3 Bed Flat, Single Let, London, W9 3RT, £575,000

Harrow Road, London, W9 3RT - 2 views - 2 months ago

Leasehold
BTL
ROI: 3%
~93 m²
+5 photos

ValuationUndervalued

Sold Prices£390K - £4.1M
Sold Prices/m²£6.1K/m² - £27.4K/m²

 

 

Square Metres

~93 m²
Price/m²£6.2K/m²

Value Estimate

£713,000
BMV24%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£143,750

Stamp Duty & Legal Fees

£34,700

Total Cash In

£178,450

 

 

Cash Out

 

Rent Range

£2,355 - £6,490

Rent Estimate

£2,750

Running Costs/mo

£2,367

Cashflow/mo

£383

Cashflow/yr

£4,598

ROI

3%

Gross Yield

6%

Local Sold Prices

50 sold prices from £390K to £4.1M, average is £872.8K. £6.1K/m² to £27.4K/m², average is £10.6K/m².

PriceDateDistanceAddressBeds 
£537.5K06/210.13 mi27, Burlington Close, London, Greater London W9 3LY3
£485K11/210.21 mi21c, Hormead Road, London, Greater London W9 3NQ3
£735K04/230.23 mi17a, Lydford Road, London, Greater London W9 3LU3
£695K06/210.24 miFlat 2, Fleming Lodge, Admiral Walk, London, Greater London W9 3TE3
£645K07/210.25 mi46a, Lydford Road, London, Greater London W9 3LX3
£565K02/210.31 miFirst Floor Flat, 106, Shirland Road, London, Greater London W9 2EQ3
£580K11/230.32 mi57b, Sutherland Avenue, London, Greater London W9 2HF3
£600K01/210.34 mi34a, St Ervans Road, London, Greater London W10 5YE3
£520K06/210.35 mi36b, Wornington Road, London, Greater London W10 5YF3
£1.8M03/210.39 mi23c, Leamington Road Villas, London, Greater London W11 1HS3
£780K05/230.4 miFlat 2, Trinity Court, Croxley Road, London, Greater London W9 3HD3
£900K03/210.42 miFlat 16, Morshead Mansions, Morshead Road, London, Greater London W9 1LE3
£1.1M04/230.42 miFlat 23, Morshead Mansions, Morshead Road, London, Greater London W9 1LE3
£559K06/210.42 mi219, Tavistock Crescent, London, Greater London W11 1AE3
£915K05/210.42 miFlat 42, Morshead Mansions, Morshead Road, London, Greater London W9 1LF3
£850K05/210.42 miFlat 76, Morshead Mansions, Morshead Road, London, Greater London W9 1LG3
£863K06/210.44 miFlat 31, Delaware Mansions, Delaware Road, London, Greater London W9 2LH3
£475K06/210.44 mi99b, Malvern Road, London, Greater London NW6 5PU3
£872.5K05/210.46 miFirst And Second Floor Maisonette, 7, Raddington Road, London, Greater London W10 5TF3
£895.2K11/230.47 miCastellain Mansions, Flat 108, Castellain Road, London, Greater London W9 1HB3
£873K02/230.47 miFlat 112, Castellain Mansions, Castellain Road, London, Greater London W9 1HB3
£1.1M03/230.5 miFlat 53, Castellain Mansions, Castellain Road, London, Greater London W9 1HE3
£3.5M04/210.5 mi2, Lord Hills Road, London, Greater London W2 6PD3
£1.1M05/210.52 miFlat 240, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NQ3
£535K05/230.53 miSecond Floor Flat, 3, Basing Street, London, Greater London W11 1EN3
£935K01/210.54 miFlat 15, Elgin Mansions, Elgin Avenue, London, Greater London W9 1JG3
£1.1M09/210.56 miFlat 176, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG3
£1.1M02/210.56 miFlat 144, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG3
£975K05/230.56 miFlat 168, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG3
£2.8M03/230.56 miUpper Maisonette, 61, Faraday Road, London, Greater London W10 5SF3
£1.0M12/200.58 miFlat 19, Biddulph Mansions, Elgin Avenue, London, Greater London W9 1HZ3
£1.4M09/210.58 miThird And Fourth Floor Flat, 149, Sutherland Avenue, London, Greater London W9 1ES3
£1.0M03/210.59 miFlat 83, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£1.2M03/210.59 miFlat 33, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£2.2M06/230.59 miFlat 53, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£650K06/210.6 mi22b, Sunderland Terrace, London, Greater London W2 5PA3
£2.4M09/230.6 mi2c, Sunderland Terrace, London, Greater London W2 5PA3
£525K08/210.62 mi29, Bourne Terrace, London, Greater London W2 6PA3
£850K06/210.63 miBasement Flat, 132, Westbourne Grove, London, Greater London W11 2RR3
£775K07/230.67 miFlat 110, Ralph Court, Queensway, London, Greater London W2 5HU3
£425K06/210.69 miFlat 44, Kensal House, Ladbroke Grove, London, Greater London W10 5BQ3
£1.3M01/230.71 mi178c, Randolph Avenue, London, Greater London W9 1PE3
£1.6M06/230.72 mi3b, Randolph Crescent, London, Greater London W9 1DP3
£500K01/210.72 miBasement Flat, 1, Leinster Square, London, Greater London W2 4PL3
£4.1M05/230.72 mi10, Leinster Square, London, Greater London W2 4PL3
£390K01/240.73 mi215, Kilburn Lane, London, Greater London W10 4BQ3
£3.8M01/210.74 mi22, Randolph Crescent, London, Greater London W9 1DR3
£535K05/210.76 mi147a, Kilburn Lane, London, Greater London W10 4AX3
£520.5K02/230.78 miFlat 10, Newbury House, Hallfield Estate, London, Greater London W2 6HH3
£1.1M01/240.79 mi6b, Harvist Road, London, Greater London NW6 6SD3

Local Rents

50 rents from £2.4K/mo to £6.5K/mo, average is £3.5K/mo.

RentDateDistanceAddressBeds 
£3,25010/240.05 miWestbourne Place, Westbourne Park, London, W93
£3,68310/240.06 miMoray Apartments, Elgin Avenue, Maida Vale, W93
£3,68310/240.06 miElgin Avenue, London, W93
£2,80003/250.09 mi-3
£2,80003/250.09 mi-3
£3,75011/240.12 mi-3
£3,40010/240.12 mi-3
£6,49012/240.12 mi-3
£4,32010/240.14 mi-3
£4,32010/240.15 miGoldney Road, London, W93
£4,98310/240.19 miMarylands Road, Little Venice, W93
£4,11710/240.2 miAbinger Mews, Maida Vale, London, W93
£4,60010/240.21 miElgin Avenue, London, W93
£4,74910/240.21 miElgin Avenue, Maida Vale, W93
£3,79510/240.22 miWillow Court, Admiral Walk, London3
£3,60011/240.22 mi-3
£4,00012/240.23 mi-3
£4,50010/240.23 mi-3
£4,98310/240.26 miMarylands Road, London, W93
£3,50010/240.27 miWest Kilburn, W93
£3,25010/240.29 mi-3
£3,50010/240.29 miShirland Road, W93
£3,50010/240.29 miShirland Road, W93
£2,35510/240.3 miFernhead Road, West Kilburn, W93
£3,80010/240.32 mi-3
£3,10010/240.32 mi-3
£4,55006/240.33 miKilburn Park Road, London, NW63
£5,10010/240.33 miSt Peters Place Maida Vale W93
£5,10010/240.34 miSt. Peters Place, Little Venice, W93
£3,20010/240.35 mi-3
£3,10010/240.37 mi-3
£2,90012/240.37 mi-3
£2,60010/240.38 miWymering Road, Maida Vale3
£3,50010/240.38 miWymering Road, London, W93
£3,50110/240.38 miWymering Road, 3
£3,20011/240.39 mi-3
£3,50010/240.39 miWymering Road, West Kilburn, W93
£3,14210/240.39 miWymering Road, Maida Vale W93
£3,25010/240.39 miWymering Road, Maida Vale W93
£3,57510/240.39 miSt. Stephens Mews, London, W23
£3,95010/240.4 mi-3
£3,35010/240.4 mi-3
£3,49710/240.4 miDartmouth Close, Dartmouth Close3
£3,40003/250.41 mi-3
£3,40003/250.41 mi-3
£3,40003/250.41 mi-3
£3,00010/240.41 mi-3
£3,25010/240.41 mi-3
£3,00010/240.41 miShirland Road, London, W93
£5,00002/240.42 mi-3

Local Area Statistics

Population in W9

37,724

Population in London

4,771,921

Town centre distance

4.02 miles away

Nearest school

0.10 miles away

Nearest train station

0.23 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-3%

Sales demand

Buyer's market

Capital growth (5yrs)

+12%

Property History

Listed for £575,000

February 5, 2025

Floor Plans

Description

  • Three bed duplex apartment +
  • Spacious adjoining kitchen and living room +
  • Potential to renovate +
  • Abundance of built in storage +
  • Walking distance to Maida Vale and Notting Hill +
  • Easy walk to Westbourne Park and Royal Oak stations +
  • Close to Portobello Market and The Grand Union Canal +

This spacious, bright duplex apartment is being offered to the market chain free. With an adjoining kitchen, living room and sunroom on the ground floor and three double bedrooms upstairs, the flat offers a fantastic opportunity to create a whole range of layouts and configurations. This flexibility, combined with the helpful, built in storage throughout, means that the property can grow over the years into both a dream home and a high yield investment. Early viewings are strongly recommended.

Located between Notting Hill and Little Venice, the Athens Gardens estate is a very short walk away from both Royal Oak, Westbourne Park Stations and Maida Vale Station (which are on the Hammersmith and City, Circle and Bakerloo lines respectively). Only slightly further afield is Paddington International Train Station which is just two stops away on the underground and offers links to the Elizabeth line and the Heathrow Express. Located at the junction of two iconic London neighbourhoods on the Grand Union Canal the flat offers easy access to an abundance of famous shops, cafes and restaurants as well as world famous landmarks such as Portobello Road, Maida Vale and Abbey Road Studios. There are some excellent local green spaces such as Meanwhile Gardens, Queens Park and the tow path along the canal a few minutes walk away which his further complimented by Hyde Park which is easily accessible by foot or public transport just down the road through Bayswater.

Agent Details

Westways, London

020 3879 4297

Next Steps?

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