3 Bed Semi-Detached House, Refurb/BRRR, Hounslow, TW5 9DL, £529,950

Beaufort Gardens, Hounslow, TW5 9DL - 1 views - 12 days ago

Sold STC
Refurb/BRRR
ROI: 4%
~93 m²
+6 photos

ValuationOvervalued

Sold Prices£172K - £800K
Sold Prices/m²£1.9K/m² - £8.1K/m²

 

 

Square Metres

~93 m²
Price/m²£5.7K/m²

Value Estimate

£499,842

 

 

End Value (After Refurb)

£483,525

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£132,488

Stamp Duty & Legal Fees

£41,695

Refurb Costs

£49,088

Bridging Loan Interest

£13,911

Total Cash In

£238,932

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£483,525

Mortgage (After Refinance)

£362,644

Mortgage LTV

75%

Cash Left In

£238,932

Equity

£120,881

Rent Range

£1,700 - £5,500

Rent Estimate

£2,942

Running Costs/mo

£2,119

Cashflow/mo

£823

Cashflow/yr

£9,871

ROI

4%

Gross Yield

7%

Local Sold Prices

50 sold prices from £172K to £800K, average is £535.5K. £1.9K/m² to £8.1K/m², average is £5.4K/m².

PriceDateDistanceAddressBeds 
£578K12/220.02 mi12, St Leonards Gardens, Hounslow, Greater London TW5 9DH3
£500K12/220.09 mi106, Vicarage Farm Road, Hounslow, Greater London TW5 0AE3
£525K06/210.09 mi217, Vicarage Farm Road, Hounslow, Greater London TW5 0AQ3
£635K06/230.13 mi9, West Way, Hounslow, Greater London TW5 0JD3
£540K10/220.14 mi80, St Leonards Gardens, Hounslow, Greater London TW5 9DH3
£490K03/210.15 mi27, Victoria Gardens, Hounslow, Greater London TW5 9DD3
£470K01/210.16 mi13, Orchard Avenue, Hounslow, Greater London TW5 0DU3
£440K08/210.16 mi16, Orchard Avenue, Hounslow, Greater London TW5 0DU3
£530K02/230.19 mi94, Springwell Road, Hounslow, Greater London TW5 9EJ3
£530K07/220.19 mi104, Springwell Road, Hounslow, Greater London TW5 9BP3
£555K11/210.19 mi48, West Way, Hounslow, Greater London TW5 0JF3
£435K10/200.2 mi130, Springwell Road, Hounslow, Greater London TW5 9BP3
£482K04/210.2 mi100, Springwell Road, Hounslow, Greater London TW5 9BP3
£530K03/230.2 mi23, Adelaide Road, Hounslow, Greater London TW5 9AG3
£300K10/220.21 mi100, Orchard Avenue, Hounslow, Greater London TW5 0DX3
£535K11/230.21 mi94, Orchard Avenue, Hounslow, Greater London TW5 0DX3
£546.5K08/220.21 mi56, Orchard Avenue, Hounslow, Greater London TW5 0DX3
£536K11/210.21 mi82, Orchard Avenue, Hounslow, Greater London TW5 0DX3
£590K11/220.21 mi74, Orchard Avenue, Hounslow, Greater London TW5 0DX3
£172K05/230.21 mi55, Springwell Road, Hounslow, Greater London TW5 9EA3
£735K11/220.21 mi31, Shelley Crescent, Hounslow, Greater London TW5 9BQ3
£570K02/240.25 mi291, Vicarage Farm Road, Hounslow, Greater London TW5 0DR3
£650K10/230.25 mi82, Greencroft Road, Hounslow, Greater London TW5 0BH3
£555K01/210.26 mi86, Greencroft Road, Hounslow, Greater London TW5 0BH3
£445K12/200.28 mi244, Ash Grove, Hounslow, Greater London TW5 9DY3
£465K05/210.28 mi246, Ash Grove, Hounslow, Greater London TW5 9DY3
£621K10/200.29 mi51, Greencroft Road, Hounslow, Greater London TW5 0BH3
£638K05/210.29 mi45, Cranford Lane, Hounslow, Greater London TW5 9EP3
£557K12/230.3 mi56, The Warren, Hounslow, Greater London TW5 0JN3
£586K10/220.3 mi46, Browning Way, Hounslow, Greater London TW5 9BE3
£635K12/210.31 mi24, Dorset Waye, Hounslow, Greater London TW5 0ND3
£497K12/230.31 mi2, Dorset Waye, Hounslow, Greater London TW5 0ND3
£495K12/230.31 mi153, Ash Grove, Hounslow, Greater London TW5 9DX3
£495K08/210.31 mi93, Ash Grove, Hounslow, Greater London TW5 9DX3
£500K10/230.32 mi66, Ash Grove, Hounslow, Greater London TW5 9DR3
£575K10/230.32 mi10, Devon Waye, Hounslow, Greater London TW5 0NE3
£730K09/230.32 mi2, Browning Way, Hounslow, Greater London TW5 9BE3
£425K04/210.33 mi77, The Crossways, Hounslow, Greater London TW5 0JJ3
£600K03/230.33 mi131, The Crossways, Hounslow, Greater London TW5 0JJ3
£613.9K05/230.35 mi40, Vicarage Farm Road, Hounslow, Greater London TW3 4NW3
£800K02/240.36 mi43, Heston Avenue, Hounslow, Greater London TW5 9EU3
£450K11/200.36 mi11, Heston Avenue, Hounslow, Greater London TW5 9EU3
£610K06/210.37 mi99, Shelley Crescent, Hounslow, Greater London TW5 9BH3
£555K08/210.37 mi30, Heston Avenue, Hounslow, Greater London TW5 9EX3
£535K06/210.37 mi40, Heston Avenue, Hounslow, Greater London TW5 9EX3
£423K08/210.37 mi28, Queenswood Avenue, Hounslow, Greater London TW3 4LH3
£560K03/210.37 mi12, Meadow Waye, Hounslow, Greater London TW5 9EZ3
£575K09/220.38 mi43, Sutton Square, Hounslow, Greater London TW5 0JB3
£515K06/210.38 mi1, Sutton Square, Hounslow, Greater London TW5 0JB3
£425K03/210.38 mi37, Queenswood Avenue, Hounslow, Greater London TW3 4LG3

Local Rents

33 rents from £1.7K/mo to £5.5K/mo, average is £2.7K/mo.

RentDateDistanceAddressBeds 
£2,65010/240.13 mi-3
£2,30012/240.26 mi-3
£1,90012/240.26 mi-3
£3,50010/240.29 mi-3
£3,50010/240.29 mi-3
£3,10010/240.29 mi-3
£3,50010/240.29 mi-3
£2,59001/250.3 mi-3
£2,40010/240.32 miBlossom Waye, TW5 93
£2,45010/240.34 miWhytecroft, Heston3
£2,50010/240.34 mi-3
£2,50010/240.34 miWhytecroft, Middlesex, TW53
£2,60001/250.36 mi-3
£1,70011/240.4 mi-3
£2,75012/240.4 mi-3
£2,75012/240.4 mi-3
£2,80012/240.4 mi-3
£2,80012/240.4 mi-3
£2,70012/240.4 mi-3
£2,70001/250.4 mi-3
£2,47503/250.42 mi-3
£2,40003/250.44 mi-3
£2,50010/240.44 miWestbrook Road , Hounslow , TW53
£4,00011/240.46 mi-3
£4,00001/250.46 mi-3
£4,00011/240.47 mi-3
£4,00002/250.47 mi-3
£5,50012/240.47 mi-3
£4,00002/250.47 mi-3
£2,80011/240.47 mi-3
£2,40002/250.54 mi-3
£2,10003/250.54 mi-3
£2,50011/240.56 mi-3

Local Area Statistics

Population in TW5

29,196

Population in Hounslow

96,666

Town centre distance

0.76 miles away

Nearest school

0.20 miles away

Nearest train station

0.41 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+53%

Sales demand

Buyer's market

Capital growth (5yrs)

+46%

Property History

Listed for £529,950

March 19, 2025

Floor Plans

Description

  • No chain +
  • Blank canvas +
  • In need of modernising +
  • Good size rear garden +
  • Off street parking +
  • Walking distance to local schools +
  • Potential to extend +

A delightful three bedroom semi detached family home, offering the perfect blank canvas for any buyer and positioned on this quiet residential location. The property offers great potential to be extended to the rear (subject to planning) and currently consists of two reception rooms, kitchen, a shower room and a separate WC. To the rear is a long garden and off street parking to the front of the house. Available with no onward chain, the property is conveniently located minutes away from local bus stops, shops and a short journey to Hounslow West Tube Station.

Agent Details

Shaw & Co, Heston

020 3828 7172

Next Steps?

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