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.
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
Similar Properties
Like this property? Maybe you'll like these ones close by too.
3 Bed House, Planning Permission, Harrow, HA2 8SN
£575,000
2 views • 2 months ago • 93 m²
3 Bed House, Planning Permission, Harrow, HA2 8QW
£700,000
1 views • 7 months ago • 93 m²
3 Bed House, Planning Permission, Northolt, UB5 4BP
£575,000
1 views • 2 months ago • 93 m²
3 Bed House, Planning Permission, Harrow, HA2 8PX
£570,000
2 views • 6 months ago • 92 m²