian EH14 2ED3
£245K03/210.54 mi11, West Fairbrae Drive, Edinburgh, Midlothian EH11 3SY3
£290K02/210.64 mi36, Fairbrae, Edinburgh, Mid EH11 3GZ3
£280K03/210.68 mi12, Longstone Gardens, Edinburgh, Midlothian EH14 2AW3
£646.3K10/210.72 mi23, Hailes Gardens, Colinton, Edinburgh, Midlothian EH13 0JL3
£305K09/210.76 mi198, Baberton Mains Drive, Edinburgh, Midlothian EH14 3EA3
£991K10/210.95 mi9, Spylaw Bank Road, Edinburgh, Midlothian EH13 0JW3
£240.1K05/210.98 mi61, Redhall Crescent, Edinburgh, Midlothian EH14 2HD3
£357.5K12/211.05 mi4, Woodfield Avenue, Edinburgh, Midlothian EH13 0HX3
£225K09/211.06 mi8, Broomside Terrace, Edinburgh, Midlothian EH12 7LZ3
£310.1K11/211.2 mi85, Laichpark Road, Edinburgh, Midlothian EH14 1XA3
£413.6K02/211.29 mi3, Old Farm Place, Edinburgh, Mid EH13 0AZ3
£327.5K08/211.3 mi44, Tylers Acre Gardens, Edinburgh, Midlothian EH12 7JH3
£465.8K04/211.31 mi16, Craiglockhart Bank, Edinburgh, Midlothian EH14 1JH3
£418.2K11/211.33 mi104, Nether Currie Crescent, Currie, Midlothian EH14 5JQ3
£421.6K07/211.35 mi19, Bonaly Steading, Edinburgh, Midlothian EH13 0HA3
£340K10/211.37 mi77, Nether Currie Crescent, Currie, Midlothian EH14 5JH3
£377.7K11/211.42 mi29, Allan Park Drive, Edinburgh, Midlothian EH14 1LW3
£625K07/211.43 mi21, Bonaly Avenue, Edinburgh, Midlothian EH13 0ET3
£676.3K08/211.43 mi17, Bonaly Avenue, Edinburgh, Midlothian EH13 0ET3
£576K06/211.43 mi6, Redford Drive, Edinburgh, Midlothian EH13 0BL3
£310K02/211.44 mi12, Nether Currie Road, Currie, Mid EH14 5JA3
£370.5K04/211.44 mi26, Bonaly Drive, Edinburgh, Mid EH13 0HB3
£415K08/211.48 mi78, Bonaly Road, Edinburgh, Midlothian EH13 0PE3
£412.2K08/211.49 mi7a, Bonaly Grove, Edinburgh, Midlothian EH13 0QD3
£390.4K11/211.56 mi20, Bonaly Rise, Edinburgh, Mid EH13 0QX3
£361K09/211.6 mi95, Gogarloch Haugh, Edinburgh, Mid EH12 9JG3
£335K03/211.61 mi75, Bonaly Rise, Edinburgh, Mid EH13 0QU3
£525K11/211.65 mi49c, Manse Road, Edinburgh, Midlothian EH12 7SW3
£600K08/211.67 mi113, Redford Road, Edinburgh, Midlothian EH13 0AS3
£300K02/211.69 mi65, Gogarloch Syke, Edinburgh, Midlothian EH12 9JD3
£368.1K11/211.75 mi31, Bryce Crescent, Currie, Midlothian EH14 5LL3
£245K02/211.76 mi2, Firrhill Crescent, Edinburgh, Mid EH13 9EL3
£240K04/211.81 mi75, Weavers Knowe Crescent, Currie, Midlothian EH14 5PP3
£180K02/211.83 mi62, Colinton Mains Drive, Edinburgh, Midlothian EH13 9BJ3
£660K06/211.83 mi37, Clermiston Road, Edinburgh, Midlothian EH12 6XD3
£338K12/211.84 mi25, Riccarton Mains Road, Currie, Midlothian EH14 5NQ3
£430K12/211.85 mi60, Glasgow Road, Edinburgh, Midlothian EH12 8LN3
£366K06/211.86 mi35, The Gallolee, Edinburgh, Midlothian EH13 9QL3
£360K02/211.86 mi48, The Gallolee, Edinburgh, Mid EH13 9QL3
£382.5K11/211.92 mi20, Riccarton Avenue, Currie, Midlothian EH14 5PQ3
£305K03/211.94 mi65, Curriehill Road, Currie, Mid EH14 5PT3
£475K07/211.95 mi15, Beechmount Park, Edinburgh, Midlothian EH12 5YT3

Local Rents

16 rents from £1.2K/mo to £1.9K/mo, average is £1.8K/mo.

RentDateDistanceAddressBeds 
£1,79512/230 mi-3
£1,79512/240 mi-3
£1,79512/240 mi-3
£1,95008/230 mi-3
£1,89509/230 mi-3
£1,69503/250 mi-3
£1,80004/230.16 mi-3
£1,80009/240.16 mi-3
£1,69501/250.16 mi-3
£1,60003/240.25 mi132, Parkhead Drive, Edinburgh, EH11 4RX3
£1,20004/240.27 mi-3
£1,79512/240.27 mi-3
£1,69501/250.27 mi-3
£1,69503/250.27 mi-3
£1,80002/250.4 mi-3
£1,40004/250.45 mi-3

Property History

Listed for £170,000

January 13, 2025

Floor Plans

Description

  • Three good sized bedrooms +
  • Generous sitting room with deep storage cupboard +
  • Fitted kitchen / dining room +
  • Family bathroom +
  • Private front and rear gardens +
  • Gas central heating with modern a Vaillant combi boiler +
  • Double glazing +

Well presented terraced house which offers generously proportioned family accommodation. It has private front and rear gardens, gas central heating with a modern Vaillant combi boiler and is double glazed. The property has great potential and offers an affordable option to get into the competitive Edinburgh housing market.

The accommodation comprises:

• Entrance hall with carpeted staircase and storage cupboard housing the Vaillant combi boiler

• Front facing sitting room with large window and deep walk-in storage cupboard

• Kitchen / dining room wall and base units, laminate worktops with stainless steel sink and appliances including gas cooker and washing machine. The fridge freezer is excluded from the sale.

• Upstairs there is a landing with a hatch to the loft, which provides additional storage.

• Spacious front facing double bedroom with shelved storage cupboard

• Generous second double bedroom to the rear with storage cupboard

• Good sized third bedroom / home office

• Family bathroom with WC, pedestal wash basin and bath with Mira electric shower over, partially tiled walls and vinyl flooring

There is a private front garden which is mostly laid to lawn. The rear garden is laid to lawn and enclosed by fencing.

Agent Details

DMD Law LLP, Edinburgh

0131 381 2396

Next Steps?

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