2 Bed Flat, Cash/Bridging Only, Hounslow, TW4 5AX, £444,500

Calleva Court, Staines Road, Hounslow, TW4 5AX - a month ago

Leasehold
Cash
ROI: 2%
~68 m²
+4 photos

ValuationOvervalued

Sold Prices£180K - £398K
Sold Prices/m²£2.6K/m² - £7.5K/m²

 

 

Square Metres

~68.11 m²
Price/m²£6.5K/m²

Value Estimate

£329,623

 

 

End Value (After Refurb)

£408,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£111,125

Stamp Duty & Legal Fees

£35,650

Refurb Costs

£36,033

Bridging Loan Interest

£11,668

Total Cash In

£196,226

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£408,000

Mortgage (After Refinance)

£306,000

Mortgage LTV

75%

Cash Left In

£196,226

Equity

£102,000

Rent Range

£1,500 - £2,500

Rent Estimate

£1,932

Running Costs/mo

£1,681

Cashflow/mo

£251

Cashflow/yr

£3,007

ROI

2%

Gross Yield

5%

Local Sold Prices

45 sold prices from £180K to £398K, average is £299.9K. £2.6K/m² to £7.5K/m², average is £4.8K/m².

PriceDateDistanceAddressBeds 
£240K11/220.33 mi7, Bennett Close, Hounslow, Greater London TW4 5AE2
£330K05/240.33 miSofia Court, Flat 5, Issa Road, Hounslow, Greater London TW3 3JT2
£285K09/220.34 mi8, Bennett Close, Hounslow, Greater London TW4 5AE2
£312.5K06/230.34 mi17, Bennett Close, Hounslow, Greater London TW4 5AE2
£257K03/230.34 mi6, Bennett Close, Hounslow, Greater London TW4 5AE2
£267.5K12/200.34 mi11a, Islay Gardens, Hounslow, Greater London TW4 5DR2
£267.5K12/200.36 mi11a, Islay Gardens, Hounslow, Greater London TW4 5DR2
£277K09/210.36 mi5, Islay Gardens, Hounslow, Greater London TW4 5DR2
£285K03/230.36 mi53, Blackburn Way, Hounslow, Greater London TW4 5AH2
£275K03/230.36 mi3, Blackburn Way, Hounslow, Greater London TW4 5AH2
£320K04/230.36 mi74, Blackburn Way, Hounslow, Greater London TW4 5AH2
£317K05/220.38 mi48, Garrison Close, Hounslow, Greater London TW4 5EZ2
£282.5K03/230.41 miFlat 3, Wellington House, Beresford Gardens, Hounslow, Greater London TW4 5JF2
£300K07/220.49 miFlat 5, Harrier Court, Siddeley Drive, Hounslow, Greater London TW4 7DL2
£260K06/210.51 mi286a, Wellington Road South, Hounslow, Greater London TW4 5JT2
£273K06/210.53 mi9, Cranston Close, Hounslow, Greater London TW3 3DQ2
£335K05/230.55 miFlat 28, Smoothfield Court, Hibernia Road, Hounslow, Greater London TW3 3RJ2
£310K04/230.56 mi3, Cranston Close, Hounslow, Greater London TW3 3DQ2
£319.9K01/210.59 mi31, Cambria Close, Hounslow, Greater London TW3 3RR2
£330K10/200.7 mi273, Hanworth Road, Hounslow, Greater London TW3 3RZ2
£275K11/200.72 mi275, Hanworth Road, Hounslow, Greater London TW3 3RZ2
£292K04/230.75 mi238, Beavers Lane, Hounslow, Greater London TW4 6HQ2
£311K06/210.76 mi19a, St Stephens Road, Hounslow, Greater London TW3 2BH2
£321K06/210.76 mi19, St Stephens Road, Hounslow, Greater London TW3 2BH2
£300K02/210.77 mi276, Hanworth Road, Hounslow, Greater London TW3 3TY2
£312.5K12/200.79 mi38, Lichfield Road, Hounslow, Greater London TW4 6HS2
£312.5K12/200.79 mi38, Lichfield Road, Hounslow, Greater London TW4 6HS2
£337K12/220.82 mi129, Conway Road, Whitton, Hounslow, Greater London TW4 5LP2
£290K05/210.82 mi24, Lichfield Road, Hounslow, Greater London TW4 6HS2
£230K04/210.85 mi88, Edgar Road, Whitton, Hounslow, Greater London TW4 5QP2
£270K10/230.86 mi42, Montague Road, Hounslow, Greater London TW3 1LD2
£210K04/230.87 mi131, Edgar Road, Whitton, Hounslow, Greater London TW4 5QN2
£237.5K08/210.87 mi129, Edgar Road, Whitton, Hounslow, Greater London TW4 5QN2
£299.9K10/220.88 miFlat 64, Juniper Court, Hanworth Road, Hounslow, Greater London TW3 3TL2
£330K06/230.9 mi13, Roman Close, Feltham, Greater London TW14 0HF2
£320K11/220.9 mi18, Roman Close, Feltham, Greater London TW14 0HF2
£269.5K06/210.9 miFlat 78, Juniper Court, Hanworth Road, Hounslow, Greater London TW3 3TL2
£281K03/210.92 miFlat 3, Nuffield Court, Old Park Mews, Hounslow, Greater London TW5 0QX2
£335K11/220.92 mi201, Beavers Lane, Hounslow, Greater London TW4 6HG2
£398K05/210.94 mi136, Hanworth Road, Hounslow, Greater London TW3 1UG2
£365K10/220.95 mi10a, Whitton Waye, Whitton, Hounslow, Greater London TW3 2LU2
£320K09/210.95 mi2a, Whitton Waye, Whitton, Twickenham, Greater London TW3 2LU2
£269.9K04/210.96 mi44a, Collingwood Close, Twickenham, Greater London TW2 7AF2
£327.5K04/220.98 mi87, Travellers Way, Hounslow, Greater London TW4 7QB2
£180K05/220.98 mi5, Travellers Way, Hounslow, Greater London TW4 7QB2

Local Rents

51 rents from £1.5K/mo to £2.5K/mo, average is £1.9K/mo.

RentDateDistanceAddressBeds 
£2,00012/240.03 mi-2
£1,97503/250.03 mi-2
£1,95004/250.03 mi-2
£1,96504/250.03 mi-2
£2,15004/250.03 mi-2
£1,95004/250.03 mi-2
£2,20004/250.04 mi-2
£2,00010/240.04 mi-2
£2,00004/250.04 mi-2
£1,75011/240.14 mi-2
£1,95002/250.15 mi-2
£1,75011/240.16 mi-2
£2,00004/250.2 mi-2
£2,45004/250.2 mi-2
£2,00002/250.22 mi-2
£1,80010/240.22 miLinslade Close, Hounslow2
£2,00011/240.27 mi-2
£2,00011/240.27 mi-2
£1,95003/250.29 mi-2
£1,90002/240.31 mi-2
£1,90002/240.31 mi-2
£1,85002/250.31 mi-2
£2,10002/250.34 mi-2
£1,99501/250.34 mi-2
£2,00001/250.34 mi-2
£1,50010/240.35 miBlackburn Way, Hounslow2
£1,57510/240.36 miStaines Road, Hounslow, Middlesex, TW42
£1,65010/240.36 miRavensdale Gardens, Hounslow, Middlesex, TW42
£1,95011/240.37 mi-2
£1,90010/240.39 miInverness Road, Hounslow2
£2,50003/250.41 mi-2
£2,35004/250.41 mi-2
£1,65002/250.43 mi-2
£1,75004/250.43 mi-2
£2,20004/250.48 mi-2
£1,50002/250.48 mi-2
£1,80010/240.48 miAvondale Gardens, Hounslow, TW42
£1,80010/240.48 mi-2
£1,80010/240.49 mi141-149 Staines Road, Hounslow, TW32
£1,70004/250.49 mi-2
£2,00010/240.51 mi-2
£1,77510/240.52 miThe Blenheim Centre, Prince Regent Road, Hounslow TW32
£1,55010/240.52 miJuniper Court, Hanworth Road, Hounslow2
£2,05002/240.53 mi-2
£1,95012/240.53 mi-2
£1,95001/250.53 mi-2
£2,00004/250.54 mi-2
£1,95010/240.55 miSmoothfield Court, Hounslow TW32
£1,90002/240.55 mi-2
£1,95010/240.55 miSmoothfield Court, Hibernia Road, Hounslow2
£1,60010/240.56 mi-2

Local Area Statistics

Population in TW4

27,899

Population in Hounslow

96,666

Town centre distance

0.29 miles away

Nearest school

0.30 miles away

Nearest train station

0.62 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+17%

Sales demand

Balanced market

Capital growth (5yrs)

+36%

Property History

Listed for £444,500

March 8, 2025

Floor Plans

Description

  • Newly Built Development +
  • 3-5% Deposit Paid on Selected properties +
  • Incentives Offered +
  • Modern 2 Bedroom Apartment +
  • 2 year Rent Guarantee for Investors +
  • 10 minutes walk to Hounslow High Street and Hounslow West Tube Station +
  • Communal Garden +
  • Lift Access +

Galaxy Real Estate offers a modern 2-bedroom apartment with stylish design, spacious living areas, and a kitchen. Enjoy a desirable location with easy access to transport, shops, and attractions. Features include air conditioning, extra storage, and more. Perfect for modern living!

UP TO 5% DEPOSIT CONTRIBUTION BY DEVELOPPER CASH INCENTIVE AVAILABLE RENT GUARANTEE FOR 2 YEARS FOR INVESTORS

We are delighted to present this newly available 2-bedroom apartment, perfect for anyone looking for modern living with convenience. This stylish and contemporary apartment features an open-plan design with spacious living and dining areas that blend seamlessly, creating a bright and inviting atmosphere. Large windows fill the space with natural light, making it feel warm and welcoming.

The kitchen is sleek and fully equipped, with high-end appliances, generous counter space, and ample storage to meet all your cooking needs. Both bedrooms are well-sized, offering versatility whether you need a relaxing retreat or a home office. The bathroom is tastefully designed with modern finishes and fixtures.

Additional features include tiled flooring, air conditioning, MVHR, and extra storage options. The apartment is located in a desirable area with easy access to public transport, local shops, restaurants, and other amenities. Whether you're a busy professional, a couple, or a small family, this apartment offers the perfect space for a modern, urban lifestyle.

Nearby Attractions:

Hobbledown Heath: Just a 5-minute walk to Hobbledown Heath Theme Park.
Heathrow Airport: A short drive away, ideal for frequent travelers.
Osterley Park: Enjoy the nearby beautiful gardens and historic house.
Kew Gardens: Explore the famous botanical gardens, just a short distance from the apartment.

Agent Details

Galaxy Real Estate, Hayes

020 3840 3636

Next Steps?

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