3 Bed Terraced House, Planning Permission, London, SW12 8SF, £925,000
Airedale Road,
Wandsworth Common, SW12 8SF - 3 views - a month ago
Under Offer
Planning
~93 m²





+7 photos
ValuationOvervalued
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £231,250 |
Stamp Duty & Legal Fees | £62,700 |
Refurb Costs | £49,250 |
Bridging Loan Interest | £24,281 |
Total Cash In | £369,231 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £900,663 |
Mortgage (After Refinance) | £675,497 |
Mortgage LTV | 75% |
Cash Left In | £369,231 |
Equity | £225,166 |
Rent Range | £2,500 - £4,100 |
Rent Estimate | £3,222 |
Running Costs/mo | £3,479 |
Cashflow/mo | £-257 |
Cashflow/yr | £-3,084 |
Gross Yield | 4% |
Local Rents
44 rents from £2.5K/mo to £4.1K/mo, average is £3.3K/mo.
Local Area Statistics
Population in SW12 | 31,261 |
Population in London | 4,771,921 |
Town centre distance | 6.06 miles away |
Nearest school | 0.10 miles away |
Nearest train station | 0.15 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +7% |
Sales demand | Seller's market |
Capital growth (5yrs) | +2% |
Property History
Listed for £925,000
February 17, 2025
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.
Under Offer
4 Bed House, Planning Permission, London, SW12 8LP
£1,600,000
3 views • 5 months ago • 150 m²
Under Offer
2 Bed House, Planning Permission, London, SW12 8JJ
£750,000
1 views • a month ago • 68 m²
Under Offer
3 Bed House, Planning Permission, London, SW12 8BJ
£1,200,000
4 views • 2 months ago • 93 m²
6 Bed House, Refurb/BRRR, London, SW17 7QH
£1,300,000
6 views • 4 months ago • 186 m²