3 Bed Flat, Refurb/BRRR, London, NW2 3PX, £575,000

3 Bed Mansion Flat, Shoot Up Hill, London, NW2 - 8 views - 2 months ago

Leasehold
Refurb/BRRR
~93 m²
+4 photos

ValuationFair Value

Sold Prices£350K - £3.9M
Sold Prices/m²£5.3K/m² - £12.7K/m²

 

 

Square Metres

~93 m²
Price/m²£6.2K/m²

Value Estimate

£575,000

 

 

End Value (After Refurb)

£839,172

Uplift in Value

+46%

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£143,750

Stamp Duty & Legal Fees

£34,700

Refurb Costs

£49,244

Bridging Loan Interest

£15,094

Total Cash In

£244,537

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Estimated Sale Price

£839,172

Agent Fees (1%)

£8,392

Bridging Loan

£431,250

Bridging Loan Interest

£15,094

Flip Profit

£154,993

Local Sold Prices

50 sold prices from £350K to £3.9M, average is £685K. £5.3K/m² to £12.7K/m², average is £8.1K/m².

PriceDateDistanceAddressBeds 
£510K01/230.05 miFlat 3, Kendal Court, Shoot Up Hill, London, Greater London NW2 3PD3
£525K07/230.06 miFlat 31, Warwick Lodge, Shoot Up Hill, London, Greater London NW2 3PE3
£535K12/220.06 miFlat 9, Warwick Lodge, Shoot Up Hill, London, Greater London NW2 3PE3
£512K06/210.26 mi2b, Skardu Road, London, Greater London NW2 3ER3
£725K02/240.31 mi21d, Fordwych Road, London, Greater London NW2 3TN3
£528K05/210.32 mi24b, Ebbsfleet Road, London, Greater London NW2 3NA3
£1.2M03/230.33 miGround Floor Flat, 25, Menelik Road, London, Greater London NW2 3RJ3
£760K12/210.36 miFlat 3, Lawn Mansions, Gondar Gardens, London, Greater London NW6 1ER3
£670K12/200.5 mi57a, Cavendish Road, London, Greater London NW6 7XS3
£975K05/230.5 miFirst Floor Flat, 39, Achilles Road, London, Greater London NW6 1DZ3
£780K06/210.53 mi171a, Chatsworth Road, London, Greater London NW2 5QS3
£1.4M08/230.56 mi20, Cholmley Gardens, London, Greater London NW6 1AG3
£1.4M03/230.57 mi27, Cholmley Gardens, London, Greater London NW6 1AG3
£445K08/230.57 miFlat 108, Ashford Court, Ashford Road, London, Greater London NW2 6BS3
£425K07/230.57 miFlat 27, Webheath, Netherwood Street, London, Greater London NW6 2JR3
£850K02/210.58 miGround Floor Flat, 2, Blenheim Gardens, London, Greater London NW2 4NS3
£3.9M01/210.59 mi21, Farm Avenue, London, Greater London NW2 2BJ3
£1.2M09/210.6 mi57, Cholmley Gardens, London, Greater London NW6 1AJ3
£1.2M04/230.62 mi87, Cholmley Gardens, London, Greater London NW6 1UN3
£395K09/230.69 miFlat 5, Avenue Court, Farm Avenue, London, Greater London NW2 2PT3
£375K11/230.69 mi11a, Ivy Road, London, Greater London NW2 6SU3
£768K08/210.72 miFlat B, 29, Lyncroft Gardens, London, Greater London NW6 1LB3
£350K05/210.73 miBasement Flat, 19, Gladys Road, London, Greater London NW6 2PU3
£975K11/230.73 mi7b, Gladys Road, London, Greater London NW6 2PU3
£758.5K03/210.73 miFlat 44, Lyncroft Mansions, Lyncroft Gardens, London, Greater London NW6 1JX3
£765K06/230.73 miFlat 15, Vernon Court, Hendon Way, London, Greater London NW2 2PD3
£595K11/200.73 miFlat 18, Vernon Court, Hendon Way, London, Greater London NW2 2PD3
£1.5M06/210.75 mi130, Anson Road, London, Greater London NW2 6AP3
£700K11/230.76 miFlat 7, Cumberland Mansions, West End Lane, London, Greater London NW6 1LL3
£480K12/200.76 mi28b, Messina Avenue, London, Greater London NW6 4LD3
£845K06/210.77 miFlat 34, Harvard Court, Honeybourne Road, London, Greater London NW6 1HL3
£900K06/230.77 miFlat 30, Harvard Court, Honeybourne Road, London, Greater London NW6 1HL3
£525K06/210.77 miFlat 48, Wendover Court, Finchley Road, London, Greater London NW2 2PH3
£660K09/210.77 miFlat 17, Harvard Court, Honeybourne Road, London, Greater London NW6 1HJ3
£650K11/200.78 miGround Floor Flat, 67, St Pauls Avenue, London, Greater London NW2 5TG3
£634K11/200.78 mi65, St Pauls Avenue, London, Greater London NW2 5TG3
£1.5M02/210.79 miFlat 6, Marlborough Mansions, Cannon Hill, London, Greater London NW6 1JP3
£400K01/240.82 miFlat 51, Moreland Court, Finchley Road, London, Greater London NW2 2PL3
£545K05/210.83 mi83a, Temple Road, London, Greater London NW2 6PN3
£450K02/210.83 mi81a, Mora Road, London, Greater London NW2 6TB3
£585K07/210.83 miFlat 62, Moreland Court, Finchley Road, London, Greater London NW2 2TN3
£600K12/220.84 miFlat 1, Kimber House, Lyndale Avenue, London, Greater London NW2 2QD3
£845K10/230.84 miSecond Floor Flat, 5, Crediton Hill, London, Greater London NW6 1HT3
£475K05/230.85 miFirst Floor Flat, 129, Olive Road, London, Greater London NW2 6UT3
£830K10/230.88 miFlat C, White Friars Court, 77, Compayne Gardens, London, Greater London NW6 3RT3
£425K10/230.89 mi22a, Langton Road, London, Greater London NW2 6QA3
£910K02/210.89 miFlat 1, White Court, Platts Lane, London, Greater London NW3 7PL3
£867K11/200.9 mi22b, Bracknell Gardens, London, Greater London NW3 7ED3
£465K03/210.9 miFlat 6, Oman Court, Oman Avenue, London, Greater London NW2 6AY3
£1.1M01/230.92 mi13a, Heath Drive, London, Greater London NW3 7SN3

Local Rents

50 rents from £2K/mo to £3.8K/mo, average is £2.9K/mo.

RentDateDistanceAddressBeds 
£2,49206/240 miPrinces Court, Kilburn, NW23
£2,49206/240 miPrinces Court, Kilburn, NW23
£3,30008/240.05 mi-3
£3,50008/240.05 miShoot Up Hill, London, NW23
£2,85006/240.06 miExeter Road, Mapesbury, NW23
£2,75007/240.07 miShoot Up Hill, London, NW2 3PE3
£2,85006/240.07 miMinster Road, London, NW23
£2,50003/240.07 miMinster Road, West Hampstead, NW23
£2,85103/240.07 miMinster Road, West Hampstead, NW23
£3,44907/240.08 miShoot Up Hill, London, NW23
£3,44908/240.08 mi-3
£2,60003/240.08 miMinster Road, West Hampstead NW23
£2,29506/240.09 miExeter Road, London, NW23
£2,60008/240.09 miShoot Up Hill West Hampstead NW23
£2,99903/240.09 miFordwych Road, West Hampstead NW23
£3,44506/240.11 miFordwych Road, West Hampstead NW23
£3,00006/240.12 miFordwych Road, West Hampstead, NW23
£2,81708/240.13 miMapesbury Road, Willesden3
£2,99907/240.13 miMapesbury Road, Kilburn, NW23
£2,92503/250.14 mi-3
£3,01208/240.16 miWalm Lane, London3
£2,50007/240.17 mi-3
£3,00008/240.17 miExeter Road, Mapesbury, NW23
£3,00006/240.18 miCricklewood Broadway London NW23
£2,99506/240.18 miCricklewood Broadway London NW23
£3,79608/240.19 miMapesbury Road, The Mapesbury3
£2,70007/240.2 miSt. Gabriels Road, The Mapesbury3
£2,79908/240.21 miFordwych Road, Cricklewood3
£2,75008/240.22 miFordwych Road., Kilburn, NW23
£2,99909/240.22 miHoveden Road, The Mapesbury3
£2,77306/240.22 miWestbere Road, West Hampstead, NW23
£3,80007/240.23 miMapesbury Road, London, NW23
£2,73006/240.23 miFordwych Road, West Hampstead, London3
£2,65006/240.23 mi-3
£2,74706/240.23 miWestbere Road, Cricklewood, NW23
£3,80007/240.23 miMapesbury Road London NW23
£2,27506/240.24 miWestbere Road, West Hampstead NW23
£1,99803/240.25 miWestbere Road, West Hampstead, NW23
£2,66506/240.26 miFordwych Road, West Hampstead, NW23
£2,66506/240.26 miFordwych Road, Cricklewood3
£2,66506/240.26 miFordwych Road, London, NW23
£2,66506/240.26 miFordwych Road London NW23
£3,40008/240.26 miShoot-Up Hill, London, NW23
£2,66506/240.27 miFordwych Road, West Hampstead, London3
£2,66506/240.27 miFordwych Road, Cricklewood, NW23
£3,00009/240.27 miMill Lane, West Hampstead3
£2,99509/240.28 miSomali Road, London, NW23
£3,15010/240.28 mi-3
£3,30008/240.28 miSarre Road, London, NW23
£3,05007/240.29 miChatsworth Road, Mapesbury, NW23

Local Area Statistics

Population in NW2

67,393

Population in London

4,771,921

Town centre distance

4.70 miles away

Nearest school

0.10 miles away

Nearest train station

0.33 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-1%

Sales demand

Buyer's market

Capital growth (5yrs)

+17%

Property History

Listed for £575,000

February 9, 2025

Floor Plans

Description

  • Second floor +
  • Mansion block +
  • Communal Gardens +
  • Lift +
  • Integrated fitted kitchen +
  • Close to Kilburn Jubilee line +
  • Two luxury bathrooms +
  • Brand new refurb +
  • Miele appliances +
  • Three double bedrooms +

This beautifully refurbished second-floor mansion flat offers stylish and modern living with high-quality finishes throughout. Featuring elegant bamboo hardwood flooring, a sleek contemporary kitchen equipped with Miele appliances, and newly installed double-glazed windows, this home is designed for both comfort and efficiency. The layout includes a spacious family bathroom, an en-suite shower room for bedroom three, and a convenient utility cupboard with a washing machine and tumble dryer. Residents also benefit from access to west-facing communal gardens and lift service to all floors. Ideally located just a short walk from Kilburn Jubilee Line station, this chain-free property is a fantastic opportunity.

Agent Details

ML Estates, London

020 3840 3735

Next Steps?

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