3 bedroom terraced for sale

£950,000 Guide Price

3

Bedrooms

1

Bathrooms

Floorplan

Guide Price 950,000 to 1,000,000.

Acorn are pleased to bring to the market this well presented 3 bedroom Victorian house situated in a quiet residential location on Dunstans Road. The house has been lovingly looked after but would benefit from updating throughout.

Currently measuring nearly 1100 sq. ft the house offers great potential to extend STPP. The ground floor comprises of the reception room to the front with period features including fireplace and large bay window, an open plan dining room and kitchen with Velux windows to the back and double doors leading into the mature garden. Occupying the first floor is the main bedroom to the front of the property with fitted wardrobes, a second double bedroom in the middle and a smaller bedroom to the rear with family bathroom.

At the end of the road you will find Peckham Rye Park and Commons 113 acres. There are loads of other gorgeous green spaces to call your local ones - Horniman Gardens, Goose Green and Dulwich Park just three examples. The added advantage of being close to several reputable schools further enhances the appeal of this property.

In addition to the handy run of shops on Forest Hill Road and Barry Road, enjoy those on Lordship and Rye Lane, as well as those of Honor Oak and Nunhead. North Cross Roads Saturday market is also close by.

Dunstans Road is a couple of minutes walk from Peckham Rye Park and The Herne Tavern (great pub garden) and is centrally located for shops, bars and transport links. The bus from the bottom of the road gets you directly into a plethora of destinations including Peckham Rye Station, The City and West End. Honor Oak Park rail station is also a convenient 15 minutes walk away and provides access to the Overground Line with great connections for the City and Canary Wharf.

Mortgage Calculator

Your property may be repossessed if you do not keep up repayments on your mortgage.

Monthly Payment: £4,108.44

Total Interest: £529,036.68

Overall Total: £1,479,036.68

Amortization For Monthly Payment: £4,108.44 over 30 years ( Based on 3.20% Interest )

YearInterest Principal Balance 
2025£30,120.30 £19,180.92 £930,819.08 
2026£29,497.43 £19,803.79 £911,015.29 
2027£28,854.33 £20,446.89 £890,568.40 
2028£28,190.35 £21,110.87 £869,457.52 
2029£27,504.80 £21,796.42 £847,661.11 
2030£26,796.100 £22,504.22 £825,156.88 
2031£26,066.21 £23,235.02 £801,921.87 
2032£25,311.68 £23,989.54 £777,932.33 
2033£24,532.66 £24,768.56 £753,163.76 
2034£23,728.34 £25,572.89 £727,590.87 
2035£22,897.89 £26,403.33 £701,187.55 
2036£22,040.48 £27,260.74 £673,926.81 
2037£21,155.23 £28,145.99 £645,780.82 
2038£20,241.23 £29,059.99 £616,720.83 
2039£19,297.55 £30,003.67 £586,717.15 
2040£18,323.23 £30,977.100 £555,739.16 
2041£17,317.26 £31,983.96 £523,755.20 
2042£16,278.63 £33,022.59 £490,732.60 
2043£15,206.27 £34,094.95 £456,637.65 
2044£14,099.09 £35,202.14 £421,435.51 
2045£12,955.95 £36,345.27 £385,090.24 
2046£11,775.69 £37,525.53 £347,564.71 
2047£10,557.10 £38,744.12 £308,820.59 
2048£9,298.94 £40,002.28 £268,818.31 
2049£7,999.93 £41,301.29 £227,517.01 
2050£6,658.73 £42,642.49 £184,874.52 
2051£5,273.98 £44,027.25 £140,847.28 
2052£3,844.26 £45,456.97 £95,390.31 
2053£2,368.11 £46,933.11 £48,457.20 
2054£844.03 £48,457.20 £0.00 

Return on Investment

£
£
£
£

Using your investment as a 25.00% deposit and £ 5,833 in costs for purchasing and getting ready to let.

Mortgage Required

£ 775,200

Mortgage Loan to Value

82%

Gross Yield

12%

Annual ROI

34%

Annual Rental Profit

£ 51,928

Cumulative Rental Profit

£ 519,280

Cost of Purchase

£ 62,700
  • Stamp Duty
    £ 36,250

    Stamp Duty is a tax paid on completion via your solicitor, the calculation includes the 3% surcharge for second homes.

  • Refurbishment Budget
    £ 23,750
  • Survey Costs
    £ 400
  • Mortgage Fees
    £ 1,000

    Your home may be repossessed if you do not keep up repayments on your mortgage.

  • Legal Fees
    £ 1,300

Adjust these figures

£

The refurbishment budget is set to 2.50% of the purchase price, but this will vary dependent on the suitability of the property for the rental market. Select a value that you feel is appropriate to the condition of the property.

£

This will vary between lenders, type of report and whether or not you are buying with a mortgage, for advice on which type of survey would be appropriate speak with an advisor from Preston Baker Financial Services.

£

Lenders will often charge a fees for the arrangement of a mortgage, for advice on what lenders may charge, speak with an advisor from Preston Baker Financial Services. Your home may be repossessed if you do not keep up repayments on your mortgage.

£

This is the sum of mortgage admin, land registry, search, bank transfer and any other fees incurred.

Purchase costs include assumed mortgage and survey costs which are estimated. For a quote contact a Preston Baker Financial Services mortgage advisor who can provide you with current and accurate information. The stamp duty calculation has applid the 3% stamp duty surcharge on the basis that this will be a second property.

Annual Costs

£ 62,072
  • Mortgage Interest
    £ 34,884

    The mortgage is assumed to be interest only. Your home may be repossessed if you do not keep up repayments on your mortgage.

  • Letting and Management Costs (Inc VAT)
    £ 15,048
  • Letting Fee
    £ 240
  • Maintenance
    £ 11,400
  • Insurance
    £ 500
  • Ground Rent
    £ 0
  • Service Charge
    £ 0

Adjust these figures

  %
  %
£
  %

This is the percentage of the rent that you will spend maintaining the property.

£

Ground Rent only applies to leasehold properties. This is an assumed ground rent, the confirmed figure can be found in the Property Information Questionnaire.

£

Service charge only applies to leasehold properties. The correct figure can found in the Property Information Questionnaire answered by the seller.

£

This is a standard, indicative figure only. Properties that have a service charge often have this included withing that charge. Please consult the Property Information Questionnaire for more information.

Total Profit

£ 1,054,030
  • Final Equity Profit
    £ 534,750

    Final Equity Profit = Final Property Value - Mortgage Required - Investment

  • Cumulative Rental Profit
    £ 519,280

    Cumulative Rental Profit = Annual rental profit x Time of Investment

Adjust these figures

  %

This is the assumed rate of house price inflation.

Final Property Value

£ 1,547,450

This is the property value at the end of the investment based on an assumed rate of % house price inflation.

Notes

The Property has been saved to your favorites

Love the most
Second best
Meets our criteria
May be
Last resort

0 / 5

Enquiry

Book an Appointment

Enter Details

Select Date and Time

May - 2025

MonTueWedThuFriSatSun

Sat May 24 2025

GNB Property

10 Minute Meeting

Sat May 24 2025

  

Check all Details

Submit

Booking Confirmed

All confirmed! We look forward to speaking with you.

10 Minute Meeting

Sat May 24 2025

A calendar invitation has been sent to your email address.
Message