3 Bed Terraced House, Single Let, Staines, TW18 3EG, £390,000

Railway Terrace, Staines-upon-Thames, TW18 3EG - 6 days ago

BTL
ROI: 5%
~93 m²
+9 photos

ValuationUndervalued

Sold Prices£342K - £720K
Sold Prices/m²£3.8K/m² - £8.1K/m²

 

 

Square Metres

~93 m²
Price/m²£4.2K/m²

Value Estimate

£481,565
BMV23%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£97,500

Stamp Duty & Legal Fees

£27,700

Total Cash In

£125,200

 

 

Cash Out

 

Rent Range

£1,995 - £4,350

Rent Estimate

£2,225

Running Costs/mo

£1,684

Cashflow/mo

£541

Cashflow/yr

£6,495

ROI

5%

Gross Yield

7%

Local Sold Prices

50 sold prices from £342K to £720K, average is £450K. £3.8K/m² to £8.1K/m², average is £5.1K/m².

PriceDateDistanceAddressBeds 
£395K06/210.03 mi13, Railway Terrace, Staines-upon-thames, Surrey TW18 3EG3
£380K12/220.05 mi7, Hythe Road, Staines-upon-thames, Surrey TW18 3ED3
£485.3K12/230.08 mi172, Wendover Road, Staines-upon-thames, Surrey TW18 3DF3
£465K12/220.1 mi179, Wendover Road, Staines-upon-thames, Surrey TW18 3DF3
£370K12/220.1 mi183, Wendover Road, Staines-upon-thames, Surrey TW18 3DF3
£411K05/210.1 mi189, Wendover Road, Staines-upon-thames, Surrey TW18 3DF3
£420K03/230.1 mi195, Wendover Road, Staines-upon-thames, Surrey TW18 3DF3
£405K01/240.12 mi42, Wendover Road, Staines-upon-thames, Surrey TW18 3DE3
£530K10/200.12 mi20, Wendover Road, Staines, Surrey TW18 3DE3
£342K04/210.13 mi27, Goring Road, Staines, Surrey TW18 3EH3
£680K10/220.14 mi27, Goring Road, Staines-upon-thames, Surrey TW18 3EH3
£485K05/230.17 mi3, Meadow Gardens, Staines-upon-thames, Surrey TW18 3HE3
£422.5K11/200.17 mi15, Meadow Gardens, Staines-upon-thames, Surrey TW18 3HE3
£415K11/230.17 mi18, The Causeway, Staines-upon-thames, Surrey TW18 3AQ3
£440K05/230.19 mi25, Claremont Road, Staines-upon-thames, Surrey TW18 3AS3
£570K09/230.19 mi42, Claremont Road, Staines-upon-thames, Surrey TW18 3AS3
£555K01/240.19 mi13, Claremont Road, Staines-upon-thames, Surrey TW18 3AS3
£450K04/230.22 mi23, Chandos Road, Staines-upon-thames, Surrey TW18 3AT3
£507K08/210.26 mi26, St Pauls Road, Staines-upon-thames, Surrey TW18 3HH3
£490K04/230.27 mi76, Hythe Park Road, Egham, Surrey TW20 8DA3
£403K06/210.27 mi60, Hythe Park Road, Egham, Surrey TW20 8DA3
£560K06/230.27 mi9, Island Close, Staines-upon-thames, Surrey TW18 4YZ3
£635K03/230.29 mi71, Wendover Road, Staines-upon-thames, Surrey TW18 3DD3
£395K09/210.3 mi22, Bowes Road, Staines-upon-thames, Surrey TW18 3ET3
£480K01/230.3 mi50, Bowes Road, Staines-upon-thames, Surrey TW18 3ET3
£352K12/200.31 mi50, Bowes Road, Staines, Surrey TW18 3ET3
£427K12/220.32 mi11, Bowes Road, Staines-upon-thames, Surrey TW18 3EU3
£590K11/200.33 mi16, Riverside Drive, Staines, Surrey TW18 3JN3
£520K03/210.33 mi18, Riverside Drive, Staines-upon-thames, Surrey TW18 3JN3
£592K12/220.33 mi28, The Causeway, Staines-upon-thames, Surrey TW18 3AX3
£550K09/230.33 mi17, Hythefield Avenue, Egham, Surrey TW20 8DD3
£494K12/200.33 mi57, Hythe Field Avenue, Egham, Surrey TW20 8DD3
£425K11/200.33 mi71, Hythe Field Avenue, Egham, Surrey TW20 8DD3
£500K12/230.33 mi21, Hythefield Avenue, Egham, Surrey TW20 8DD3
£415K02/210.34 mi119, Thorpe Lea Road, Egham, Surrey TW20 8HB3
£720K12/200.34 mi153, Church Street, Staines-upon-thames, Surrey TW18 4XZ3
£415K01/230.34 mi25, New Road, Staines-upon-thames, Surrey TW18 3DH3
£450K09/230.34 mi20, Glebe Road, Egham, Surrey TW20 8BT3
£445K06/210.34 mi32, Glebe Road, Egham, Surrey TW20 8BT3
£420K03/210.34 mi18, Glebe Road, Egham, Surrey TW20 8BT3
£535K11/220.34 mi23, New Road, Staines-upon-thames, Surrey TW18 3DJ3
£540K01/230.34 mi26, Hythefield Avenue, Egham, Surrey TW20 8DE3
£450K01/210.35 mi8, Chertsey Lane, Staines-upon-thames, Surrey TW18 3JU3
£580K03/230.36 mi59, Glebe Road, Egham, Surrey TW20 8BU3
£390K10/200.37 mi22, Hythefield Avenue, Egham, Surrey TW20 8DE3
£396K06/210.37 mi44, Bishops Way, Egham, Surrey TW20 8EW3
£540K09/220.37 mi120, Thorpe Lea Road, Egham, Surrey TW20 8BL3
£465K07/230.37 mi16, Century Road, Staines-upon-thames, Surrey TW18 3DB3
£400K03/210.38 mi33, New Road, Staines, Surrey TW18 3DA3
£430K05/210.39 mi103, Church Street, Staines-upon-thames, Surrey TW18 4XS3

Local Rents

11 rents from £2K/mo to £4.3K/mo, average is £2.4K/mo.

RentDateDistanceAddressBeds 
£2,50002/250.09 mi-3
£2,35003/250.22 mi-3
£2,20003/250.31 mi-3
£2,30010/240.31 miRoundway, Egham, TW203
£2,30010/240.31 mi-3
£4,35010/240.35 mi-3
£4,35010/240.35 mi-3
£4,35001/250.35 mi-3
£3,65003/250.35 mi-3
£2,30002/250.43 mi-3
£1,99510/240.62 miSurrey, TW203

Local Area Statistics

Population in TW18

25,458

Population in Staines

41,638

Town centre distance

0.68 miles away

Nearest school

0.20 miles away

Nearest train station

0.80 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+10%

Sales demand

Buyer's market

Capital growth (5yrs)

+7%

Property History

Listed for £390,000

March 28, 2025

Floor Plans

Description

  • Three Bedroom Semi Detached Cottage
  • Two Reception Rooms
  • 60' Enclosed Rear Garden
  • Convenient Location
  • Close to Excellent Local Facilities +

Entrance Hall
Stairs to first floor landing.

Dining Room
Window to rear aspect, built in storage cupboards, radiator.

Lounge
Sealed unit double glazed bay window to front aspect, fireplace feature, built in cupboard, radiator.

Kitchen
Wall and floor units, work surfaces, stainless steel sink unit, built in oven and hob, space for fridge/freezer, part sealed unit double glazed door to rear garden.

Bathroom
Enclosed panelled bath with mixer tap and shower attachment. pedestal wash hand basin, built in cupboard housing boiler and plumbing and space for washing machine, radiator, frosted window. Door to ..

Separate WC
Low level WC, sealed unit double glazed frosted window.

First Floor Landing
Doors to bedrooms 1 and 2.

Bedroom 1
Sealed unit double glazed window to front aspect, built in wardrobe cupboard, built in cupboard, radiator.

Bedroom 2
Sealed unit double glazed window to rear aspect, built in cupboards/wardrobes, radiator. Step down to ..

Bedroom 3
Sealed unit double glazed window to rear aspect, built in wardrobe cupboard, cupboard housing hot water tank and storage space, radiator.

To The Front
Small garden to front.

To The Rear
Approximately 60' to rear with lawned and patio areas, pond with water feature, hedging and fencing to sides providing a degree of privacy, side pedestrian access via gate, covered patio area.

EPC Rating: D

Property Ref: 0975

Please note - Complete accuracy cannot be guaranteed. Always check the details before agreeing to purchase, this includes checking on the existence of relevant permissions. We can assist, if requested.
Measurements - All measurements quoted are approximate
Fixtures, Fittings & Appliances -The Fixtures, Fittings & Appliances have not been tested and therefore no guarantee can be given that they are in working order
Internal Photographs - Photographs are reproduced for general information and it cannot be inferred that any item shown is included in the sale
Ordnance Survey Maps & Crown copyright 2007. All rights reserved

Agent Details

Swans Estate Agents, Ashford

01784 918979

Next Steps?

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