3 Bed Terraced House, Refurb/BRRR, London, W5 3HT, £750,000

31 Waldegrave Road, Ealing, W5 3HT - 4 views - a month ago

Refurb/BRRR
ROI: 3%
52 m²
+8 photos

ValuationOvervalued

Sold Prices£507.5K - £1.1M
Sold Prices/m²£4K/m² - £16.4K/m²

 

 

Square Metres

52 m²
Price/m²£14.4K/m²

Value Estimate

£402,295

 

 

End Value (After Refurb)

£550,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£187,500

Stamp Duty & Legal Fees

£63,700

Refurb Costs

£27,534

Bridging Loan Interest

£19,688

Total Cash In

£300,171

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£550,000

Mortgage (After Refinance)

£412,500

Mortgage LTV

75%

Cash Left In

£300,171

Equity

£137,500

Rent Range

£1,100 - £4,950

Rent Estimate

£3,111

Running Costs/mo

£2,361

Cashflow/mo

£750

Cashflow/yr

£9,001

ROI

3%

Gross Yield

5%

Local Sold Prices

50 sold prices from £507.5K to £1.1M, average is £748.8K. £4K/m² to £16.4K/m², average is £8K/m².

PriceDateDistanceAddressBeds 
£800K08/230.06 mi13, Inglis Road, London, Greater London W5 3RH3
£710K11/210.36 mi247, Noel Road, London, Greater London W3 0JP3
£717K12/220.38 mi160, Noel Road, London, Greater London W3 0JR3
£630K10/220.41 mi239, Noel Road, London, Greater London W3 0JL3
£900K10/220.41 mi100, Haven Lane, London, Greater London W5 2HY3
£895K09/210.42 mi18, Haven Lane, London, Greater London W5 2HN3
£700K04/210.45 mi7, Churchill Gardens, London, Greater London W3 0JN3
£680K07/230.45 mi29, Churchill Gardens, London, Greater London W3 0JN3
£860K08/230.45 mi123, Lynton Road, London, Greater London W3 9HN3
£818K02/210.45 mi14, Mountfield Road, London, Greater London W5 2NG3
£948K05/240.46 mi23, Harriers Close, London, Greater London W5 3UA3
£841K02/230.51 mi8, St Marks Road, London, Greater London W5 3JS3
£970K12/200.56 mi85, Western Road, London, Greater London W5 5DT3
£730K01/240.59 mi205, Princes Gardens, Acton, London, Greater London W3 0LT3
£887.5K12/230.62 mi127, Princes Gardens, Acton, London, Greater London W3 0LR3
£985K12/200.62 mi9, Ashbourne Close, London, Greater London W5 3EF3
£615K03/210.62 mi43, St Pauls Close, London, Greater London W5 3JQ3
£525K11/230.65 mi67, Corringway, London, Greater London W5 3HB3
£955K12/200.65 mi69, Corringway, London, Greater London W5 3HB3
£620.5K03/210.67 mi9, Howard Close, London, Greater London W3 0JY3
£550K04/230.67 mi103, St Pauls Close, London, Greater London W5 3JY3
£1.0M10/200.71 mi43, Ashbourne Road, London, Greater London W5 3EH3
£950K10/200.76 mi45, Delamere Road, London, Greater London W5 3JL3
£710K09/220.77 mi14, Walton Way, London, Greater London W3 0AW3
£670K11/200.78 mi15, Saxon Drive, Acton, London, Greater London W3 0NU3
£670K11/200.78 mi15, Saxon Drive, Acton, London, Greater London W3 0NU3
£850K03/210.79 mi34, Saxon Drive, Acton, London, Greater London W3 0NR3
£635K12/200.79 mi9, Walton Gardens, London, Greater London W3 0AQ3
£685K02/230.79 mi52, Saxon Drive, Acton, London, Greater London W3 0NR3
£580K02/240.79 mi54, Saxon Drive, Acton, London, Greater London W3 0NR3
£1.1M03/230.79 mi51, Queen Annes Grove, London, Greater London W5 3XP3
£1.1M08/230.81 mi15, Julian Avenue, Acton, London, Greater London W3 9JE3
£705K11/210.82 mi22, Westfields Road, London, Greater London W3 0AX3
£712.5K06/210.82 mi61a, Gunnersbury Lane, London, Greater London W3 8ED3
£600K01/210.82 mi37, Gunnersbury Lane, London, Greater London W3 8ED3
£767.5K09/230.83 mi5, Lowfield Road, London, Greater London W3 0AY3
£697.9K10/200.83 mi9, Westfields Road, London, Greater London W3 0AP3
£672K12/200.83 mi5, Marble Close, London, Greater London W3 8HD3
£705K01/230.84 mi10, Aspen Close, London, Greater London W5 4YG3
£910K10/200.84 mi75, Ashbourne Road, London, Greater London W5 3DH3
£910K10/200.84 mi75, Ashbourne Road, London, Greater London W5 3DH3
£507.5K04/230.86 mi42, Aspen Close, London, Greater London W5 4YQ3
£995K11/200.86 mi22, Queen Annes Gardens, Ealing, London, Greater London W5 5QD3
£830K12/230.88 mi68, Ainsdale Road, London, Greater London W5 1JX3
£842.5K05/210.88 mi74, Ainsdale Road, London, Greater London W5 1JX3
£1000K09/230.88 mi60, Ainsdale Road, London, Greater London W5 1JX3
£933K02/210.89 mi180, Avenue Road, London, Greater London W3 8QQ3
£590K08/210.9 mi4, Willow Road, London, Greater London W5 4PD3
£849K07/230.9 mi58, Lynwood Road, London, Greater London W5 1JG3
£600K12/200.9 mi23, Willow Road, London, Greater London W5 4PD3

Local Rents

46 rents from £1.1K/mo to £5K/mo, average is £2.8K/mo.

RentDateDistanceAddressBeds 
£2,60002/250.14 mi-3
£2,50010/240.18 miBloosmsbury Close, London Ealing, W53
£2,50010/240.18 mi-3
£3,00010/240.22 miDeena Close, Acton, W3 0HR3
£2,50010/240.23 mi-3
£3,25003/250.25 mi-3
£2,90012/240.3 mi-3
£2,70003/250.31 mi-3
£2,50010/240.31 miWolverton Mansions, Ealing Common3
£2,85003/250.31 mi-3
£2,80010/240.32 miFordhook Avenue, London3
£2,80010/240.32 miFordhook Avenue, Ealing Common3
£4,50010/240.36 miElm Avenue, London, W53
£2,30010/240.36 miNoel Road, Acton, London, UK, W33
£2,70010/240.39 miThe Mall, London, W53
£2,70010/240.39 mi-3
£1,10004/250.41 mi-3
£2,75010/240.42 miGranville Gdns, Ealing3
£2,40010/240.42 miChester Court, Monks Drive, West Acton3
£2,40010/240.42 miFlat , Chester Court, Monks Drive, London3
£2,29710/240.43 miLynton Road, Acton3
£2,55010/240.43 mi-3
£2,50010/240.45 miThe Grove, Ealing, W53
£2,40010/240.45 miMountfield Road, W53
£2,40010/240.46 miMountfield Road, Ealing, W53
£4,75011/240.46 mi-3
£2,95010/240.46 miMountfield road, Ealing, W53
£3,30011/240.48 mi-3
£3,00011/240.48 mi-3
£3,40003/250.49 mi-3
£2,65010/240.49 miWoodville Road, Ealing, W53
£3,00001/250.5 mi-3
£3,49710/240.51 miHaven Green, Haven Green3
£4,50010/240.56 miElm Avenue, Ealing, W53
£4,50010/240.56 miElm Avenue, W53
£4,50010/240.56 miElm Avenue, London W53
£2,50004/250.57 mi-3
£2,49510/240.57 mi-3
£2,74710/240.58 miGrange Park, Ealing, W53
£3,50003/250.59 mi-3
£2,99410/240.59 miHaven Green, Ealing3
£3,49710/240.59 miHaven Green, Ealing3
£3,25010/240.61 miGunnersbury Avenue, Ealing, W53
£4,95002/240.62 mi-3
£4,70003/250.62 mi-3
£4,75004/250.62 mi-3

Local Area Statistics

Population in W5

49,952

Population in London

4,771,921

Town centre distance

7.98 miles away

Nearest school

0.20 miles away

Nearest train station

0.17 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+4%

Sales demand

Buyer's market

Capital growth (5yrs)

+5%

Property History

Listed for £750,000

March 8, 2025

Floor Plans

Description

  • End of terrace property currently arranged as 2 flats +
  • Potential to develop as 2 flats or restore to family home +
  • Great investment opportunity +
  • Potential to extend (STPP) +
  • Close to Ealing Common and North Ealing +
  • Spacious accommodation throughout +
  • Front and rear gardens +
  • On street permit parking +
  • EPC - E +
  • Council Tax band - E +

A spacious end of terrace property, currently arranged as two flats (but with ability to restore to a family property), in need of complete modernisation. The accommodation comprises a spacious ground floor with reception room, bedroom, kitchen, shower room, under stair storage and direct access to the rear garden. To the first floor there are two good sized bedrooms, kitchen and bathroom. The property also has double glazed windows to the ground floor and both front and rear gardens. There is also the potential to extend (subject to the usual planning consents). It is offered to the market with no upper chain.

ENTRANCE HALL Original style front door, parquet flooring, two doors (one to ground floor accommodation and one to first floor accommodation via staircase)

GROUND FLOOR Inner hallway with access to under stair storage cupboard housing meters

LOUNGE (front) Bay with uPVC double glazed windows, coved ceiling

BEDROOM (rear)/DINING ROOM Period fireplace, coved ceiling, picture rails, uPVC double glazed window and door to:

REAR LOBBY Access to rear garden and to:

SHOWER ROOM Large shower cubicle with electric shower unit, low level w.c., vanity wash hand basin, part tiled walls, double glazed window, tiled flooring, heated towel rail

KITCHEN Single drainer stainless steel sink unit, range of fitted wall and floor units, four burner gas hob, extractor hood above, gas cooker point, space for fridge freezer, plumbing for washing machine and dishwasher, double glazed window

FIRST FLOOR Access via staircase from ground floor, landing with feature stained glass sash window, built in cupboard with water heater

BEDROOM 1 (front) Period style fireplace, coved ceiling, Dimplex electric heater

BEDROOM 2 (rear) Period style fireplace, coved ceiling, picture rails, original built in wardrobe, double hung sash windows, Dimplex electric heater

KITCHEN (front)/BEDROOM 3 Single drainer sink unit, wall mounted heater, gas cooker
point

BATHROOM (rear) Original cast iron bath, wall mounted wash hand basin, original style w.c., natural light

OUTSIDE Both front and rear gardens, the latter approx. 30' in length

Agent Details

John Martin Estates, Ealing

020 3835 6478

Next Steps?

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