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 →
Monthly cashflow
−$108/mo
You top up $108/mo
Price
$470K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$260K
Deposit + fees + refurb
Return before costson price8.66%5-yr return on cash 0%Rent est. $3,390 ($3,104–$3,702)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $3,104–$3,702/mo · n=5
Financing
DepositYour cash in — the rest is the mortgage25% · $117,475
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $92,280–$172,340 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,400 legal + $750 survey
Mortgage fees ($)
2% product fee on $352,425 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
-$108
after mortgage, operating costs & tax
Rent in$3,390/mo
$3,260Collected
$3,260/mo actually reaches you — the other $130 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$2,345Mortgage$1,153Costs
Outgoings exceed rent — you top up $108/mo
Mortgage$2,345
Costs$1,153
Management$339
Maintenance$67
Insurance$40
CapEx reserve$170
Voids + council tax$9
Ltd co. accounts$104
Tax—
Shortfall−$108
Returns
Return before costson price8.66%
Cash returnon cash-0.50%
Gross margin$2,107
Cash needed$260,358
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.83
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
$40,680
$13,837
$28,136
$0
$0
-$1,293
-$1,293
Year 2
$41,900
$14,252
$28,136
$0
$0
-$488
-$1,781
Year 3
$43,157
$14,679
$28,136
$0
$65
$277
-$1,504
Year 4
$44,452
$15,120
$28,136
$0
$227
$969
-$535
Year 5
$45,786
$15,573
$28,136
$0
$394
$1,682
$1,147
Year 5 disposal
Disposal gain (gross)-$107,921
CGT$0
Net Disposal proceeds$505,837
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 cohort5 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
University of Aberdeen · 7338 km
Reason
5-bed house in a suburban area — family-let demand dominates; larger property may also work as a sharer HMO.
Return before costson price8.66%5-yr return on cash 0%Rent est. $3,390 ($3,104–$3,702)
Bedrooms
5
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $3,104–$3,702/mo · n=5
Financing
DepositYour cash in — the rest is the mortgage25% · $117,475
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $92,280–$172,340 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,400 legal + $750 survey
Mortgage fees ($)
2% product fee on $352,425 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
-$108
after mortgage, operating costs & tax
Rent in$3,390/mo
$3,260Collected
$3,260/mo actually reaches you — the other $130 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$2,345Mortgage$1,153Costs
Outgoings exceed rent — you top up $108/mo
Mortgage$2,345
Costs$1,153
Management$339
Maintenance$67
Insurance$40
CapEx reserve$170
Voids + council tax$9
Ltd co. accounts$104
Tax—
Shortfall−$108
Returns
Return before costson price8.66%
Cash returnon cash-0.50%
Gross margin$2,107
Cash needed$260,358
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.83
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
$40,680
$13,837
$28,136
$0
$0
-$1,293
-$1,293
Year 2
$41,900
$14,252
$28,136
$0
$0
-$488
-$1,781
Year 3
$43,157
$14,679
$28,136
$0
$65
$277
-$1,504
Year 4
$44,452
$15,120
$28,136
$0
$227
$969
-$535
Year 5
$45,786
$15,573
$28,136
$0
$394
$1,682
$1,147
What we verified
3 total
3000
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicRent by the room / sharers
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
$260K
25% deposit$117,475
Refurb$132,310
Legal + survey$2,150
Mortgage + broker$8,049
Cash needed$260,358
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