3 Bed Terraced House, Planning Permission, Harrow, HA2 8PR, £525,000

Arundel Drive, Harrow, HA2 8PR - 10 days ago

Sold STC
Planning
ROI: 1%
~93 m²
+8 photos

ValuationUndervalued











Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£131,250

Stamp Duty & Legal Fees

£41,200

Refurb Costs

£49,200

Bridging Loan Interest

£13,781

Total Cash In

£237,181

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£504,588

Mortgage (After Refinance)

£378,441

Mortgage LTV

75%

Cash Left In

£237,181

Equity

£126,147

Rent Range

£1,700 - £2,800

Rent Estimate

£2,249

Running Costs/mo

£2,047

Cashflow/mo

£202

Cashflow/yr

£2,424

ROI

1%

Gross Yield

5%













Local Rents

38 rents from £1.7K/mo to £2.8K/mo, average is £2.3K/mo.

RentDateDistanceAddressBeds 
£2,25002/240.03 miArundel Drive, Harrow, HA23
£2,45003/250.03 mi-3
£2,30003/250.14 mi-3
£2,20012/240.17 mi-3
£2,20004/240.2 miArundel Drive, Harrow3
£2,80012/240.21 mi-3
£2,30012/240.23 mi-3
£2,30001/250.23 mi-3
£2,50012/240.25 mi-3
£2,00002/250.25 mi-3
£2,05003/250.26 mi-3
£2,30002/240.34 miKings Road, Harrow3
£2,40003/250.36 mi-3
£2,30003/250.36 mi-3
£2,30003/250.36 mi-3
£2,30003/250.39 mi-3
£2,30012/240.39 mi-3
£2,50003/250.39 mi-3
£2,30003/250.39 mi-3
£2,20001/250.43 mi-3
£2,10001/250.45 mi-3
£2,65012/240.48 mi-3
£2,65003/250.48 mi-3
£2,75012/240.48 mi-3
£2,29504/240.48 miField End Road Ruislip HA43
£2,60002/240.48 miRoxeth Grove, South Harrow, Harrow, HA23
£1,85012/240.49 mi-3
£1,85012/240.49 mi-3
£2,25004/240.53 miLeamington Crescent, Harrow3
£2,60004/240.56 mi-3
£1,85001/250.56 mi-3
£1,85001/250.56 mi-3
£1,87504/240.57 miValentine Road, Harrow3
£1,82512/240.59 mi-3
£1,70012/240.59 mi-3
£2,20004/240.61 miMalvern Avenue, Harrow, HA23
£2,00003/250.61 mi-3
£2,15004/250.61 mi-3

Local Area Statistics

Population in HA2

55,273

Population in Harrow

164,559

Town centre distance

2.41 miles away

Nearest school

0.20 miles away

Nearest train station

0.38 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+1%

Sales demand

Buyer's market

Capital growth (5yrs)

+25%

Property History

Listed for £525,000

March 25, 2025

Floor Plans

Description

  • Three bedroom terraced house +
  • Two receptions +
  • Family bathroom +
  • Rear garden +
  • Popular road +
  • Close to transport link & amenities +

A welcoming hallway leads to the living room boasting a large front aspect bay window and attractive wood flooring. A neatly appointed kitchen has a range of wall and base units, ample work surfaces and space for appliances. The dining room flows effortlessly via an archway from the kitchen and has plenty of space for entertaining, French doors open out to a lovely rear garden. To the first floor are three generously sized bedrooms with the master bedroom benefitting from a wall of fitted wardrobes. Completing the first floor is a fresh fully tiled family bathroom comprising of a white three-piece suite. The rear garden is mainly laid to lawn with a paved patio area adjacent to the property. Arundel Drive is located near South Harrow, Rayners Lane and Northolt Park stations providing links into Central London via the Metropolitan, Piccadilly and over ground lines. This road is within easy reach of shops, further transport links, recreation grounds, local junior and secondary schools. Verified Material Information: Council tax band: Band D London Borough of: Harrow Council tax annual charge: £2286.32pa Tenure: Freehold Property construction: Energy Performance rating: C Garage: No Property construction: Alterations to the property (loft or garage conversion, removal of internal walls/chimneys: No Installation of replacement windows, roof windows, rooflights or glazed doors since 1 April 2002: No Suppliers: Electricity supply: Mains electricity Solar Panels: No Other electricity sources: No Water supply: Sewerage: Mains Heating: Heating features: Hive Broadband & mobile coverage: Broadband: FTTP (Fibre to the Premises) Mobile coverage: O2 - Excellent, Vodafone - Excellent, Three - Excellent, EE - Excellent Additional information: Building safety issues: No Restrictions - Listed Building: No Restrictions - Conservation Area: No Restrictions - Tree Preservation Orders: None Public right of way: No Long-term flood risk: No Coastal erosion risk: No Planning permission issues: No Accessibility and adaptations: None Coal mining area: No Non-coal mining area: Yes All information is provided without warranty. Contains HM Land Registry data © Crown copyright and database right 2021. This data is licensed under the Open Government Licence v3.0. The information contained is intended to help you decide whether the property is suitable for you. You should verify any answers which are important to you with your property lawyer or surveyor or ask for quotes from the appropriate trade experts: builder, plumber, electrician, damp, and timber expert.

EPC Rating: D

Agent Details

Lawrence Rand, Ruislip

01895 541010

Next Steps?

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