3 Bed Terraced House, Refurb/BRRR, Ruislip, HA4 9SA, £650,000

Chelston Road, Ruislip, HA4 9SA - 3 views - 15 days ago

Refurb/BRRR
Planning
~93 m²
+13 photos

ValuationOvervalued

Sold Prices£275K - £830K
Sold Prices/m²£3.7K/m² - £10.8K/m²

 

 

Square Metres

~93 m²
Price/m²£7K/m²

Value Estimate

£579,303

 

 

End Value (After Refurb)

£636,273

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£162,500

Stamp Duty & Legal Fees

£53,700

Refurb Costs

£49,200

Bridging Loan Interest

£17,063

Total Cash In

£284,213

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£636,273

Mortgage (After Refinance)

£477,205

Mortgage LTV

75%

Cash Left In

£284,213

Equity

£159,068

Rent Range

£650 - £3,100

Rent Estimate

£2,200

Running Costs/mo

£2,448

Cashflow/mo

£-248

Cashflow/yr

£-2,980

Gross Yield

4%

Local Sold Prices

50 sold prices from £275K to £830K, average is £560K. £3.7K/m² to £10.8K/m², average is £6.6K/m².

PriceDateDistanceAddressBeds 
£500K04/210.01 mi16, Chelston Road, Ruislip Manor, Ruislip, Greater London HA4 9SB3
£590K11/230.02 mi5, Chelston Road, Ruislip Manor, Ruislip, Greater London HA4 9SA3
£475K03/210.02 mi43, Chelston Road, Ruislip Manor, Ruislip, Greater London HA4 9SA3
£550K07/230.06 mi11, Chudleigh Way, Ruislip, Greater London HA4 8TS3
£504K06/210.06 mi11, Chudleigh Way, Ruislip, Greater London HA4 8TS3
£620K12/200.09 mi27, Dulverton Road, Ruislip, Greater London HA4 9AE3
£480K06/230.1 mi30, Dulverton Road, Ruislip, Greater London HA4 9AD3
£530K12/210.1 mi23, Dawlish Drive, Ruislip, Greater London HA4 9SF3
£617.5K03/230.11 mi53, Brixham Crescent, Ruislip, Greater London HA4 8TU3
£475K03/210.12 mi36, Dawlish Drive, Ruislip, Greater London HA4 9SD3
£560K06/210.13 mi9, Wilder Close, Ruislip, Greater London HA4 9LU3
£275K05/230.14 mi84a, Victoria Road, Ruislip, Greater London HA4 0AL3
£456K01/210.15 mi11, Beverley Road, Ruislip, Greater London HA4 9AL3
£490K05/230.15 mi50, Dulverton Road, Ruislip, Greater London HA4 9AG3
£475K06/210.15 mi122, Dulverton Road, Ruislip, Greater London HA4 9AG3
£445K06/210.15 mi92, Dulverton Road, Ruislip, Greater London HA4 9AG3
£530K01/210.16 mi2, Mansfield Avenue, Ruislip, Greater London HA4 9LX3
£560K04/210.17 mi56, Beech Avenue, Ruislip, Greater London HA4 8UQ3
£630K06/230.2 mi18, Sunnydene Avenue, Ruislip, Greater London HA4 6AF3
£830K04/210.2 mi44, Beech Avenue, Ruislip, Greater London HA4 8UQ3
£565K02/230.2 mi1, Selby Chase, Ruislip, Greater London HA4 9AX3
£508K06/230.2 mi33, Ashburton Road, Ruislip, Greater London HA4 6AA3
£475K08/210.21 mi111, Dulverton Road, Ruislip, Greater London HA4 9AH3
£572K04/210.22 mi42, Ashburton Road, Ruislip, Greater London HA4 6AB3
£515K03/210.23 mi10, Forbes Way, Ruislip, Greater London HA4 9LP3
£575K11/220.26 mi69, Flemming Avenue, Ruislip, Greater London HA4 9LE3
£710K10/230.26 mi38, Shenley Avenue, Ruislip, Greater London HA4 6BX3
£570K11/200.26 mi67, Beech Avenue, Ruislip, Greater London HA4 8UG3
£560K11/200.26 mi18, Beech Avenue, Ruislip, Greater London HA4 8UQ3
£692K11/210.27 mi98, Linden Avenue, Ruislip, Greater London HA4 8UB3
£635K03/230.27 mi12, Salcombe Way, Ruislip, Greater London HA4 6BA3
£680K08/230.27 mi77, Seaton Gardens, Ruislip, Greater London HA4 0BD3
£525K02/210.28 mi24, Pine Gardens, Ruislip, Greater London HA4 9TL3
£558K07/230.28 mi103, Torrington Road, Ruislip, Greater London HA4 0AR3
£473K12/200.29 mi25, Bessingby Road, Ruislip, Greater London HA4 9BT3
£620K03/210.29 mi120, Linden Avenue, Ruislip, Greater London HA4 8UB3
£780K06/210.29 mi169, Linden Avenue, Ruislip, Greater London HA4 8TY3
£790K06/230.3 mi34, The Uplands, Ruislip, Greater London HA4 8QN3
£452K04/210.3 mi58a, Seaton Gardens, Ruislip, Greater London HA4 0AY3
£790K03/230.3 mi36, Westholme Gardens, Ruislip, Greater London HA4 8QH3
£663K01/210.3 mi37, Springfield Gardens, Ruislip, Greater London HA4 9TX3
£565K06/210.31 mi113, Cornwall Road, Ruislip, Greater London HA4 6AH3
£615K10/230.33 mi78, Elm Avenue, Ruislip, Greater London HA4 8PB3
£795K09/220.33 mi33, Acacia Avenue, Ruislip, Greater London HA4 8RQ3
£543K12/200.33 mi114, Torrington Road, Ruislip, Greater London HA4 0AU3
£780K08/230.34 mi56, The Ridgeway, Ruislip, Greater London HA4 8QQ3
£590K10/210.35 mi9, Tiverton Road, Ruislip, Greater London HA4 0BW3
£455K04/230.35 mi78, Hatherleigh Road, Ruislip, Greater London HA4 6AU3
£505K06/210.36 mi151, Beverley Road, Ruislip, Greater London HA4 9AP3
£475K11/200.37 mi24, Lynmouth Drive, Ruislip, Greater London HA4 9BZ3

Local Rents

22 rents from £650/mo to £3.1K/mo, average is £2.2K/mo.

RentDateDistanceAddressBeds 
£2,20012/240.03 mi-3
£2,20004/240.03 miChelston Road, Ruislip, HA43
£1,88512/240.05 mi-3
£2,16012/240.05 mi-3
£2,40004/240.1 miChelston Approach, Ruislip HA43
£2,00004/240.1 miBrixham Crescent, Ruislip, Middlesex, HA43
£2,25012/240.17 mi-3
£2,50003/240.17 miBeverley Road, Ruislip, Middlesex, HA43
£3,00012/240.19 mi-3
£2,30003/250.19 mi-3
£2,10004/240.2 miRuislip Manor, Middlesex3
£2,25003/250.22 mi-3
£2,15003/250.27 mi-3
£2,00004/240.28 miBessingby Road, Ruislip, HA43
£65001/250.37 mi-3
£65001/250.37 mi-3
£2,00004/240.4 miBeverley Road , Ruislip HA4 9AS3
£2,60004/240.4 miOld Hatch Manor, Ruislip3
£2,25004/240.41 miVictoria Road, Ruislip, Middlesex3
£3,10012/240.46 mi-3
£2,60012/240.5 mi-3
£1,85004/240.59 miField End Road, Pinner3

Local Area Statistics

Population in HA4

50,092

Town centre distance

0.18 miles away

Nearest school

0.10 miles away

Nearest train station

0.20 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+44%

Sales demand

Seller's market

Capital growth (5yrs)

+21%

Property History

Listed for £650,000

March 19, 2025

Floor Plans

Description

  • CHAIN FREE +
  • END TERRACE 'B' TYPE MANOR HOME +
  • THREE BEDROOMS +
  • TWO RECEPTION ROOMS +
  • NEW BOILER INSTALLED NOVEMBER 2024 +
  • VERY SHORT WALK TO RUISLIP MANOR HIGH STREET +
  • LARGE GARDEN +
  • GARAGE +
  • OFF STREET PARKING +
  • 1,229 SQ.FT. +

Situated on the sought-after Chelston Road, this three-bedroom end-terrace 'B' Type Manor home offers a fantastic opportunity for buyers looking to put their own stamp on a property. Having been extended to the rear and above the garage, the house provides excellent potential for renovation and modernisation.

Description - Upon entering, the ground floor features two well-proportioned reception rooms, providing versatile living and dining areas. The kitchen is adjacent to the sitting room, which overlooks the spacious garden, making it perfect for family gatherings or entertaining. Additionally, the property benefits from a garage, offering both storage and the potential for further conversion, subject to planning permissions. Upstairs, the first floor hosts three well-sized bedrooms, ideal for a growing family, along with a family bathroom. The extended section above the garage enhances the overall accommodation, adding valuable extra space.

Outside - The front of the property includes a paved driveway for off street parking. The rear garden is mostly paved with a large patio towards the home whereas the borders contain mature trees and shrubs. The end of the garden contains a useful storage shed.

Location - Located just a short distance from Ruislip Manor and Ruislip Gardens stations, as well as highly regarded local schools, parks, and amenities, this home is ideally positioned for families and commuters alike. This is a rare opportunity to acquire a home in this desirable area, with scope to enhance and add value. Early viewing is highly recommended.

Agent Details

Coopers, Ruislip Manor

01895 544408

Next Steps?

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