4 Bed Semi-Detached House, Refurb/BRRR, London, NW10 3JX, £1,250,000

Chamberlayne Road, London, NW10 3JX - 4 views - 2 months ago

Refurb/BRRR
~129 m²
+12 photos

ValuationUndervalued

Sold Prices£845K - £4.0M
Sold Prices/m²£4.4K/m² - £45.4K/m²

 

 

Square Metres

~129.26 m²
Price/m²£9.7K/m²

Value Estimate

£1,275,785
BMV2%

 

 

End Value (After Refurb)

£1,345,077

Uplift in Value

+8%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£312,500

Stamp Duty & Legal Fees

£104,950

Refurb Costs

£68,381

Bridging Loan Interest

£32,813

Total Cash In

£520,394

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£1,345,077

Mortgage (After Refinance)

£1,008,808

Mortgage LTV

75%

Cash Released

£71,308

Cash Left In

£449,086

Equity

£336,269

Rent Range

£750 - £7,000

Rent Estimate

£3,966

Running Costs/mo

£5,017

Cashflow/mo

£-1,051

Cashflow/yr

£-12,607

Gross Yield

4%

Local Sold Prices

51 sold prices from £845K to £4.0M, average is £1.5M. £4.4K/m² to £45.4K/m², average is £10.8K/m².

PriceDateDistanceAddressBeds 
£1.4M11/210 mi208, Chamberlayne Road, London, Greater London NW10 3JX4
£1.6M05/230.06 mi27, Hanover Road, London, Greater London NW10 3DJ4
£2.0M07/220.07 mi2, Egerton Gardens, London, Greater London NW10 3LD4
£1.5M10/220.08 mi27, Hardinge Road, London, Greater London NW10 3PL4
£1.3M01/210.11 mi7, Liddell Gardens, London, Greater London NW10 3QA4
£1.2M09/210.11 mi3, Liddell Gardens, London, Greater London NW10 3QA4
£1.5M06/230.14 mi6, Liddell Gardens, London, Greater London NW10 3QD4
£1.5M09/230.14 mi22, Liddell Gardens, London, Greater London NW10 3QD4
£1.7M04/240.14 mi21, Chelmsford Square, London, Greater London NW10 3AP4
£1.5M01/210.15 mi38, Mount Pleasant Road, London, Greater London NW10 3EL4
£3.6M10/230.15 mi50, Mount Pleasant Road, London, Greater London NW10 3EL4
£1.3M11/200.16 mi69, Liddell Gardens, London, Greater London NW10 3QB4
£1.1M03/230.17 mi246, Chamberlayne Road, London, Greater London NW10 3LN4
£1.2M08/230.17 mi244, Chamberlayne Road, London, Greater London NW10 3LN4
£1.4M02/210.18 mi78, Liddell Gardens, London, Greater London NW10 3QE4
£850K09/220.18 mi1, Phillimore Gardens, London, Greater London NW10 3LL4
£1.8M11/200.18 mi4, Crediton Road, London, Greater London NW10 3DU4
£1.2M02/210.19 mi2, Irwin Gardens, London, Greater London NW10 3AS4
£1.4M01/230.22 mi84, Whitmore Gardens, London, Greater London NW10 5HJ4
£1.9M04/230.22 mi19, Dundonald Road, London, Greater London NW10 3HP4
£1.4M09/210.22 mi100, Hanover Road, London, Greater London NW10 3DP4
£1.1M01/240.23 mi135, All Souls Avenue, London, Greater London NW10 3AL4
£1.4M11/210.24 mi112, Hanover Road, London, Greater London NW10 3DP4
£1.7M08/230.24 mi128, Hanover Road, London, Greater London NW10 3DP4
£1.2M09/230.25 mi188, All Souls Avenue, London, Greater London NW10 3AB4
£1.2M03/210.25 mi252, All Souls Avenue, London, Greater London NW10 3AD4
£1.6M11/200.25 mi94, Mount Pleasant Road, London, Greater London NW10 3EJ4
£1.4M11/220.25 mi26, Clifford Gardens, London, Greater London NW10 5JD4
£2.5M10/230.26 mi133, Leighton Gardens, London, Greater London NW10 3PS4
£1.2M12/200.26 mi2b, Wrentham Avenue, London, Greater London NW10 3HA4
£1.6M11/230.27 mi84, College Road, London, Greater London NW10 5HL4
£1.6M12/230.27 mi117, College Road, London, Greater London NW10 5EY4
£1.6M12/230.27 mi117, College Road, London, Greater London NW10 5EY4
£1.8M08/220.28 mi17, Doyle Gardens, London, Greater London NW10 3DB4
£1.2M04/210.29 mi112, Clifford Gardens, London, Greater London NW10 5JB4
£845K04/240.29 mi18, Donnington Road, London, Greater London NW10 3QN4
£1.1M08/230.3 mi108, All Souls Avenue, London, Greater London NW10 3AA4
£3.2M11/210.31 mi52, Aylestone Avenue, London, Greater London NW6 7AB4
£3.2M11/210.31 mi52, Aylestone Avenue, London, Greater London NW6 7AB4
£3.1M09/230.33 mi36, Milverton Road, London, Greater London NW6 7AJ4
£1.5M04/210.33 mi32, Herbert Gardens, London, Greater London NW10 3BU4
£2.0M09/230.33 mi98, Herbert Gardens, London, Greater London NW10 3BU4
£1.8M07/230.35 mi65, Chambers Lane, London, Greater London NW10 2RL4
£4.0M02/220.36 mi32, Aylestone Avenue, London, Greater London NW6 7AA4
£2.2M12/230.36 mi40, Chevening Road, London, Greater London NW6 6DE4
£3.3M04/230.36 mi93, Chevening Road, London, Greater London NW6 6DA4
£2.1M06/210.38 mi89, Chevening Road, London, Greater London NW6 6DA4
£1.8M04/230.38 mi18, Alexander Avenue, London, Greater London NW10 3QS4
£3.4M12/210.39 mi98, Christchurch Avenue, London, Greater London NW6 7PE4
£2.0M04/230.39 mi71, Buchanan Gardens, London, Greater London NW10 5AB4
£1.3M11/220.4 mi112, Doyle Gardens, London, Greater London NW10 3SR4

Local Rents

49 rents from £750/mo to £7K/mo, average is £3.5K/mo.

RentDateDistanceAddressBeds 
£3,79901/250.03 mi-5
£2,99504/250.06 mi-3
£6,50006/240.07 miTrevelyan Gardens, London, NW104
£2,19707/240.08 miLeighton Gardens, Kensal Rise NW103
£6,00002/240.09 mi-4
£5,50006/240.09 mi-4
£5,75003/250.09 mi-4
£3,10008/240.1 miHanover Road, Brondesbury Park, London, NW103
£3,00007/240.11 miChamberlayne Road, Kensal Rise NW103
£2,95011/240.11 mi-3
£5,00007/240.12 miHardinge Road, London, NW104
£3,49706/240.12 miMount Pleasant Road, Kensal Rise4
£3,50006/240.12 miMount Pleasant Road, London, NW104
£4,00006/240.12 miMount Pleasant Road, London NW104
£2,50006/240.12 miLeighton Gardens, Kensal Rise, London3
£2,70007/240.13 miHanover Road, London NW103
£3,20003/250.14 mi-4
£4,95008/240.14 miMount Pleasant Road, Queen's Park, London, NW104
£3,01203/240.14 miCrediton Heights, Okehampton Road, Kensal Rise, NW103
£5,49908/240.14 miChelmsford Square, London, NW104
£3,44906/240.14 miChelmsford Square, London, NW103
£4,95008/240.14 miMount Pleasant Road, Queens Park, London, NW104
£4,32911/240.15 mi-4
£4,30011/240.15 mi-4
£4,32907/240.15 miMount Pleasant Road, London, NW104
£3,50006/240.15 miLiddell Gardens, London, NW103
£3,30009/240.15 miLiddell Gardens, London, NW103
£3,50006/240.15 mi-3
£3,25009/240.15 mi-3
£2,95011/240.15 mi-3
£5,49907/240.15 miChelmsford Square, Kensal Rise4
£4,94908/240.15 miMount Pleasant Road, London, NW104
£5,75006/240.15 miChelmsford Square, London, NW104
£6,50003/240.18 miCrediton Road, London, NW106
£3,50008/240.18 miWhitmore Gardens, Kensal Rise, London4
£3,80006/240.19 miHanover Road, London, NW104
£3,80008/240.19 mi-4
£3,50006/240.19 miHanover Road, London, NW104
£3,20002/240.19 mi-4
£3,50006/240.19 mi-4
£2,85001/250.2 mi-3
£2,85001/250.2 mi-3
£2,75003/250.2 mi-3
£3,50008/240.2 miHardinge Road, London, NW103
£3,00008/240.2 miHardinge Road, London, NW103
£3,40006/240.2 mi-3
£2,70006/240.21 miAll Souls Avenue, Kensal Rise3
£75008/240.23 miWhitmore Gardens, Kensal Rise, London5
£7,00007/240.24 miAlverstone Road, Brondesbury Park, NW25

Local Area Statistics

Population in NW10

91,820

Population in London

4,771,921

Town centre distance

5.10 miles away

Nearest school

0.10 miles away

Nearest train station

0.29 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+8%

Sales demand

Buyer's market

Capital growth (5yrs)

+14%

Property History

Listed for £1,250,000

January 30, 2025

Floor Plans

Description

  • Substantial semi-detached house (Approximately 1965 square feet) +
  • Potential for extensive development to the side and rear +
  • In need of upgrading +
  • Large private garden which is not overlooked +
  • Four bedrooms +
  • Close to shops and transport +
  • Driveway +

We are pleased to offer a four bedroom semi detached house, with driveway and a substantial garage to the side, in need of complete upgrading and having the potential for extensions/development to the side and rear subject to the usual consents.

The house also benefits from a porch entrance to hallway, 30ft reception room with conservatory to rear, fitted kitchen, guest cloakroom/WC downstairs, four bedrooms and a shower/WC upstairs.

Chamberlayne Road is a popular residential street offering easy access to a wealth of local shops and amenities, the more extensive facilities of Queen's Park are also close by. The property benefits from transport links, both underground and overground, close by with a bus stop into the city. Council Tax band: F EPC band: E Disclaimer Whilst we make enquiries with the Seller to ensure the information provided is accurate, Yopa makes no representations or warranties of any kind with respect to the statements contained in the particulars which should not be relied upon as representations of fact. All representations contained in the particulars are based on details supplied by the Seller. Your Conveyancer is legally responsible for ensuring any purchase agreement fully protects your position. Please inform us if you become aware of any information being inaccurate. Money Laundering Regulations Should a purchaser(s) have an offer accepted on a property marketed by Yopa, they will need to undertake an identification check and asked to provide information on the source and proof of funds. This is done to meet our obligation under Anti Money Laundering Regulations (AML) and is a legal requirement. We use a specialist third party service together with an in-house compliance team to verify your information. The cost of these checks is £70 +VAT per purchase, which is paid in advance, when an offer is agreed and prior to a sales memorandum being issued. This charge is non-refundable under any circumstances.

Agent Details

Yopa, East Anglia & London

01270 447764

Next Steps?

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