Likely sold or withdrawnWe last saw this listing 21 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 →
Price
$530K
Return before costson price
7.19%
est rent $3,177not enough comparablesRange $2,905–$3,474/mo (Q1–Q3)
Cash needed
$304K
deposit + costs
Monthly profit
−$548
net of mgmt + voids
5y Return on your cash
-8.2%
after tax
IRR
—
cash + capital
Rent Range
$2,905–$3,474
Q1–Q3 of comps
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,905–$3,474/mo · n=13
Financing
DepositYour cash in — the rest is the mortgage25% · $132,500
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $111,315–$207,555 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,900 legal + $1,000 survey
Mortgage fees ($)
2% product fee on $397,500 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
-$548
after mortgage, operating costs & tax
Rent in$3,055/mo
Where it goes
$2,645$1,080
Outgoings exceed rent — you top up $548/mo
Mortgage$2,645
Costs$1,080
Management$318
Maintenance$67
Insurance$40
CapEx reserve$159
Voids + council tax$9
Tax—
Shortfall−$548
Income
Monthly rent+$3,177
After 2wk voids: $3,055/mo
Outgoings
Mortgage-$2,645
Operating costs-$1,080
show breakdown ▾
Management (10% of rent)-$318
CapEx reserve (5% of rent)-$159
Council Tax × voids (2w/yr)-$9
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price7.19%
Cash returnon cash-2.16%
Gross margin$1,975
Cash needed$304,443
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.71
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
$38,124
$12,960
$31,735
$0
$0
-$6,571
-$6,571
Year 2
$39,268
$13,349
$31,735
$0
$0
-$5,816
-$12,387
Year 3
$40,446
$13,749
$31,735
$0
$0
-$5,038
-$17,425
Year 4
$41,659
$14,162
$31,735
$0
$0
-$4,237
-$21,663
Year 5
$42,909
$14,586
$31,735
$0
$0
-$3,413
-$25,075
Year 5 disposal
Disposal gain (gross)-$132,401
CGT$0
Net Disposal proceeds$570,534
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 · 8171.7 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 21 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
42/100
Caution
7.19% — verify the rent + comps locally.
7.19% Return before costs — above-market
Price
$530K
Return before costs
7.19%
est rent $3,177/monot enough comparablesRange $2,905–$3,474/mo (Q1–Q3)
Bedrooms
4
3 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,905–$3,474/mo · n=13
Financing
DepositYour cash in — the rest is the mortgage25% · $132,500
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $111,315–$207,555 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,900 legal + $1,000 survey
Mortgage fees ($)
2% product fee on $397,500 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
-$548
after mortgage, operating costs & tax
Rent in$3,055/mo
Where it goes
$2,645$1,080
Outgoings exceed rent — you top up $548/mo
Mortgage$2,645
Costs$1,080
Management$318
Maintenance$67
Insurance$40
CapEx reserve$159
Voids + council tax$9
Tax—
Shortfall−$548
Income
Monthly rent+$3,177
After 2wk voids: $3,055/mo
Outgoings
Mortgage-$2,645
Operating costs-$1,080
show breakdown ▾
Management (10% of rent)-$318
CapEx reserve (5% of rent)-$159
Council Tax × voids (2w/yr)-$9
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price7.19%
Cash returnon cash-2.16%
Gross margin$1,975
Cash needed$304,443
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.71
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
$38,124
$12,960
$31,735
$0
$0
-$6,571
-$6,571
Year 2
$39,268
$13,349
$31,735
$0
$0
-$5,816
-$12,387
Year 3
$40,446
$13,749
$31,735
$0
$0
-$5,038
-$17,425
Year 4
$41,659
$14,162
$31,735
$0
$0
-$4,237
-$21,663
Year 5
$42,909
$14,586
$31,735
$0
$0
-$3,413
-$25,075
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
$304K
25% deposit$132,500
Refurb$159,435
Legal + survey$2,900
Mortgage + broker$8,950
Cash needed$304,443
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