4 Bed Detached House, Refurb/BRRR, Watford, WD18 0QB, £550,000
Marlborough Road, Watford, WD18 0QB - 2 views - a month ago
Sold STC
Refurb/BRRR
~129 m²





+8 photos
ValuationFair Value
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £137,500 |
Stamp Duty & Legal Fees | £32,700 |
Refurb Costs | £68,400 |
Bridging Loan Interest | £14,438 |
Total Cash In | £254,788 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £629,060 |
Mortgage (After Refinance) | £471,795 |
Mortgage LTV | 75% |
Cash Released | £59,295 |
Cash Left In | £195,492 |
Equity | £157,265 |
Rent Range | £1,650 - £3,500 |
Rent Estimate | £2,115 |
Running Costs/mo | £2,409 |
Cashflow/mo | £-294 |
Cashflow/yr | £-3,526 |
Gross Yield | 5% |
Local Rents
25 rents from £1.6K/mo to £3.5K/mo, average is £2K/mo.
Local Area Statistics
Population in WD18 | 24,323 |
Population in Watford | 117,094 |
Town centre distance | 0.44 miles away |
Nearest school | 0.20 miles away |
Nearest train station | 0.39 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +10% |
Sales demand | Balanced market |
Capital growth (5yrs) | +11% |
Property History
Listed for £550,000
February 7, 2025
Floor Plans

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