2 Bed Flat, Single Let, London, NW2 4BL, £550,000

Chatsworth Road, London, NW2 4BL - 2 views - 2 months ago

Leasehold
BTL
~68 m²
+8 photos

ValuationUndervalued

Sold Prices£260K - £880K
Sold Prices/m²£4.4K/m² - £18.7K/m²

 

 

Square Metres

~68.11 m²
Price/m²£8.1K/m²

Value Estimate

£605,781
BMV10%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£137,500

Stamp Duty & Legal Fees

£32,700

Total Cash In

£170,200

 

 

Cash Out

 

Rent Range

£1,500 - £5,178

Rent Estimate

£1,788

Running Costs/mo

£2,096

Cashflow/mo

£-308

Cashflow/yr

£-3,700

Gross Yield

4%

Local Sold Prices

50 sold prices from £260K to £880K, average is £562.5K. £4.4K/m² to £18.7K/m², average is £8.9K/m².

PriceDateDistanceAddressBeds 
£477.5K03/210.09 miFlat 12b, Exeter Mansions, Exeter Road, London, Greater London NW2 3UG2
£625K04/230.09 miFlat 10a, Exeter Mansions, Exeter Road, London, Greater London NW2 3UG2
£637.5K01/210.12 miFirst Floor Flat, 9, Exeter Road, London, Greater London NW2 4SJ2
£500K11/210.13 miFlat 10, Cedar Lodge, Exeter Road, London, Greater London NW2 3UL2
£565K06/210.13 miFlat 24, Cedar Lodge, Exeter Road, London, Greater London NW2 3UL2
£525K12/220.13 miFlat 19, Cedar Lodge, Exeter Road, London, Greater London NW2 3UL2
£260K06/210.14 miFirst Floor Studio Flat, 15, Mapesbury Road, London, Greater London NW2 4HX2
£875K11/230.14 miGarden Floor Flat, 45, Christchurch Avenue, London, Greater London NW6 7BB2
£745K11/230.16 mi40a, Christchurch Avenue, London, Greater London NW6 7BE2
£425K06/210.18 miFlat 32, Tarranbrae, Willesden Lane, London, Greater London NW6 7PN2
£388.5K08/210.21 miFlat 21, Brooklands Court, Cavendish Road, London, Greater London NW6 7XW2
£440K12/200.21 miFlat 27, Brooklands Court, Cavendish Road, London, Greater London NW6 7XW2
£685K02/210.22 miFlat 18, Christchurch Court, Willesden Lane, London, Greater London NW6 7XF2
£450K04/210.24 miFlat 34, Beechworth, Willesden Lane, London, Greater London NW6 7YZ2
£465K02/230.24 miFlat 24, Beechworth, Willesden Lane, London, Greater London NW6 7YZ2
£700K01/240.28 mi32a, Fordwych Road, London, Greater London NW2 3TG2
£275K03/210.3 miFlat 24, Kendal Court, Shoot Up Hill, London, Greater London NW2 3PD2
£450K03/230.3 miFlat 32, Kendal Court, Shoot Up Hill, London, Greater London NW2 3PD2
£575K06/210.31 mi55b, Fordwych Road, London, Greater London NW2 3TN2
£442K09/230.31 miFlat 15, James Stewart House, Dyne Road, London, Greater London NW6 7XY2
£504K03/210.31 miFirst Floor Flat, 69, Fordwych Road, London, Greater London NW2 3TL2
£850K05/230.31 miFlat A, 103, Fordwych Road, London, Greater London NW2 3TL2
£740K02/230.31 miSecond And Third Floor Maisonette, 91, Fordwych Road, London, Greater London NW2 3TL2
£550K05/240.31 mi7, Second Floor Flat, Brondesbury Park, London, Greater London NW6 7BS2
£297K07/210.31 mi23b, Maygrove Road, London, Greater London NW6 2EE2
£395K09/230.37 miFirst Floor Flat, 13, Iverson Road, London, Greater London NW6 2QT2
£670K03/230.38 miFlat C, 4, Dunster Gardens, London, Greater London NW6 7NH2
£720K09/210.38 miGround Floor Flat, 88, Maygrove Road, London, Greater London NW6 2ED2
£625K12/220.39 miSecond Floor Flat, 18, Minster Road, London, Greater London NW2 3RB2
£612K03/230.42 miSecond And Third Floor Flat, 20, Buckley Road, London, Greater London NW6 7NA2
£550K01/210.45 mi210c, Walm Lane, London, Greater London NW2 3BP2
£476.3K10/200.46 mi13a, Sarre Road, London, Greater London NW2 3SN2
£725K05/210.47 mi32a, Burton Road, London, Greater London NW6 7LW2
£880K02/210.49 mi207a, Chevening Road, London, Greater London NW6 6DT2
£440K09/230.52 miFlat 1, Beacon House, Hemstal Road, London, Greater London NW6 2AG2
£495K03/230.52 miFlat 20, Beacon House, Hemstal Road, London, Greater London NW6 2AG2
£725K10/210.52 miGround Floor Flat, 30, Douglas Road, London, Greater London NW6 7RP2
£845K08/230.53 mi42a, Kingsley Road, London, Greater London NW6 7RJ2
£735K06/230.54 miFlat 1, Tudor Mansions, Gondar Gardens, West Hampstead, London, Greater London NW6 1EY2
£560K06/210.54 mi66a, Minster Road, London, Greater London NW2 3RG2
£555K01/230.55 mi221, Fordwych Road, London, Greater London NW2 3NH2
£485K12/200.55 mi221, Fordwych Road, London, Greater London NW2 3NH2
£485K08/230.56 miFlat D, 145, Walm Lane, London, Greater London NW2 3AU2
£656K07/230.57 miFlat A, 194, Fordwych Road, London, Greater London NW2 3NX2
£560K11/230.57 miGround Floor Flat, 27, Gascony Avenue, London, Greater London NW6 4NB2
£725K08/230.58 mi10, Rutland Park Gardens, London, Greater London NW2 4RG2
£583K01/210.6 miGround Floor Flat, 20, Ebbsfleet Road, London, Greater London NW2 3NA2
£875K02/210.6 mi49a, Gondar Gardens, London, Greater London NW6 1EP2
£580K01/210.6 miFirst Floor Flat, 145, Sumatra Road, London, Greater London NW6 1PN2
£879K08/230.6 mi9a, Gladys Road, London, Greater London NW6 2PU2

Local Rents

49 rents from £1.5K/mo to £5.2K/mo, average is £2.3K/mo.

RentDateDistanceAddressBeds 
£2,14506/240.04 miChatsworth Road, London2
£2,75006/240.05 miChatsworth Road, NW22
£2,16706/240.09 miDartmouth Road, Kilburn, NW22
£2,16606/240.09 miDartmouth Road, London, NW22
£2,23206/240.09 miDartmouth Road, Kilburn, NW22
£2,10008/240.1 mi-2
£2,10008/240.1 miMowbray Road, London, NW62
£2,30008/240.1 mi-2
£2,40007/240.1 miDartmouth Road, London, NW22
£2,34006/240.1 miDartmouth Road, Mapesbury Estate, London2
£2,45012/240.11 mi-2
£2,45011/240.11 mi-2
£2,30002/250.11 mi-2
£2,10006/240.11 mi-2
£1,95007/240.11 miMapesbury Road, London, NW22
£2,70007/240.11 miChristchurch Avenue, London NW62
£2,75009/240.11 miMapesbury Road, London, NW2 4JA2
£2,09707/240.13 miChristchurch Avenue, Kilburn NW62
£2,25008/240.13 miExeter Road, Mapesbury, NW22
£5,17806/240.13 mi-2
£2,45009/240.13 mi-2
£2,14506/240.13 miChristchurch Avenue, London, NW62
£2,30006/240.13 miChristchurch Avenue, Kilburn, NW62
£2,60006/240.14 miExeter Road, Kilburn2
£2,10004/250.14 mi-2
£1,69003/240.14 miChatsworth Road, London2
£2,40009/240.14 mi-2
£2,29709/240.14 miChatsworth Road, Brondesbury, NW22
£2,92506/240.15 miMowbray Road, Brondesbury Park, London, NW62
£1,75006/240.15 miMowbray Road Kilburn NW62
£2,29707/240.15 miMowbray Road, KILBURN nw62
£1,50003/240.15 miChatsworth Road, London2
£2,14507/240.15 miChristchurch Avenue, London, NW62
£2,95008/240.15 mi-2
£2,95008/240.15 miChristchurch Avenue, London, NW62
£1,99507/240.15 miWatling Gardens2
£1,85007/240.15 mi-2
£2,10011/240.16 mi-2
£2,25001/250.16 mi-2
£2,17503/250.16 mi-2
£2,45007/240.16 mi-2
£2,27507/240.16 miJubilee Heights, Shoot Up Hill, Kilburn, NW22
£2,20004/250.16 mi-2
£2,75001/250.16 mi-2
£2,38307/240.16 miShoot Up Hill, London, NW22
£2,25007/240.16 miJubilee Heights, Kilburn2
£2,10004/250.17 mi-2
£2,14507/240.17 miMapesbury Road, Willesden2
£2,00001/250.18 mi-2

Local Area Statistics

Population in NW2

67,393

Population in London

4,771,921

Town centre distance

4.59 miles away

Nearest school

0.20 miles away

Nearest train station

0.16 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-1%

Sales demand

Buyer's market

Capital growth (5yrs)

+17%

Property History

Listed for £550,000

February 20, 2025

Floor Plans

Description

  • Chain Free +
  • Share of Freehold +
  • 2 Bedroom Apartment +
  • Lease Remaining: 999 Years +
  • Separate Kitchen and Living room +
  • Annual Insurance: £1,300 PA +
  • Communal Garden +
  • Bills + Maintenance for Common Facilities: £60 PCM +
  • Walking Distance from North West London Jewish Day School, Christ Church CofE Primary School and Queens Park Community School +
  • 0.2 Miles from Kilburn Station (Jubilee Line) and 0.3 Miles from Brondesbury Station (Overground) +

Oyster Properties are delighted to showcase this chain-free 2-bedroom, 1-bathroom property ideally located just 0.2 miles from Kilburn Station (Jubilee Line) and 0.3 miles from Brondesbury Station (Overground). Situated in the vicinity of reputable schools such as North West London Jewish Day School, Christ Church CofE Primary School, and Queens Park Community School, this home offers convenience for families with children. Boasting a lease remaining of 999 years from 2006 (equating to an impressive 980 years left), this property features a thoughtfully designed separation between the kitchen and living room, providing distinct living spaces. With a private entrance and access to a communal garden, residents can enjoy a tranquil outdoor space.

Benefitting from excellent proximity to local amenities, multiple bus routes, and just a 5-minute walk to the station, this property presents an attractive opportunity for those seeking a well-connected home with practical living spaces and nearby conveniences.

EPC Rating: D

Agent Details

Oyster Properties, Stanmore

020 3907 3653

Next Steps?

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