3 Bed Detached House, Refurb/BRRR, Northampton, NN3 3DH, £310,000

Cavendish Drive, Northampton, Northamptonshire, NN3 3DH - a month ago

Refurb/BRRR
Planning
ROI: 1%
~93 m²
+12 photos

ValuationOvervalued

Sold Prices£168K - £850K
Sold Prices/m²£2.4K/m² - £4.7K/m²

 

 

Square Metres

~93 m²
Price/m²£3.3K/m²

Value Estimate

£292,286

 

 

End Value (After Refurb)

£300,606

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£77,500

Stamp Duty & Legal Fees

£19,700

Refurb Costs

£41,155

Bridging Loan Interest

£8,138

Total Cash In

£148,243

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£300,606

Mortgage (After Refinance)

£225,455

Mortgage LTV

75%

Cash Left In

£148,243

Equity

£75,152

Rent Range

£1,150 - £1,850

Rent Estimate

£1,400

Running Costs/mo

£1,239

Cashflow/mo

£161

Cashflow/yr

£1,927

ROI

1%

Gross Yield

5%

Local Sold Prices

50 sold prices from £168K to £850K, average is £320K. £2.4K/m² to £4.7K/m², average is £3.5K/m².

PriceDateDistanceAddressBeds 
£168K03/210.06 mi26, Bowthorpe Close, Northampton, Northamptonshire NN3 3EJ3
£360K07/230.08 mi21, Trimley Close, Northampton, West Northamptonshire NN3 3DL3
£345K06/230.11 mi66, Cavendish Drive, Northampton, West Northamptonshire NN3 3HL3
£247K11/230.13 mi27, Annesley Close, Northampton, West Northamptonshire NN3 3HD3
£386.5K02/210.13 mi5, Stratton Close, Northampton, Northamptonshire NN3 3HQ3
£187K06/210.14 mi11, Denbigh Road, Northampton, West Northamptonshire NN3 3HF3
£320K04/240.15 mi25, Westcott Way, Northampton, West Northamptonshire NN3 3BE3
£301K12/200.15 mi20, Westcott Way, Northampton, Northamptonshire NN3 3BE3
£220K12/200.15 mi32, Westcott Way, Northampton, Northamptonshire NN3 3BE3
£296K12/220.16 mi8, Westcott Way, Northampton, West Northamptonshire NN3 3BE3
£300K02/240.18 mi3, Barnstaple Close, Northampton, West Northamptonshire NN3 3BH3
£340K11/220.27 mi10, Williton Close, Northampton, West Northamptonshire NN3 3BG3
£440K01/230.29 mi334, Billing Road East, Northampton, West Northamptonshire NN3 3LJ3
£295K10/230.29 mi58, Bridgewater Drive, Northampton, West Northamptonshire NN3 3AG3
£285K09/210.3 mi373, Billing Road East, Northampton, West Northamptonshire NN3 3LL3
£250K05/210.31 mi373, Billing Road East, Northampton, West Northamptonshire NN3 3LL3
£425K12/220.31 mi357, Billing Road East, Northampton, West Northamptonshire NN3 3LL3
£380K08/230.32 mi350, Billing Road East, Northampton, West Northamptonshire NN3 3LJ3
£245K11/200.33 mi103, Bridgewater Drive, Northampton, Northamptonshire NN3 3AF3
£320K09/230.35 mi33, Taunton Avenue, Northampton, West Northamptonshire NN3 3LY3
£334K10/230.35 mi55, Taunton Avenue, Northampton, West Northamptonshire NN3 3LY3
£320K11/210.37 mi6, Ellis Way, Northampton, Northamptonshire NN3 3BF3
£315K12/220.42 mi12, Campanula Close, Northampton, West Northamptonshire NN3 3QG3
£300K08/210.43 mi20, Campanula Close, Northampton, Northamptonshire NN3 3QG3
£325K04/210.43 mi32, Campanula Close, Northampton, Northamptonshire NN3 3QG3
£330K06/230.45 mi11, Landcross Drive, Northampton, West Northamptonshire NN3 3LR3
£310K04/210.45 mi4, Taunton Avenue, Northampton, Northamptonshire NN3 3LX3
£342K07/230.46 mi40, Landcross Drive, Northampton, West Northamptonshire NN3 3LS3
£263.3K06/230.46 mi52, Church Way, Weston Favell, Northampton, West Northamptonshire NN3 3BX3
£325K03/210.49 mi39, Parracombe Way, Northampton, Northamptonshire NN3 3ND3
£350K08/230.51 mi30, Hillside Way, Northampton, West Northamptonshire NN3 3AW3
£607.5K12/230.51 mi11, Graspin Lane, Northampton, West Northamptonshire NN3 3BU3
£230K09/230.53 mi4, Woodborough Gardens, Northampton, West Northamptonshire NN3 9US3
£397K01/220.55 mi3, Cheriton Way, Northampton, Northamptonshire NN1 5SB3
£490K10/210.56 mi35, Tanfield Lane, Northampton, Northamptonshire NN1 5RN3
£350K04/240.56 mi8, Priory Court, Northampton, West Northamptonshire NN3 3LE3
£490K10/210.58 mi35, Tanfield Lane, Northampton, Northamptonshire NN1 5RN3
£376.9K03/210.58 mi16, Meshaw Crescent, Northampton, Northamptonshire NN3 3NF3
£310K06/210.59 mi34, Princess Close, Northampton, West Northamptonshire NN3 3NR3
£400K10/230.61 mi17, Rushmere Crescent, Northampton, West Northamptonshire NN1 5SA3
£850K06/210.63 mi31, Abington Park Crescent, Northampton, Northamptonshire NN3 3AD3
£375K01/210.63 mi8, Meadway, Northampton, Northamptonshire NN3 3BP3
£315K09/230.64 mi30, St Peters Gardens, Weston Favell, Northampton, West Northamptonshire NN3 3JT3
£236.5K03/210.64 mi14, Mapperley Drive, Northampton, Northamptonshire NN3 9UF3
£265K10/210.64 mi35, Mapperley Drive, Northampton, Northamptonshire NN3 9UF3
£240K10/210.64 mi47, Mapperley Drive, Northampton, Northamptonshire NN3 9UF3
£250K02/240.64 mi43, Mapperley Drive, Northampton, West Northamptonshire NN3 9UF3
£499.9K07/220.65 mi25, Rushmere Road, Northampton, West Northamptonshire NN1 5RZ3
£280K12/200.65 mi71, High Street, Weston Favell, Northampton, Northamptonshire NN3 3JS3
£340K02/240.69 mi556, Wellingborough Road, Northampton, West Northamptonshire NN3 3JA3

Local Rents

11 rents from £1.1K/mo to £1.9K/mo, average is £1.4K/mo.

RentDateDistanceAddressBeds 
£1,20006/240.16 miWestcott Way, Northampton NN3 3BE3
£1,30006/240.16 miBelstead Road, Northampton, NN33
£1,15006/240.29 miBluebell Court, Abington Vale, Northampton NN3 3XH3
£1,25006/240.36 miWisteria Way, Abington Vale, Northampton NN3 3QB3
£1,85008/240.54 miCheriton Way, Rushmere - NN13
£1,60007/240.54 miMeshaw Crescent, Northampton, NN33
£1,40007/240.54 miMeshaw Crescent, Northampton, NN33
£1,40007/240.54 mi-3
£1,60007/240.55 miChurch Way, Weston Favel, Northampton3
£1,39506/240.59 miWeston Way, Weston Favell Village, Northampton3
£1,25006/240.61 miRushmere Crescent3

Local Area Statistics

Population in NN3

68,971

Population in Northampton

281,924

Town centre distance

1.86 miles away

Nearest school

0.30 miles away

Nearest train station

2.59 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+46%

Sales demand

Seller's market

Capital growth (5yrs)

+29%

Property History

Listed for £310,000

March 9, 2025

Floor Plans

Description

  • 3 Bedroom family home, situated on a corner plot +
  • Spacious lounge/diner and conservatory +
  • Single Garage with driveway parking +
  • Popular location in Abington Vale, close to local schools, parks & amenities +
  • Development potential – perfect for renovation or extension (STPP) +

This wondeful family home sits on a good sized corner plot, with a walled private garden to the side and rear aspects. A single garage offers scope for conversion if required (subject to necessary planning permission) along with a driveway providing off-road parking. The property features a spacious dual aspect lounge/diner with an adjoining conservatory to the rear providing additional living space and a lovely view of the garden. The well equipped functional kitchen offers plenty of storage, work surfaces and integrated appliances.  Upstairs, you will find three well-proportioned bedrooms that offer plenty of natural light, alongside a good sized practical shower room. Outside you will find lawned gardens to both side and rear aspects. The walled rear garden is fully enclosed and private offering a blank canvas for planting and landscaping, and could be opened up by removal of the wall to incorporate the large lawned area to the side if desired. There is also a patio area and gated side access.  Abington Vale is an increasingly popular residential area in Northampton, known for its excellent transport links and amentiies, with easy access to the A45, M1, and Northampton train station offering direct services to London Euston and Birmingham. This desirable area is particularly popular among families due to its family friendly community and location within close proximity to primary and secondary schooling all within walking distance. The area offers a variety of local shops, cafes, and green spaces like Abington Park providing a perfect setting for outdoor activities, leisurely walks, or family picnics. Northampton town centre, with its broader range of shopping, dining, and cultural attractions, is just a very short drive away.

Agent Details

EweMove, Covering East Midlands

01274 015899

Next Steps?

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