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
BMV14%

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.

PriceDateDistanceAddressBeds 
£505K01/230.1 miFlat 15, The Mount House, Sudbury Hill, Harrow, Greater London HA1 3NH3
£433K03/210.22 mi33, London Road, Harrow, Greater London HA1 3JJ3
£565K01/210.23 mi19, Elmfield Close, Harrow, Greater London HA1 3TL3
£757.5K11/200.32 mi33, King Henry Mews, Harrow, Greater London HA2 0JF3
£294K06/230.62 mi117a, Northolt Road, Harrow, Greater London HA2 0LX3
£195K12/210.62 mi157, Northolt Road, Harrow, Greater London HA2 0LX3
£400K12/200.63 mi1, Elmwood Court, Wembley, Greater London HA0 2NT3
£300K09/230.72 mi59, Parkfield Road, Harrow, Greater London HA2 8LA3
£536K05/210.93 mi85, Sherwood Avenue, Greenford, Greater London UB6 0PQ3
£397K12/220.94 mi17, Fentiman Way, Harrow, Greater London HA2 8FD3
£400K10/200.95 mi179, Shaftesbury Avenue, South Harrow, Harrow, Greater London HA2 0AL3
£325K04/210.95 mi37a, Vaughan Road, Harrow, Greater London HA1 4DP3
£489.9K11/210.99 mi45, Wadham Gardens, Greenford, Greater London UB6 0BP3
£450K02/211.19 mi25a, Wellesley Road, Harrow, Greater London HA1 1QL3
£363K12/201.32 mi32a, Warrington Road, Harrow, Greater London HA1 1SY3
£400K04/211.32 mi17, Radnor Road, Harrow, Greater London HA1 1RY3
£441K08/231.43 mi46a, Nibthwaite Road, Harrow, Greater London HA1 1TA3
£382K11/201.47 mi111a, Rosslyn Crescent, Harrow, Greater London HA1 2RY3
£353K10/201.5 mi58a, Station Road, Harrow, Greater London HA1 2SQ3
£415K01/231.63 mi5, Badminton Close, Harrow, Greater London HA1 1UL3
£480K10/231.65 mi15a, Imperial Drive, Harrow, Greater London HA2 7BP3
£420K06/231.65 mi15b, Imperial Drive, Harrow, Greater London HA2 7BP3
£335K03/211.79 mi226, The Heights, Northolt, Greater London UB5 4BX3
£240K10/231.82 mi68b, Chaplin Road, Wembley, Greater London HA0 4UL3
£375K06/211.88 mi35a, Southfield Park, Harrow, Greater London HA2 6HF3
£608K11/221.91 mi180, Conway Crescent, Perivale, Greenford, Greater London UB6 8JF3
£365K04/211.97 mi3, Community Road, Greenford, Greater London UB6 8XF3

Local Rents

10 rents from £2K/mo to £3.5K/mo, average is £2.6K/mo.

RentDateDistanceAddressBeds 
£2,00002/240.04 miHerga Court, Sudbury Hill, Harrow on the Hill3
£2,30004/240.11 miChasewood Park, Harrow on the Hill3
£2,60004/240.25 miRoxeth Hill, Harrow on the Hill, Harrow, HA23
£2,29502/250.38 mi-3
£2,99004/240.45 mi-3
£3,50002/250.45 mi-3
£2,60001/250.52 mi-3
£2,60001/250.52 mi-3
£2,80002/250.59 mi-3
£2,20004/240.61 miBrooke Avenue, South Harrow, Harrow, HA23

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

  • First floor apartment +
  • Three double bedrooms +
  • Service charge - £2626PA and £158PA Ground rent +
  • Gas Central Heating +
  • Fitted Bathroom +
  • Double Aspect Reception Room +
  • 132 Year lease +
  • Fine communal gardens +
  • Ample parking +
  • Onsite tennis courts +

Woodrow Morris Estate Agents, as the Owners Sole Agent, are delighted to offer for sale this three double bedroom first floor flat. The property features double glazed windows, gas central heating with a valiant boiler that has been serviced annually, entry phone system, reception room with double aspect windows, three double bedrooms, stunning fitted bathroom with full size tub and walk in shower, fitted kitchen with high end integrated appliances, good room sizes and high ceilings. Herga Court offers easy access to Harrow on the Hill Underground Station on the Metropolitan Line and Sudbury Hill Station on the Piccadilly Line. The sellers advise their lease is 132 years.

Accommodation:

Front Door to Hall:

Entrance Hall: 246 in length and there is an audio entry handset, two storage cupboards, single radiator, laminate wood flooring.

Reception Room: 147 x 1211 Two double aspect double glazed windows, double radiator, laminate wood flooring, feature fireplace, coved ceiling.

Kitchen: 92 x 10 Double glazed window to side, range of white fronted wall and base units with roll edge worktops, 1½ bowl sink unit with mixer tap and drainer, four ring stainless steel gas hob, double electric oven, space for large American style fridge/freezer, plumbed for washing machine, wall mounted combination boiler, laminate wood flooring.

Bedroom One: 142 x 11 Double glazed window, double radiator, two built in storage cupboards, laminate wood flooring and coved ceiling.

Bedroom Two: 911 x 142 Double glazed window to front, double radiator, laminate wood flooring, coved ceiling

Bedroom Three: 127 x 93 Two double aspect double glazed windows, two built in storage cupboards, laminate wood flooring, double radiator, coved ceiling.

Family Bathroom: Tiled walls with white suite comprising: low level W.C., vanity unit style wash hand basin with chrome mixer tap, white panel bath with plumbed shower and shower screen, double radiator, double glazed frosted window to side.

Agent Details

Woodrow Morris, Harrow-on-the-Hill

020 3835 3775

Next Steps?

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