3 Bed Flat, Single Let, London, NW1 9AS, £500,000

Camden Park Road, Camden, London, NW1 9AS - 4 views - 2 months ago

Leasehold

BTL

ROI: 4%

~93 m²

+7 photos

ValuationUndervalued

‌
‌
‌
‌
‌
‌
‌
‌
‌
‌

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£125,000£125,000
Stamp Duty & Legal Fees	£38,700£38,700
Total Cash In	£163,700£163,700

Cash Out
Rent Range	£2,400 - £4,675£2,400 - £4,675
Rent Estimate	£2,600
Running Costs/mo	£2,103£2,103
Cashflow/mo	£498£498
Cashflow/yr	£5,970£5,970
ROI	4%4%
Gross Yield	6%6%

‌

‌
‌
‌
‌
‌
‌
‌
‌
‌
‌

Local Rents

52 rents from £2.4K/mo to £4.7K/mo, average is £3.3K/mo.

Rent	Date	Distance	Address	Beds	Type
£3,150	06/24	0 mi	Camden Park Road, Camden, NW1	3	Flat
£3,792	02/25	0.02 mi	-	3	Flat
£3,250	04/25	0.02 mi	-	3	Flat
£3,033	06/24	0.03 mi	Camden Park Road, Camden, NW1	3	Flat
£2,925	06/24	0.03 mi	Camden Park Road, London, NW1	3	Flat
£3,250	12/24	0.03 mi	-	3	Flat
£3,250	12/24	0.03 mi	-	3	Flat
£3,337	06/24	0.03 mi	Camelot House, London, NW1	3	Flat
£3,200	12/24	0.07 mi	-	3	Flat
£4,675	06/24	0.08 mi	Camden Mews, London, NW1	3	Flat
£4,580	12/24	0.08 mi	-	3	Terraced House
£3,450	12/24	0.11 mi	-	3	Terraced House
£3,800	12/24	0.11 mi	-	3	Flat
£3,700	04/25	0.11 mi	-	3	Flat
£3,250	07/24	0.14 mi	-	3	Flat
£3,000	05/24	0.14 mi	-	3	Flat
£3,250	04/25	0.14 mi	-	3	Flat
£3,000	05/24	0.14 mi	Brecknock Road, London, N7	3	Flat
£2,600	06/24	0.15 mi	Brecknock Road, London, N7	3	Flat
£3,150	12/24	0.15 mi	-	3	Flat
£3,250	02/25	0.15 mi	-	3	Flat
£2,900	12/24	0.16 mi	-	3	Flat
£3,500	12/24	0.16 mi	-	3	Flat
£3,900	06/24	0.16 mi	Marquis Court, Marquis Road, Kings Cross NW1	3	Flat
£2,947	06/24	0.17 mi	Camden Square, London, NW1	3	Flat
£2,800	12/24	0.17 mi	-	3	Flat
£2,800	12/24	0.17 mi	-	3	Flat
£2,800	12/24	0.17 mi	-	3	Flat
£3,900	06/24	0.17 mi	Marquis Court, Marquis Road, Kings Cross NW1	3	Flat
£2,950	06/24	0.17 mi	Abingdon Close, Camden Square, NW1	3	Flat
£2,400	05/24	0.18 mi	Brecknock Road, Camden Town	3	Flat
£3,200	06/24	0.18 mi	Penfields House, York Way	3	Flat
£3,012	06/24	0.19 mi	Brecknock Road, Tufnell Park, N7	3	Flat
£3,142	05/24	0.19 mi	New Clocktower Place , Islington / Caledonian Road N7	3	Flat
£3,680	05/24	0.2 mi	Islington, London, Uk, N7	3	Flat
£3,680	05/24	0.2 mi	-	3	Flat
£3,649	12/24	0.21 mi	-	3	Flat
£2,750	06/24	0.22 mi	Hungerford Road, London, N7	3	Flat
£4,250	12/24	0.24 mi	-	3	Flat
£4,050	12/24	0.24 mi	-	3	Flat
£4,050	12/24	0.24 mi	-	3	Flat
£3,200	12/24	0.25 mi	-	3	Flat
£3,600	08/24	0.26 mi	Leighton Road, London	3	House
£3,000	04/25	0.28 mi	-	3	Flat
£3,358	06/24	0.29 mi	-	3	Flat
£3,354	06/24	0.29 mi	Camden, London, NW1	3	Flat
£3,000	12/24	0.29 mi	-	3	Flat
£3,900	06/24	0.3 mi	-	3	Flat
£3,850	12/24	0.3 mi	-	3	Flat
£2,600	05/24	0.3 mi	Hilldrop Crescent, HIlldrop Estate, N7	3	Flat
£3,500	12/24	0.32 mi	-	3	Flat
£3,500	12/24	0.32 mi	-	3	Flat

Local Area Statistics

Population in NW1	60,29460,294
Population in London	4,771,9214,771,921
Town centre distance	1.65 miles away1.65 miles away
Nearest school	0.10 miles away0.10 miles away
Nearest train station	0.45 miles away0.45 miles away

Rental demand	Landlord's marketLandlord's market
Rental growth (12m)	-3%-3%
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	-4%-4%

Property History

Listed for £500,000

February 27, 2025

Floor Plans

Description

3 Double Bedrooms +
2 Bathrooms +
2nd Floor (With Lift) +
Communal Heating Within Service Charges +
Multiple Transport Links +
Spacious and Light Throughout +

A well presented three double bedroom, two bathroom apartment on the second floor of a purpose built block in Camden. The apartment features wooden floors throughout, good storage, modern bathrooms, a large separate kitchen and a bright reception room.

The property is located within many transport links including Camden Road Overground Station and Camden Town Underground Station with Kings Cross only being a short bus journey away. Many shops, restaurants and amenities of Camden Town and Kentish Town are within easy walking distance.
This property offers excellent value for money and viewing is highly recommended.

Agent Details

Bensons, London

020 3909 9600

Next Steps?

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

Similar Properties

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

2 Bed Flat, Single Let, London, NW1 9AR

£475,000

7 months ago • 68 m²

3 Bed Flat, Single Let, London, NW1 9AR

£625,000

3 views • 2 months ago • 93 m²

2 Bed Flat, Single Let, London, NW1 9AP

£400,000

4 months ago • 68 m²

2 Bed House, Single Let, London, NW1 9BT

£630,000

3 views • 6 months ago • 68 m²