Likely sold or withdrawnWe last saw this listing 62 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
⊞ View all 35
2 BED MULTI-FAMILYListed 67d ago
Solid return with caution flags
375 Susan Ct, Lincoln, CA 95648 · 994 sqft · $422/sqft
Real 7.73% return before costs but flagged risks need pricing in.
Why it works
7.73% return before costs — above-market
Why to be cautious
Monthly profit −$312/mo — significantly negative — real recurring drain
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
−$312/mo
You top up $312/mo
Price
$419K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$193K
Deposit + fees + refurb
Return before costson price7.73%5-yr return on cash -6%Rent est. $2,699 ($2,619–$2,781)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,619–$2,781/mo · n=14
Financing
DepositYour cash in — the rest is the mortgage25% · $104,750
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $54,830–$102,790 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,400 legal + $750 survey
Mortgage fees ($)
2% product fee on $314,250 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
-$312
after mortgage, operating costs & tax
Rent in$2,699/mo
$2,595Collected
$2,595/mo actually reaches you — the other $104 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$2,091Mortgage$921Costs
Outgoings exceed rent — you top up $312/mo
Mortgage$2,091
Costs$921
Management$270
Maintenance$67
Insurance$40
CapEx reserve$135
Voids + council tax$7
Ltd co. accounts$104
Tax—
Shortfall−$312
Returns
Return before costson price7.73%
Cash returnon cash-1.94%
Gross margin$1,675
Cash needed$193,449
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.75
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
$32,388
$11,046
$25,089
$0
$0
-$3,747
-$3,747
Year 2
$33,360
$11,378
$25,089
$0
$0
-$3,107
-$6,854
Year 3
$34,360
$11,719
$25,089
$0
$0
-$2,447
-$9,301
Year 4
$35,391
$12,071
$25,089
$0
$0
-$1,768
-$11,069
Year 5
$36,453
$12,433
$25,089
$0
$0
-$1,068
-$12,138
Year 5 disposal
Disposal gain (gross)-$57,295
CGT$0
Net Disposal proceeds$451,045
What we verified
What we verified
2 total · click to expand
20002 ok · 0 caution · 0 fail · 0 unknown
Investor
Tenant profileMixed demand
Tenant profilelikely cohort2 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Aberdeen · 7921.6 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Likely sold or withdrawnWe last saw this listing 62 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
57/100
Caution
Real 7.73% — fundamentals work.
7.73% Return before costs — above-market
Monthly cashflow
−$312/mo
You top up $312/mo
Price
$419K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$193K
Deposit + fees + refurb
Return before costson price7.73%5-yr return on cash -6%Rent est. $2,699 ($2,619–$2,781)
Bedrooms
2
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,619–$2,781/mo · n=14
Financing
DepositYour cash in — the rest is the mortgage25% · $104,750
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $54,830–$102,790 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,400 legal + $750 survey
Mortgage fees ($)
2% product fee on $314,250 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
-$312
after mortgage, operating costs & tax
Rent in$2,699/mo
$2,595Collected
$2,595/mo actually reaches you — the other $104 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$2,091Mortgage$921Costs
Outgoings exceed rent — you top up $312/mo
Mortgage$2,091
Costs$921
Management$270
Maintenance$67
Insurance$40
CapEx reserve$135
Voids + council tax$7
Ltd co. accounts$104
Tax—
Shortfall−$312
Returns
Return before costson price7.73%
Cash returnon cash-1.94%
Gross margin$1,675
Cash needed$193,449
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.75
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
$32,388
$11,046
$25,089
$0
$0
-$3,747
-$3,747
Year 2
$33,360
$11,378
$25,089
$0
$0
-$3,107
-$6,854
Year 3
$34,360
$11,719
$25,089
$0
$0
-$2,447
-$9,301
Year 4
$35,391
$12,071
$25,089
$0
$0
-$1,768
-$11,069
Year 5
$36,453
$12,433
$25,089
$0
$0
-$1,068
-$12,138
What we verified
3 total
2100
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily let
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Comparables
sold within 0.5 mi
Location & transport
Loading map…
PropertySchoolsUniversitiesStations
Transport detail not loaded for this property.
Acquisition costs
$193K
25% deposit$104,750
Refurb$78,810
Legal + survey$2,150
Mortgage + broker$7,285
Cash needed$193,449
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