4 Bed Semi-Detached House, Refurb/BRRR, Hounslow, TW5 0AD, £875,000

Shenley Road, Hounslow, TW5 0AD - 1 views - 18 days ago

Refurb/BRRR
ROI: 1%
~129 m²
+4 photos

ValuationOvervalued

Sold Prices£298K - £875K
Sold Prices/m²£3.3K/m² - £6K/m²

 

 

Square Metres

~129.26 m²
Price/m²£6.8K/m²

Value Estimate

£639,030

 

 

End Value (After Refurb)

£668,667

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£218,750

Stamp Duty & Legal Fees

£76,200

Refurb Costs

£68,226

Bridging Loan Interest

£22,969

Total Cash In

£387,894

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£668,667

Mortgage (After Refinance)

£501,500

Mortgage LTV

75%

Cash Left In

£387,894

Equity

£167,167

Rent Range

£750 - £5,500

Rent Estimate

£2,953

Running Costs/mo

£2,700

Cashflow/mo

£253

Cashflow/yr

£3,034

ROI

1%

Gross Yield

4%

Local Sold Prices

50 sold prices from £298K to £875K, average is £613.5K. £3.3K/m² to £6K/m², average is £5K/m².

PriceDateDistanceAddressBeds 
£828K07/230.07 mi26, Broad Walk, Hounslow, Greater London TW5 9AQ4
£500K06/210.11 mi8, Victoria Gardens, Hounslow, Greater London TW5 9DE4
£672.5K08/230.11 mi9, Adelaide Road, Hounslow, Greater London TW5 9AG4
£742.5K11/230.19 mi6, Greencroft Road, Hounslow, Greater London TW5 0BQ4
£500K12/200.24 mi8, Kingswood Avenue, Hounslow, Greater London TW3 4LL4
£695K11/210.27 mi112, Greencroft Road, Hounslow, Greater London TW5 0BH4
£680K07/220.28 mi179, Springwell Road, Hounslow, Greater London TW5 9BN4
£625K06/210.29 mi7, Lynmouth Gardens, Hounslow, Greater London TW5 9DZ4
£580K12/200.3 mi42, Browning Way, Hounslow, Greater London TW5 9BE4
£664K06/210.3 mi11, The Crossways, Hounslow, Greater London TW5 0JH4
£664K06/210.3 mi11, The Crossways, Hounslow, Greater London TW5 0JH4
£548K02/240.32 mi79, Queenswood Avenue, Hounslow, Greater London TW3 4LG4
£650K12/200.34 mi28, The Crossways, Hounslow, Greater London TW5 0JP4
£298K05/220.37 mi67, Ash Grove, Hounslow, Greater London TW5 9DU4
£775K06/210.37 mi47, St Pauls Close, Hounslow, Greater London TW3 3DF4
£657K01/230.38 mi50, St Pauls Close, Hounslow, Greater London TW3 3DF4
£800K01/240.42 mi94, Burns Way, Hounslow, Greater London TW5 9BB4
£575K06/210.42 mi12, Prospect Close, Hounslow, Greater London TW3 4JL4
£755K08/230.44 mi20, Devon Waye, Hounslow, Greater London TW5 0NE4
£540K06/210.49 mi57, Armytage Road, Hounslow, Greater London TW5 9JL4
£500K11/220.49 mi10, Stratton Close, Hounslow, Greater London TW3 4JP4
£735K10/230.5 mi69, Meadow Waye, Hounslow, Greater London TW5 9EY4
£690K03/230.5 mi1, Dale Avenue, Hounslow, Greater London TW4 7ER4
£610K04/230.5 mi29, Ravensdale Road, Hounslow, Greater London TW4 7EU4
£765K09/230.51 mi50, Heston Avenue, Hounslow, Greater London TW5 9EX4
£625K09/230.51 mi18, Heston Avenue, Hounslow, Greater London TW5 9EX4
£680K08/230.53 mi27, Berkeley Waye, Hounslow, Greater London TW5 9HJ4
£590K04/230.55 mi42, Manor Avenue, Hounslow, Greater London TW4 7JL4
£463K11/210.57 mi34, Ferndale Avenue, Hounslow, Greater London TW4 7ES4
£540K12/200.6 mi31, The Vale, Hounslow, Greater London TW5 9HT4
£525K09/220.61 mi117, Martindale Road, Hounslow, Greater London TW4 7EZ4
£575K04/210.62 mi39, Church Road, Hounslow, Greater London TW5 0LU4
£690K12/230.63 mi37, Dene Avenue, Hounslow, Greater London TW3 3AQ4
£550K03/210.65 mi101, Sutton Road, Hounslow, Greater London TW5 0PN4
£520K05/230.73 mi44, Sark Close, Hounslow, Greater London TW5 0PZ4
£605K12/230.73 mi61, Marnell Way, Hounslow, Greater London TW4 7LZ4
£630K06/210.74 mi13, Hogarth Gardens, Hounslow, Greater London TW5 0QS4
£488.2K07/210.75 mi46, Walnut Tree Road, Hounslow, Greater London TW5 0LR4
£585K12/200.76 mi7, Hogarth Gardens, Hounslow, Greater London TW5 0QS4
£540K09/230.78 mi37, Walnut Tree Road, Hounslow, Greater London TW5 0LP4
£475K08/230.82 mi175, Beavers Lane, Hounslow, Greater London TW4 6HG4
£800K03/230.82 mi8, Lampton Avenue, Hounslow, Greater London TW3 4EN4
£588K09/220.83 mi6, Cambridge Close, Hounslow, Greater London TW4 7BG4
£612K06/230.83 mi90, Cambridge Close, Hounslow, Greater London TW4 7BG4
£560K10/200.84 mi12, Old Cote Drive, Hounslow, Greater London TW5 0RW4
£615K04/210.84 mi32, Eton Avenue, Hounslow, Greater London TW5 0HB4
£470K03/210.85 mi17, The Alders, Hounslow, Greater London TW5 0HP4
£615K08/220.86 mi40, Cambridge Close, Hounslow, Greater London TW4 7BG4
£875K10/220.86 mi6, Sutton Road, Hounslow, Greater London TW5 0PF4
£785K08/220.89 mi15, Berwyn Avenue, Hounslow, Greater London TW3 4ET4

Local Rents

51 rents from £750/mo to £5.5K/mo, average is £2.7K/mo.

RentDateDistanceAddressBeds 
£2,65010/240.06 mi-3
£2,60010/240.07 miVicarage Farm Road, Hounslow, Middlesex, TW54
£2,60003/250.09 mi-4
£75010/240.17 mi-4
£3,50010/240.21 mi-3
£3,50010/240.21 mi-3
£3,50010/240.21 mi-3
£3,10010/240.21 mi-3
£2,60001/250.22 mi-3
£2,30012/240.23 mi-3
£3,50003/250.26 mi-4
£3,30012/240.3 mi-5
£1,70011/240.3 mi-3
£1,90012/240.32 mi-3
£4,00011/240.33 mi-3
£4,00001/250.33 mi-3
£2,65010/240.35 miMoulton Avenue, Hounslow4
£2,50010/240.38 mi-4
£2,70004/250.39 mi-5
£2,80003/250.39 mi-4
£3,30002/250.4 mi-4
£2,59001/250.42 mi-3
£2,45010/240.43 miWhytecroft, Heston3
£2,50010/240.43 mi-3
£2,50010/240.43 miWhytecroft, Middlesex, TW53
£2,50011/240.44 mi-3
£2,40010/240.45 miBlossom Waye, TW5 93
£2,60002/240.46 mi-4
£2,70002/250.47 mi-4
£2,90011/240.47 mi-4
£2,40002/250.47 mi-3
£2,05003/250.47 mi-3
£3,10001/250.49 mi-5
£4,80010/240.49 mi-6
£4,00002/250.5 mi-3
£4,00011/240.5 mi-3
£5,50012/240.5 mi-3
£4,00003/250.5 mi-3
£2,47503/250.51 mi-3
£5,00004/250.52 mi-6
£2,75012/240.53 mi-3
£2,75012/240.53 mi-3
£2,80012/240.53 mi-3
£2,80012/240.53 mi-3
£2,70012/240.53 mi-3
£2,70001/250.53 mi-3
£2,50010/240.53 miWestbrook Road , Hounslow , TW53
£3,35003/250.55 mi-4
£3,00002/250.56 mi-4
£2,30003/250.57 mi-3
£2,70003/250.57 mi-4

Local Area Statistics

Population in TW5

29,196

Population in Hounslow

96,666

Town centre distance

0.64 miles away

Nearest school

0.20 miles away

Nearest train station

0.28 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+53%

Sales demand

Buyer's market

Capital growth (5yrs)

+46%

Property History

Listed for £875,000

March 21, 2025

Floor Plans

Description

  • Semi-Detached House +
  • Substantial House - 1,942sq ft. +
  • Four Bedroom/Three Bathrooms +
  • Driveway for Multiple Cars +
  • Immaculately Presented +
  • No Chain +

This impressive four bedroom, three bathroom semi-detached family home is located on a popular and sought after residential road. Offering more than 1,941 square feet of generous living space, the current owners have spared no expense having undertaken an impressive ground floor rear extension, in addition to high quality renovations throughout. We love the large patio and landscaped garden.

As you enter you're welcomed by an entrance hallway leading to at front reception room. To the rear there is a fantastically large rear extended kitchen/dining reception room with bi-fold doors spilling onto a large garden which has been beautifully landscaped, creating the wow-factor when entertaining family and friends. The kitchen is fully fitted with integrated appliances, dishwasher, hob, oven, microwave and plate warmer drawer. There is also a handy downstairs shower room and WC. The entire ground floor has underfloor heating throughout. On the first floor there are three spacious bedrooms and an elegant family bathroom. The loft has been cleverly extended optimising the space to accommodate a good size bedroom with an en suite.

Shenley Road is conveniently situated close to excellent local schools, amenities and transport links. Hounslow West Tube Station (Piccadilly line) is a short walk away with regular services to Central London and Heathrow Airport. There is also easy access to the A4/M4 in and out of London.

Tenure: Freehold
Council Tax Band: E

Information contained within this listing is for guidance only and should be checked and confirmed (prior to proceeding).

Agent Details

Dexters, Isleworth

020 8560 1177

Next Steps?

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