3 Bed Semi-Detached House, Refurb/BRRR, Pinner, HA5 5BS, £800,000

Central Avenue, Pinner, Middlesex, HA5 5BS - 4 views - 3 months ago

Refurb/BRRR
~93 m²
+20 photos

ValuationOvervalued

Sold Prices£405K - £1.0M
Sold Prices/m²£3.9K/m² - £9.9K/m²

 

 

Square Metres

~93 m²
Price/m²£8.6K/m²

Value Estimate

£525,938

 

 

End Value (After Refurb)

£785,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£200,000

Stamp Duty & Legal Fees

£54,700

Refurb Costs

£49,200

Bridging Loan Interest

£21,000

Total Cash In

£326,650

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£785,000

Mortgage (After Refinance)

£588,750

Mortgage LTV

75%

Cash Left In

£326,650

Equity

£196,250

Rent Range

£1,595 - £3,300

Rent Estimate

£2,397

Running Costs/mo

£2,953

Cashflow/mo

£-556

Cashflow/yr

£-6,666

Gross Yield

4%

Local Sold Prices

50 sold prices from £405K to £1.0M, average is £666K. £3.9K/m² to £9.9K/m², average is £6.4K/m².

PriceDateDistanceAddressBeds 
£672K11/200.02 mi49, Central Avenue, Pinner, Greater London HA5 5BT3
£775K11/230.08 mi33, West Avenue, Pinner, Greater London HA5 5BZ3
£723.8K02/230.13 mi45, Downs Avenue, Pinner, Greater London HA5 5AQ3
£595K06/230.13 mi29, Downs Avenue, Pinner, Greater London HA5 5AQ3
£615K03/210.16 mi35, Downs Avenue, Pinner, Greater London HA5 5AQ3
£610K09/210.17 mi9, Park Drive, North Harrow, Harrow, Greater London HA2 7LT3
£1.0M04/220.18 mi25, Park Drive, North Harrow, Harrow, Greater London HA2 7LT3
£675K09/210.19 mi17, The Glen, Pinner, Greater London HA5 5AX3
£550K04/220.2 mi28, Farm Avenue, Harrow, Greater London HA2 7LR3
£821K03/230.2 mi95, The Avenue, Pinner, Greater London HA5 5BW3
£719K04/210.2 mi87, The Avenue, Pinner, Greater London HA5 5BW3
£530K01/210.24 mi115, Village Way, Pinner, Greater London HA5 5AA3
£660K12/220.24 mi25, Lankers Drive, Harrow, Greater London HA2 7PA3
£775.1K09/210.24 mi26, Farm Avenue, Harrow, Greater London HA2 7LR3
£890K03/230.25 mi51, Church Avenue, Pinner, Greater London HA5 5JD3
£525K01/210.26 mi67, Church Avenue, Pinner, Greater London HA5 5JE3
£660K09/230.26 mi19, The Gardens, Pinner, Greater London HA5 5DW3
£580K03/230.27 mi47, Lankers Drive, Harrow, Greater London HA2 7PA3
£700K10/220.27 mi61, Lankers Drive, Harrow, Greater London HA2 7PA3
£620K12/210.28 mi132, Imperial Drive, Harrow, Greater London HA2 7HT3
£680K01/230.28 mi84, Village Way, Pinner, Greater London HA5 5AZ3
£774.5K10/230.3 mi58, Church Avenue, Pinner, Greater London HA5 5JQ3
£680K09/230.3 mi60, Worple Way, Harrow, Greater London HA2 9SR3
£730K02/230.3 mi22, Durley Avenue, Pinner, Greater London HA5 1JQ3
£598K12/200.3 mi566, Rayners Lane, Pinner, Greater London HA5 5DJ3
£745K05/210.31 mi9, Dewsbury Close, Pinner, Greater London HA5 5JG3
£540K02/210.31 mi15, Worple Close, Harrow, Greater London HA2 9ST3
£690K11/230.31 mi21, Worple Close, Harrow, Greater London HA2 9ST3
£875K12/220.32 mi4, Dewsbury Close, Pinner, Greater London HA5 5JG3
£570K08/230.32 mi92, Durley Avenue, Pinner, Greater London HA5 1JH3
£525K11/200.32 mi110, Durley Avenue, Pinner, Greater London HA5 1JH3
£615K06/210.32 mi27, Hawthorn Drive, Harrow, Greater London HA2 7NU3
£592K06/210.34 mi248, Cannon Lane, Pinner, Greater London HA5 1JG3
£635K02/210.34 mi23, Vicarage Way, Harrow, Greater London HA2 7JB3
£642K05/210.34 mi188, Cannon Lane, Pinner, Greater London HA5 1JD3
£765K06/210.35 mi20, Elm Grove, Harrow, Greater London HA2 7JE3
£680K04/210.35 mi65, Church Drive, Harrow, Greater London HA2 7NR3
£590K09/210.36 mi37, Oakington Avenue, Harrow, Greater London HA2 7JQ3
£675K11/210.37 mi49, Norwood Drive, Harrow, Greater London HA2 7PF3
£715K08/230.38 mi48, The Drive, Harrow, Greater London HA2 7EJ3
£685K01/240.38 mi17, St Michaels Crescent, Pinner, Greater London HA5 5LE3
£700K06/230.38 mi24, Norwood Drive, Harrow, Greater London HA2 7PE3
£760K02/230.4 mi94, Chester Drive, Harrow, Greater London HA2 7PY3
£635K04/230.4 mi72, Chester Drive, Harrow, Greater London HA2 7PY3
£640K01/230.41 mi62, Waverley Road, Harrow, Greater London HA2 9RD3
£405K01/210.41 mi2, The Drive, Harrow, Greater London HA2 7EW3
£617.5K10/200.41 mi29, Vicarage Way, Harrow, Greater London HA2 7HZ3
£736K08/230.41 mi2, St Michaels Crescent, Pinner, Greater London HA5 5LD3
£638K04/230.41 mi29, Suffolk Road, Harrow, Greater London HA2 7QF3
£635K01/210.42 mi16, Romney Drive, Harrow, Greater London HA2 7EG3

Local Rents

43 rents from £1.6K/mo to £3.3K/mo, average is £2.4K/mo.

RentDateDistanceAddressBeds 
£2,90003/250.16 mi-3
£2,40003/250.16 mi-3
£2,70004/240.26 miSouthbourne Close, Pinner3
£2,80002/250.29 mi-3
£2,70004/240.33 miWorple Way3
£2,70004/240.35 miSt Michael's Crescent3
£2,40004/240.37 miCannon Lane3
£2,40004/240.39 miChester Drive, Harrow, HA23
£2,40004/250.4 mi-3
£2,50004/240.41 mi-3
£2,40012/240.41 mi-3
£3,30002/240.42 miSuffolk Road, Harrow3
£2,20004/240.43 miImperial Drive, Harrow3
£2,27504/240.44 mi-3
£2,27504/240.44 mi-3
£2,25004/240.44 miWarden Avenue, Rayners Lane, Middlesex, HA2 9LL3
£2,45003/250.45 mi-3
£2,39504/240.47 miThe Ridgeway, North Harrow3
£2,50004/240.48 mi-3
£2,40004/250.48 mi-3
£2,35004/240.49 miFernbrook Drive, North Harrow3
£2,20004/240.49 mi-3
£2,40012/240.53 mi-3
£2,10003/240.54 miOxleay Road, Harrow, Greater London, HA23
£2,30002/250.56 mi-3
£2,80004/240.57 miHarlech Gardens, Pinner3
£2,50004/240.57 miParkthorne Drive, North Harrow3
£2,30003/250.57 mi-3
£2,40003/250.57 mi-3
£2,35012/240.57 mi-3
£2,30001/250.57 mi-3
£1,99512/240.57 mi-3
£1,59512/240.57 mi-3
£1,99504/250.57 mi-3
£2,40004/240.58 miWaverley Road, Harrow, HA2 9RQ3
£2,10002/250.58 mi-3
£2,30003/250.58 mi-3
£2,25003/250.58 mi-3
£2,40004/250.6 mi-3
£2,90004/250.6 mi-3
£2,50004/240.61 miParkthorne Close, Harrow, HA23
£2,40003/250.61 mi-3
£2,25003/250.62 mi-3

Local Area Statistics

Population in HA5

44,534

Town centre distance

1.53 miles away

Nearest school

0.10 miles away

Nearest train station

0.25 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+26%

Sales demand

Balanced market

Capital growth (5yrs)

+25%

Property History

Price changed to £800,000

March 20, 2025

Listed for £825,000

January 14, 2025

Floor Plans

Description

  • Four Bedroom Semi-Detached Property +
  • Off Street Parking and Garage +
  • Situated near Transport Links, Primary and Secondary Schools +
  • Private Front and Rear Garden +
  • Two Bathrooms +
  • Fully Fitted Eat-In Kitchen +
  • Reception Room connects to Dining Room +
  • 1518sqft (141sqm) +

Now available on the market is this charming four-bedroom semi-detached house, nestled in a peaceful residential neighbourhood. The property offers the convenience of off-street parking and includes a garage. In need of modernisation, this house presents an excellent opportunity for a family to update and personalise the space, transforming it into their dream home.

On the ground floor, you'll find a bright and airy reception room that flows effortlessly into the dining room, creating a welcoming space for gatherings. The fully fitted eat-in kitchen provides ample room for family meals, and there’s also a bathroom and a fourth bedroom for added practicality. Upstairs, the first floor comprises three well-proportioned bedrooms and a second bathroom.

Outside, the property boasts a private rear garden, ideal for relaxation or outdoor activities.

Central Avenue is situated in a convenient location, within easy reach of local shops, restaurants, bars, the Metropolitan and Piccadilly lines at Rayners Lane Underground station. The area is well served for primary and secondary schooling with Cannon Lane primary school close by as well as Pinner High Secondary school.

Agent Details

Gibbs Gillespie, Pinner Sales

020 3910 6656

Next Steps?

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