No rent data on file — verify locally before offering.
Why it works
Monthly profit +$4,104/mo from completion — the no.1 reason to invest
411.4% 5y IRR — strong total return on capital
Stress Rent-covers-mortgage check PASS at 6.5% rate stress — lender-friendly
Why to be cautious
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
$11K
Return before costson price
—
est rent $5,331not enough comparables
Cash needed
$10K
deposit + costs
Monthly profit
+$4K
net of mgmt + voids
5y Return on your cash
2161.4%
after tax
IRR
411.4%
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $2,750
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$4,104
after mortgage, operating costs & tax
Income
Monthly rent+$5,331
After 2wk voids: $5,126/mo
Outgoings
Mortgage-$55
Operating costs-$1,172
show breakdown ▾
Management (10% of rent)-$533
CapEx reserve (5% of rent)-$267
Council Tax × voids (2w/yr)-$5
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price581.56%
Cash returnon cash504.43%
Gross margin$3,954
Cash needed$9,763
Monthly profit payback3m
Data confidence
Lender stress test
Rent-covers-mortgage check16.77
Rent-covers-mortgage check PASS (target 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.
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$63,972
$14,069
$659
$0
$9,357
$39,888
$39,888
Year 2
$65,891
$14,491
$659
$0
$9,697
$41,045
$80,933
Year 3
$67,868
$14,925
$659
$0
$10,105
$42,179
$123,112
Year 4
$69,904
$15,373
$659
$0
$10,526
$43,346
$166,458
Year 5
$72,001
$15,834
$659
$0
$10,960
$44,548
$211,006
Year 5 disposal
Disposal gain (gross)-$7,679
CGT$0
Net Disposal proceeds$11,841
What we verified
What we verified
2 total · click to expand
10011 ok · 0 caution · 0 fail · 1 unknown
Investor
Tenant profileUnknownRefurb costEstimate ready
Refurb cost& works budgetQ1 2026 rates
New kitchen + bathroom + light replumb + decor.
Total estimate
6-bed · 5-bath · 4107 sqft
$94k–$182k
$ per sqft
building cost only
$23–$44
Per-item breakdown (4 lines)
Kitchen · Full unit replacement$3,840–$8,640
5 × bathroom · Full strip + retile$16,625–$33,250
Paint + decor$28,749–$53,391
Flooring · Carpet on bedrooms + LVT/laminate downstairs$45,177–$86,247
Guide rates · UK May 2026
Tier-based bands — get a builder quote before exchanging.
Price & sale historyShort-let (SA) contextHousing-benefit (LHA) scheme detail
Strategy matrix
Compare 7 strategies side-by-side · best shown with ⭐
Strategy
Return before costson price
Monthly profit
Cash needed
5y Return on your cashon cash
Risk
Feasibility
⭐ Rent it out
581.56%
+$4,104
$9,763
2161.4%
Low
Feasible
Housing-benefit rent
436.15%
+$2,788
$9,763
1475.5%
Med
Feasible
Council lease
0.00%
-$223
$9,763
-143.2%
Low
Feasible
Refurb & refinance
581.56%
+$4,104
$11,963
1763.9%
Med
Feasible
Short-stay let / Airbnb
—
—
—
—
—
Disabled
Buy, improve & sell
0.00%
-$168
$19,965
-46%
Med
Feasible
Rent by the room
392.73%
+$1,675
$30,963
421.4%
—
Feasible
Comparables
sold within 0.5 mi
Schools & catchment
Acquisition costs
All figures in $
Purchase price$11,000
Deposit (25%)$2,750
Refurb$6,600
Legal + survey$1,700
Mortgage fees$1,165
Total cash neededdeposit + costs (loan covers the rest)$9,763
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Transfer tax at this price
State: NH
Effective rate1.50%
Total at sale$165
Flat 1.50% transfer tax
About this propertyNearby active comparables
Comparable rentals
same beds + type
No nearby rentals matched on postcode prefix + bedrooms + property type.
Other deals nearby
±25% price band
No other nearby investment deals matched on postcode prefix + bedrooms.
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
Price
$11K
vs comparable
Return before costs
—
est rent $5,331/monot enough comparables
Bedrooms
6
5 bath
What we verified
3 total
2001
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicUnknown
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $2,750
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$4,104
after mortgage, operating costs & tax
Income
Monthly rent+$5,331
After 2wk voids: $5,126/mo
Outgoings
Mortgage-$55
Operating costs-$1,172
show breakdown ▾
Management (10% of rent)-$533
CapEx reserve (5% of rent)-$267
Council Tax × voids (2w/yr)-$5
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price581.56%
Cash returnon cash504.43%
Gross margin$3,954
Cash needed$9,763
Monthly profit payback3m
Data confidence
Lender stress test
Rent-covers-mortgage check16.77
Rent-covers-mortgage check PASS (target 1.00)
Rent by the roomupside
Tap to expand
Rent by the room conversion upside—▾
Required
Rooms (3+)6 bd
If converted
Net Rent by the room yield—
Comparables
sold within 0.5 mi
Tax & exit
Ltd Co
Tax bandLtd Co 25%
Mortgage-interest tax rule credit$116
Annual rental tax$0
CGT yr 5$0 · company level
5y net total$211,006
Acquisition costs
$10K
25% deposit$2,750
Refurb$6,600
Legal + survey$1,700
Mortgage + broker$1,165
Cash needed$9,763
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Your notes
Auto-saves
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones Estimates not financial advice