3 Bed Bungalow, Refurb/BRRR, Ruislip, HA4 8PD, £750,000

3 Elm Avenue, Ruislip, Middlesex, HA4 8PD - 9 days ago

Refurb/BRRR
62 m²
+7 photos

ValuationOvervalued

Sold Prices£512.5K - £938K
Sold Prices/m²£4.5K/m² - £10.8K/m²

 

 

Square Metres

62 m²
Price/m²£12.1K/m²

Value Estimate

£423,113

 

 

End Value (After Refurb)

£695,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£187,500

Stamp Duty & Legal Fees

£63,700

Refurb Costs

£32,800

Bridging Loan Interest

£19,688

Total Cash In

£305,438

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£695,000

Mortgage (After Refinance)

£521,250

Mortgage LTV

75%

Cash Left In

£305,438

Equity

£173,750

Rent Range

£650 - £3,000

Rent Estimate

£2,200

Running Costs/mo

£2,632

Cashflow/mo

£-432

Cashflow/yr

£-5,182

Gross Yield

4%

Local Sold Prices

50 sold prices from £512.5K to £938K, average is £675K. £4.5K/m² to £10.8K/m², average is £6.9K/m².

PriceDateDistanceAddressBeds 
£685K11/220.03 mi37, Elm Avenue, Ruislip, Greater London HA4 8PE3
£650K11/200.03 mi47, Elm Avenue, Ruislip, Greater London HA4 8PE3
£657K09/230.03 mi21, Elm Avenue, Ruislip, Greater London HA4 8PE3
£700K11/210.06 mi4, Morford Way, Ruislip, Greater London HA4 8SN3
£850K12/220.13 mi14, Lime Grove, Ruislip, Greater London HA4 8RY3
£555K04/210.13 mi21, Lime Grove, Ruislip, Greater London HA4 8RJ3
£516K12/200.14 mi14, Columbia Avenue, Ruislip, Greater London HA4 9SU3
£512.5K12/200.14 mi51, Columbia Avenue, Ruislip, Greater London HA4 9SU3
£525K07/230.14 mi52, Columbia Avenue, Ruislip, Greater London HA4 9SU3
£740K01/210.17 mi66, Crescent Gardens, Ruislip, Greater London HA4 8TA3
£670K06/210.18 mi6, The Close, Eastcote, Pinner, Greater London HA5 1PH3
£675K02/240.2 mi33, North View, Pinner, Greater London HA5 1PQ3
£550K05/210.2 mi14, Hoylake Gardens, Ruislip, Greater London HA4 9SJ3
£590K01/240.2 mi7, Mayfly Close, Eastcote, Pinner, Greater London HA5 1PD3
£585K10/220.21 mi8, Mayfly Close, Eastcote, Pinner, Greater London HA5 1PD3
£615K10/230.21 mi78, Elm Avenue, Ruislip, Greater London HA4 8PB3
£620K03/210.22 mi120, Linden Avenue, Ruislip, Greater London HA4 8UB3
£780K06/210.22 mi169, Linden Avenue, Ruislip, Greater London HA4 8TY3
£786K01/210.23 mi15, Myrtle Avenue, Ruislip, Greater London HA4 8SA3
£695K09/230.23 mi1, Myrtle Avenue, Ruislip, Greater London HA4 8SA3
£795K09/220.23 mi33, Acacia Avenue, Ruislip, Greater London HA4 8RQ3
£675K05/230.24 mi316, Field End Road, Ruislip, Greater London HA4 9PA3
£735.5K06/210.24 mi6, Myrtle Avenue, Ruislip, Greater London HA4 8RZ3
£692K11/210.24 mi98, Linden Avenue, Ruislip, Greater London HA4 8UB3
£560K11/200.24 mi18, Beech Avenue, Ruislip, Greater London HA4 8UQ3
£620K03/210.25 mi71, Southbourne Gardens, Ruislip, Greater London HA4 9TZ3
£570K11/200.25 mi67, Beech Avenue, Ruislip, Greater London HA4 8UG3
£938K11/230.25 mi18, Devonshire Road, Eastcote, Pinner, Greater London HA5 1TX3
£750K06/210.27 mi9, Boldmere Road, Pinner, Greater London HA5 1PJ3
£600K12/230.31 mi41, Sunningdale Avenue, Ruislip, Greater London HA4 9SS3
£610K05/210.31 mi27, Sunningdale Avenue, Ruislip, Greater London HA4 9SS3
£830K04/210.31 mi44, Beech Avenue, Ruislip, Greater London HA4 8UQ3
£732.5K10/210.31 mi2, Deane Croft Road, Pinner, Greater London HA5 1SR3
£525K02/210.32 mi24, Pine Gardens, Ruislip, Greater London HA4 9TL3
£610K06/210.32 mi268, Pine Gardens, Ruislip, Greater London HA4 9TG3
£731.5K01/230.32 mi88, Pine Gardens, Ruislip, Greater London HA4 9TJ3
£705K12/220.33 mi34, Sunningdale Avenue, Ruislip, Greater London HA4 9SR3
£771K06/210.33 mi10, Ivy Close, Pinner, Greater London HA5 1PU3
£750K09/230.33 mi61, North View, Pinner, Greater London HA5 1PT3
£560K04/210.34 mi56, Beech Avenue, Ruislip, Greater London HA4 8UQ3
£575K02/210.34 mi4, Springfield Gardens, Ruislip, Greater London HA4 9TQ3
£682.5K01/210.35 mi50, Newnham Avenue, Ruislip, Greater London HA4 9RN3
£670K01/210.35 mi37, Deane Way, Ruislip, Greater London HA4 8SX3
£663K01/210.35 mi37, Springfield Gardens, Ruislip, Greater London HA4 9TX3
£700K02/210.35 mi111, Hawthorne Avenue, Ruislip, Greater London HA4 8SR3
£550K04/210.35 mi61, Winslow Close, Pinner, Greater London HA5 2QY3
£732K12/200.36 mi53, Lowlands Road, Pinner, Greater London HA5 1TY3
£790K06/230.37 mi34, The Uplands, Ruislip, Greater London HA4 8QN3
£765K06/230.37 mi7, Newnham Avenue, Ruislip, Greater London HA4 9RW3
£790K12/200.37 mi1, Newnham Avenue, Ruislip, Greater London HA4 9RW3

Local Rents

25 rents from £650/mo to £3K/mo, average is £2.2K/mo.

RentDateDistanceAddressBeds 
£1,85004/240.08 miField End Road, Pinner3
£2,40012/240.21 mi-3
£2,15003/250.24 mi-3
£3,00012/240.32 mi-3
£2,30003/250.32 mi-3
£65001/250.34 mi-3
£65001/250.34 mi-3
£2,50001/250.36 mi-3
£1,90004/240.36 miKent Gardens, Ruislip, HA43
£2,15004/240.42 miBoundary Road, Pinner, HA53
£2,00004/240.44 miBrixham Crescent, Ruislip, Middlesex, HA43
£2,40012/240.47 miThe Sigers, Pinner, HA53
£2,40005/240.47 mi-3
£1,88512/240.47 mi-3
£2,16012/240.47 mi-3
£2,20004/240.52 miWoodlands Avenue, Ruislip, HA43
£2,20004/240.52 miWoodlands Avenue, Ruislip, HA43
£2,20012/240.53 mi-3
£2,20004/240.53 miChelston Road, Ruislip, HA43
£2,60004/240.54 miOld Hatch Manor, Ruislip3
£2,70004/240.59 miField End Road, Ruilsip, HA4 9NY3
£2,40004/240.6 miChelston Approach, Ruislip HA43
£2,80004/240.61 miHarlech Gardens, Pinner3
£2,10004/240.61 miRuislip Manor, Middlesex3
£2,50003/240.61 miBeverley Road, Ruislip, Middlesex, HA43

Local Area Statistics

Population in HA4

50,092

Town centre distance

0.68 miles away

Nearest school

0.30 miles away

Nearest train station

0.15 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+44%

Sales demand

Seller's market

Capital growth (5yrs)

+21%

Property History

Listed for £750,000

March 25, 2025

Floor Plans

Description

  • Three/four bedroom detached bungalow +
  • Potential to extend (stpp) +
  • Large lounge/dining room +
  • Sunroom & utility room +
  • Garage & own driveway +
  • Well maintained garden +

We are pleased to offer this three/four bedroom detached bungalow offering a substantial amount of living space for the growing family in one of the area’s most sought after roads close proximity to shops, amenities and transport links. In need of some general updating and modernisation to create your own bespoke beautiful home. Potential to extend (stpp). The property is entered via a welcoming hallway with doors to all rooms. The kitchen has wall and base units, space for appliances and leads to a utility area as well as a sun room. The generously sized living room has a feature fire and a large window allowing plenty of light to flood the room there is also a large storage cupboard spanning the width of the property. The sizable bedrooms have plenty of space for wardrobes and additional furniture. A family bathroom completes this bungalow. The loft is boarded with power, light and a ladder. The well-maintained garden is bordered with mature bushes and shrubs, it has a has a patio area adjacent to the property and a grassed area. The front of the property is neatly paved providing off street parking for several vehicles along with a garage and car port. Loft boarded with power, light and a ladder. The well-maintained garden is bordered with mature bushes and shrubs, it has a has a patio area adjacent to the property and a grassed area. The front of the property is neatly paved providing off street parking for several vehicles along with a garage and car port. Verified Material Information: Council tax band: Band E London Borough of: Hillingdon Council tax annual charge: £2278.09pa Tenure: Freehold Property construction: Energy Performance rating: E Garage: Yes Parking: Driveway Property construction: Standard form 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 Electricity supply: Mains electricity Solar Panels: No Other electricity sources: No Water supply: Sewerage: Mains Heating features: Central heating Broadband: FTTP (Fibre to the Premises) Mobile coverage: O2 - Excellent, Vodafone - Excellent, Three - Excellent, EE - Excellent 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: E

Agent Details

Lawrence Rand, Ruislip

01895 541010

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.