Likely sold or withdrawnWe last saw this listing 16 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
↓ PRICE CUT ×1 −6%
⊞ View all 53
4 BED SINGLE-FAMILY HOMEListed 50d ago
4-bed single_family investor view
2297 Indian Oak Rd, Crewe, VA 23930 · 3,060 sqft · $147/sqft
No rent comparables — estimate is a rule-of-thumb fallback, not market data. Verify the rent locally before offering.
Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
Price
$450K
Return before costson price
5.02%
est rent $1,882not enough comparables
Cash needed
$306K
deposit + costs
Monthly profit
−$1K
net of mgmt + voids
5y Return on your cash
-22.1%
after tax
IRR
—
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $112,488
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $127,140–$237,080 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,400 legal + $750 survey
Mortgage fees ($)
2% product fee on $337,462.5 loan + $1,000 booking fee
Running costs
Management10%
0%20%
Typical rental agency rate
Void weeks
Typical voids for rental
Insurance ($/mo)
Typical building+landlord cover for $400K+
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
-$1,194
after mortgage, operating costs & tax
Rent in$1,810/mo
Where it goes
$2,245$831
Outgoings exceed rent — you top up $1,194/mo
Mortgage$2,245
Costs$831
Management$188
Maintenance$67
Insurance$40
CapEx reserve$94
Voids + council tax$9
Tax—
Shortfall−$1,194
Income
Monthly rent+$1,882
After 2wk voids: $1,810/mo
Outgoings
Mortgage-$2,245
Operating costs-$831
show breakdown ▾
Management (10% of rent)-$188
CapEx reserve (5% of rent)-$94
Council Tax × voids (2w/yr)-$9
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price5.02%
Cash returnon cash-4.68%
Gross margin$979
Cash needed$306,206
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.48
Rent-covers-mortgage check FAIL (need ≥ 1.00)
Year-by-year Monthly profit (5-yr horizon)
Net Monthly profit after tax. Rent + costs compound at their growth rates; mortgage principal amortises year-by-year for repayment loans.
Mortgage paydownRent profitbefore price growth
Full year-by-year breakdown
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$22,584
$9,971
$26,942
$0
$0
-$14,328
-$14,328
Year 2
$23,262
$10,270
$26,942
$0
$0
-$13,950
-$28,279
Year 3
$23,959
$10,578
$26,942
$0
$0
-$13,560
-$41,839
Year 4
$24,678
$10,895
$26,942
$0
$0
-$13,159
-$54,998
Year 5
$25,418
$11,222
$26,942
$0
$0
-$12,745
-$67,743
Year 5 disposal
Disposal gain (gross)-$158,847
CGT$0
Net Disposal proceeds$484,362
What we verified
What we verified
2 total · click to expand
20002 ok · 0 caution · 0 fail · 0 unknown
Investor
Tenant profileFamily let
Tenant profilelikely cohort4 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
University of Glasgow · 5705.7 km
Reason
4-bed house in a suburban area — family-let demand dominates; larger property may also work as a sharer HMO.
Likely sold or withdrawnWe last saw this listing 16 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
10/100
Marginal
5.02% — verify the rent + comps locally.
5.02% Return before costs — around the area average for this property type.
Monthly profit −$1,194/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Price
$450K
Return before costs
5.02%
est rent $1,882/monot enough comparables
Bedrooms
4
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $112,488
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $127,140–$237,080 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,400 legal + $750 survey
Mortgage fees ($)
2% product fee on $337,462.5 loan + $1,000 booking fee
Running costs
Management10%
0%20%
Typical rental agency rate
Void weeks
Typical voids for rental
Insurance ($/mo)
Typical building+landlord cover for $400K+
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
-$1,194
after mortgage, operating costs & tax
Rent in$1,810/mo
Where it goes
$2,245$831
Outgoings exceed rent — you top up $1,194/mo
Mortgage$2,245
Costs$831
Management$188
Maintenance$67
Insurance$40
CapEx reserve$94
Voids + council tax$9
Tax—
Shortfall−$1,194
Income
Monthly rent+$1,882
After 2wk voids: $1,810/mo
Outgoings
Mortgage-$2,245
Operating costs-$831
show breakdown ▾
Management (10% of rent)-$188
CapEx reserve (5% of rent)-$94
Council Tax × voids (2w/yr)-$9
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price5.02%
Cash returnon cash-4.68%
Gross margin$979
Cash needed$306,206
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.48
Rent-covers-mortgage check FAIL (need ≥ 1.00)
Year-by-year Monthly profit (5-yr horizon)
Net Monthly profit after tax. Rent + costs compound at their growth rates; mortgage principal amortises year-by-year for repayment loans.
Mortgage paydownRent profitbefore price growth
Full year-by-year breakdown
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$22,584
$9,971
$26,942
$0
$0
-$14,328
-$14,328
Year 2
$23,262
$10,270
$26,942
$0
$0
-$13,950
-$28,279
Year 3
$23,959
$10,578
$26,942
$0
$0
-$13,560
-$41,839
Year 4
$24,678
$10,895
$26,942
$0
$0
-$13,159
-$54,998
Year 5
$25,418
$11,222
$26,942
$0
$0
-$12,745
-$67,743
What we verified
3 total
3000
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily / Rent by the room
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Comparables
sold within 0.5 mi
Location & transport
Loading map…
PropertySchoolsUniversitiesStations
Transport detail not loaded for this property.
Acquisition costs
$306K
25% deposit$112,488
Refurb$182,110
Legal + survey$2,150
Mortgage + broker$7,749
Cash needed$306,206
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Make an offer
Pro analysis — outcome range, stress tests & portfolio impact
Your notes
Auto-saves
Sources: Zillow · County records · GreatSchools Estimates not financial advice