3 Bed Semi-Detached House, Refurb/BRRR, Harrow, HA3 8QG, £585,000

3 Pembroke Avenue, Harrow, HA3 8QG - 2 views - a month ago

Refurb/BRRR
~93 m²
+6 photos

ValuationOvervalued

Sold Prices£280K - £730K
Sold Prices/m²£4.4K/m² - £7.5K/m²

 

 

Square Metres

~93 m²
Price/m²£6.3K/m²

Value Estimate

£545,663

 

 

End Value (After Refurb)

£565,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£146,250

Stamp Duty & Legal Fees

£35,500

Refurb Costs

£49,200

Bridging Loan Interest

£15,356

Total Cash In

£248,056

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£565,000

Mortgage (After Refinance)

£423,750

Mortgage LTV

75%

Cash Left In

£248,056

Equity

£141,250

Rent Range

£1,650 - £2,750

Rent Estimate

£2,281

Running Costs/mo

£2,242

Cashflow/mo

£39

Cashflow/yr

£470

ROI

0%

Gross Yield

5%

Local Sold Prices

50 sold prices from £280K to £730K, average is £568.8K. £4.4K/m² to £7.5K/m², average is £5.9K/m².

PriceDateDistanceAddressBeds 
£530K11/230.06 mi17, Irvine Avenue, Harrow, Greater London HA3 8QE3
£560K08/230.14 mi174, Kenmore Avenue, Harrow, Greater London HA3 8PR3
£535K11/210.14 mi61, Borrowdale Avenue, Harrow, Greater London HA3 7PY3
£660K06/230.16 mi14, Radstock Avenue, Harrow, Greater London HA3 8PE3
£600K11/200.17 mi70, Kenmore Avenue, Harrow, Greater London HA3 8PL3
£585K11/220.17 mi44, Elgin Avenue, Harrow, Greater London HA3 8QL3
£660K06/230.21 mi14, Kingshill Drive, Harrow, Greater London HA3 8TF3
£565K11/200.21 mi150, Kingshill Drive, Harrow, Greater London HA3 8QS3
£530K07/230.26 mi91, Elgin Avenue, Harrow, Greater London HA3 8QN3
£625K12/220.26 mi87, Elgin Avenue, Harrow, Greater London HA3 8QN3
£485K09/210.27 mi34, Sancroft Road, Harrow, Greater London HA3 7NT3
£660K01/230.27 mi46, Oakfield Avenue, Harrow, Greater London HA3 8TJ3
£605K02/210.3 mi6, Christchurch Gardens, Harrow, Greater London HA3 8NR3
£650K10/220.3 mi52, Christchurch Avenue, Harrow, Greater London HA3 8NL3
£590K06/230.3 mi41, Larkfield Avenue, Harrow, Greater London HA3 8NQ3
£575K12/210.3 mi43, Christchurch Gardens, Harrow, Greater London HA3 8NP3
£500K02/230.32 mi216, Kenton Lane, Harrow, Greater London HA3 8RW3
£605K09/210.32 mi117, Christchurch Avenue, Harrow, Greater London HA3 8LZ3
£280K09/230.34 mi196, Kenton Lane, Harrow, Greater London HA3 8SX3
£490K03/210.34 mi24, Sancroft Road, Harrow, Greater London HA3 7NS3
£575K12/210.34 mi12, Sancroft Road, Harrow, Greater London HA3 7NS3
£565K03/230.35 mi526, Kenton Lane, Harrow, Greater London HA3 7LL3
£525K10/230.36 mi65, Brampton Grove, Harrow, Greater London HA3 8LE3
£557.5K03/210.38 mi47, Boxmoor Road, Harrow, Greater London HA3 8LH3
£580K09/230.39 mi31, Rocklands Drive, Stanmore, Greater London HA7 2JD3
£525K12/200.39 mi33, Grange Avenue, Stanmore, Greater London HA7 2JA3
£530K01/240.4 mi550, Kenton Lane, Harrow, Greater London HA3 7LJ3
£609K08/230.4 mi8, Mountbel Road, Stanmore, Greater London HA7 2AF3
£500K06/210.4 mi127, Christchurch Avenue, Harrow, Greater London HA3 8NS3
£575K09/230.4 mi145, Christchurch Avenue, Harrow, Greater London HA3 8NS3
£587.3K06/230.4 mi29, Stuart Road, Harrow, Greater London HA3 7RB3
£570K10/230.4 mi108, Brampton Grove, Harrow, Greater London HA3 8LF3
£650K11/230.4 mi106, Brampton Grove, Harrow, Greater London HA3 8LF3
£567.5K11/220.4 mi140, Locket Road, Wealdstone, Harrow, Greater London HA3 7NR3
£585K08/230.42 mi7, Warham Road, Harrow, Greater London HA3 7JE3
£550K12/220.42 mi9, Warham Road, Harrow, Greater London HA3 7JE3
£655K02/210.42 mi92, Kingshill Avenue, Harrow, Greater London HA3 8LB3
£590K10/200.42 mi25, Felbridge Avenue, Stanmore, Greater London HA7 2BZ3
£590K03/210.44 mi14, Beverley Gardens, Stanmore, Greater London HA7 2AD3
£470K03/210.44 mi22, Cullington Close, Harrow, Greater London HA3 8LY3
£299K04/210.44 mi76, Daintry Close, Harrow, Greater London HA3 8PT3
£480K05/230.44 mi99, Byron Road, Wealdstone, Harrow, Greater London HA3 7TB3
£580K11/210.45 mi32, Formby Avenue, Stanmore, Greater London HA7 2JZ3
£730K01/230.46 mi19, Uppingham Avenue, Stanmore, Greater London HA7 2JH3
£420K02/210.47 mi55, Cullington Close, Harrow, Greater London HA3 8LX3
£472.5K09/230.47 mi136, Byron Road, Wealdstone, Harrow, Greater London HA3 7TG3
£500K09/210.47 mi29, Cullington Close, Harrow, Greater London HA3 8LX3
£460K10/230.47 mi67, Byron Road, Wealdstone, Harrow, Greater London HA3 7SY3
£607K06/210.47 mi120, Uppingham Avenue, Stanmore, Greater London HA7 2JU3
£490K12/200.48 mi22, Hibbert Road, Wealdstone, Harrow, Greater London HA3 7JS3

Local Rents

26 rents from £1.6K/mo to £2.8K/mo, average is £2.3K/mo.

RentDateDistanceAddressBeds 
£2,25003/250.07 mi-3
£2,30002/250.17 mi-3
£2,30004/240.25 mi-3
£2,10004/240.25 miSancroft Road Harrow HA33
£2,50012/240.32 mi-3
£2,75004/240.36 miChristchurch Avenue, Harrow, HA33
£2,35004/240.4 mi-3
£2,30002/250.41 mi-3
£2,40002/250.41 mi-3
£2,50004/240.45 miVentnor Avenue, Stanmore, HA73
£2,30004/240.45 miCurzon Avenue, Stanmore, HA73
£2,30004/240.46 miUppingham Avenue, Stanmore, HA73
£2,50004/240.47 mi-3
£2,50004/240.47 mi-3
£2,35004/240.48 miUppingham Avenue, Stanmore, HA73
£2,05004/240.5 miLorne Road, Harrow, Greater London, HA33
£1,90004/240.51 mi-3
£1,80012/240.53 mi-3
£2,00003/250.53 mi-3
£1,65001/250.54 mi-3
£1,65003/250.54 mi-3
£2,50004/240.54 miAlicia Gardens3
£2,40012/240.55 mi-3
£2,50004/240.55 miAlicia Avenue, Kenton HA3 8HT3
£2,25004/240.6 miStanmore, Harrow, HA73
£2,20003/250.61 mi-3

Local Area Statistics

Population in HA3

70,809

Population in Harrow

164,559

Town centre distance

0.88 miles away

Nearest school

0.20 miles away

Nearest train station

0.70 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+11%

Sales demand

Buyer's market

Capital growth (5yrs)

+12%

Property History

Listed for £585,000

February 25, 2025

Floor Plans

Description

Nestled on the charming Pembroke Avenue in Harrow, this delightful semi-detached three bedroomed home is in need of some modernisation but offers plenty of opportunity to create a perfect family home. CHAIN FREE.

On approaching the front our property there is a block paved driveway providing off street parking with small garden area and shared access to the garage.

Upon entering, from the hallway there is access to the spacious reception room and kitchen. Access to the converted garage which is now used as office space leading to its own kitchenette and wc. Access to the generous garden.

The first floor to our home offers three well-proportioned bedrooms and the bathroom.

The garden is of good size mainly laid to lawn with hardstanding patio and enclosed by panel fencing.

Pembroke Avenue is a sought after road in Harrow known for its sense of privacy whilst being part of a friendly neighbourhood.
Whether you are a first-time buyer or currently seeking a larger family home, this property provides plenty of potential.

Do not miss the chance to make this lovely house your new home.

Agent Details

Warren Anthony Estate Agents, Watford

01923 919896

Next Steps?

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