Likely sold or withdrawnWe last saw this listing 99 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
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
+$103/mo
Barely breaks even each month
Price
$245K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$158K
Deposit + fees + refurb
Return before costson price10.28%5-yr return on cash 6%Rent est. $2,098 ($2,037–$2,161)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,037–$2,161/mo · n=8
Financing
DepositYour cash in — the rest is the mortgage25% · $61,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $62,915–$117,805 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $183,750 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 $200K–$400K
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
+$103
after mortgage, operating costs & tax
Rent in$2,098/mo
$2,017Collected
$2,017/mo actually reaches you — the other $81 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$1,222Mortgage$772Costs
$103/mo left as profit · 5% of rent kept
Mortgage$1,222
Costs$772
Management$210
Maintenance$67
Insurance$28
CapEx reserve$105
Voids + council tax$6
Ltd co. accounts$104
Tax—
Profit+$103
Returns
Return before costson price10.28%
Cash returnon cash0.79%
Gross margin$1,245
Cash needed$157,932
Monthly profit payback100+ yrs
Data confidence
Lender stress test
Rent-covers-mortgage check0.92
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
$25,176
$9,264
$14,670
$0
$236
$1,006
$1,006
Year 2
$25,931
$9,542
$14,670
$0
$327
$1,392
$2,398
Year 3
$26,709
$9,828
$14,670
$0
$420
$1,791
$4,189
Year 4
$27,510
$10,123
$14,670
$0
$516
$2,201
$6,390
Year 5
$28,336
$10,427
$14,670
$0
$615
$2,624
$9,014
Year 5 disposal
Disposal gain (gross)-$78,223
CGT$0
Net Disposal proceeds$263,737
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 Glasgow · 5978.5 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Likely sold or withdrawnWe last saw this listing 99 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
84/100
Strong
Real 10.28% — fundamentals work.
10.28% Return before costs — above-market
Monthly cashflow
+$103/mo
Barely breaks even each month
Price
$245K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$158K
Deposit + fees + refurb
Return before costson price10.28%5-yr return on cash 6%Rent est. $2,098 ($2,037–$2,161)
Bedrooms
2
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,037–$2,161/mo · n=8
Financing
DepositYour cash in — the rest is the mortgage25% · $61,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $62,915–$117,805 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $183,750 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 $200K–$400K
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
+$103
after mortgage, operating costs & tax
Rent in$2,098/mo
$2,017Collected
$2,017/mo actually reaches you — the other $81 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$1,222Mortgage$772Costs
$103/mo left as profit · 5% of rent kept
Mortgage$1,222
Costs$772
Management$210
Maintenance$67
Insurance$28
CapEx reserve$105
Voids + council tax$6
Ltd co. accounts$104
Tax—
Profit+$103
Returns
Return before costson price10.28%
Cash returnon cash0.79%
Gross margin$1,245
Cash needed$157,932
Monthly profit payback100+ yrs
Data confidence
Lender stress test
Rent-covers-mortgage check0.92
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
$25,176
$9,264
$14,670
$0
$236
$1,006
$1,006
Year 2
$25,931
$9,542
$14,670
$0
$327
$1,392
$2,398
Year 3
$26,709
$9,828
$14,670
$0
$420
$1,791
$4,189
Year 4
$27,510
$10,123
$14,670
$0
$516
$2,201
$6,390
Year 5
$28,336
$10,427
$14,670
$0
$615
$2,624
$9,014
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
$158K
25% deposit$61,250
Refurb$90,360
Legal + survey$1,700
Mortgage + broker$4,675
Cash needed$157,932
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