3 Bed Flat, Single Let, Harrow, HA1 3RS, £425,000
Herga Court, Sudbury Hill, Harrow on the Hill, HA1 3RS - 2 months ago
Leasehold
BTL
ROI: 4%
~93 m²





+4 photos
ValuationUndervalued
Sold Prices | £195K - £757.5K |
Sold Prices/m² | £3.9K/m² - £9.1K/m² |
| |
Square Metres | ~93 m² |
Price/m² | £4.6K/m² |
Value Estimate | £483,211 |
BMV | 14% |
Cashflows
Cash In | |
Purchase Finance | Mortgage |
Deposit (25%) | £106,250 |
Stamp Duty & Legal Fees | £22,700 |
Total Cash In | £128,950 |
| |
Cash Out | |
Rent Range | £2,000 - £3,500 |
Rent Estimate | £2,212 |
Running Costs/mo | £1,791 |
Cashflow/mo | £421 |
Cashflow/yr | £5,058 |
ROI | 4% |
Gross Yield | 6% |
Local Sold Prices
27 sold prices from £195K to £757.5K, average is £400K. £3.9K/m² to £9.1K/m², average is £5.2K/m².
Local Rents
10 rents from £2K/mo to £3.5K/mo, average is £2.6K/mo.
Local Area Statistics
Population in HA1 | 38,441 |
Population in Harrow | 164,559 |
Town centre distance | 1.35 miles away |
Nearest school | 0.30 miles away |
Nearest train station | 0.56 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +24% |
Sales demand | Buyer's market |
Capital growth (5yrs) | +22% |
Property History
Listed for £425,000
February 4, 2025
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.