No rent data on file — verify locally before offering.
Why it works
Monthly profit +$1,442/mo from completion — the no.1 reason to invest
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 →
Monthly cashflow
+$1K/mo
Pays you every month, net of costs
Price
$2K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$2K
Deposit + fees + refurb
5-yr return on cash 4851%Rent est. $1,975
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $438
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $1,750 asking ($1,050). Raw model: $49,340–$92,730. Verify with a surveyor before offering.
Legal + survey ($)
Leasehold flat — $1,500 legal + $500 survey
Mortgage fees ($)
2% product fee on $1,312.5 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 sub-$200K
Maintenance ($/mo)
Semi/flat: $67/mo proxy
Result · Rent it out
Monthly profit
+$1,442
after mortgage, operating costs & tax
Rent in$1,975/mo
$1,899Collected
$1,899/mo actually reaches you — the other $76 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$524Costs$1,442Your profit
$1,442/mo left as profit · 76% of rent kept
Mortgage$9
Costs$524
Management$198
Maintenance$67
Insurance$20
CapEx reserve$99
Voids + council tax$5
Service charge + ground rent$175
Ltd co. accounts$104
Tax—
Profit+$1,442
Returns
Return before costson price1354.29%
Cash returnon cash1127.63%
Gross margin$1,375
Cash needed$1,535
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check8.61
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.
Mortgage paydownRent profitbefore price growth
Full year-by-year breakdown
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$23,700
$6,288
$105
$0
$3,288
$14,020
$14,020
Year 2
$24,411
$6,476
$105
$0
$3,388
$14,442
$28,462
Year 3
$25,143
$6,670
$105
$0
$3,490
$14,878
$43,340
Year 4
$25,898
$6,871
$105
$0
$3,595
$15,327
$58,667
Year 5
$26,675
$7,077
$105
$0
$3,704
$15,789
$74,456
Year 5 disposal
Disposal gain (gross)-$2,951
CGT$0
Net Disposal proceeds$1,884
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
2-bed · 1-bath · 1000 sqft
$25k–$49k
$ per sqft
building cost only
$25–$49
Per-item breakdown (4 lines)
Kitchen · Full unit replacement$3,840–$8,640
1 × bathroom · Full strip + retile$3,325–$6,650
Paint + decor$7,000–$13,000
Flooring · Carpet on bedrooms + LVT/laminate downstairs$11,000–$21,000
Guide rates · UK May 2026
Tier-based bands — get a builder quote before exchanging.
Price & sale history46d on marketno cuts yet
Strategy matrix
Compare 4 strategies side-by-side · best shown with ⭐
⭐Rent it out wins — +$1,442/mo · level with Refurb & refinance
Strategy
Return before costson price
Monthly profit
Cash needed
5y Return on your cashon cash
Risk
Feasibility
⭐ Rent it out
1354.29%
+$1,442
$1,535
4851.0%
Low
Feasible
Refurb & refinance
1354.29%
+$1,442
$1,885
3950.2%
Med
Feasible
Short-stay let / Airbnb
—
—
—
—
—
Disabledno local short-let data
Buy, improve & sell
0.00%
-$152
$3,158
-156%
Med
Feasible
Ready to move on this deal?
Generates an offer pack with your numbers & sources — take it to the agent.
Pro analysis — outcome range, stress tests & portfolio impact
Comparables
sold within 0.5 mi
Acquisition costs
$1,535cash needed
Purchase price$1,750
Deposit (25%)$438
Refurb$1,050
Legal + survey$2,000
Mortgage fees$1,026
Total cash neededdeposit + costs (loan covers the rest)$1,535
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Transfer tax at this price
State: MA
Effective rate0.46%
Total at sale$8
Flat 0.46% transfer tax
About this propertydescription · zillowListing metazillow
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
Monthly cashflow
+$1K/mo
Pays you every month, net of costs
Price
$2K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$2K
Deposit + fees + refurb
5-yr return on cash 4851%Rent est. $1,975
Bedrooms
2
1 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $438
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $1,750 asking ($1,050). Raw model: $49,340–$92,730. Verify with a surveyor before offering.
Legal + survey ($)
Leasehold flat — $1,500 legal + $500 survey
Mortgage fees ($)
2% product fee on $1,312.5 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 sub-$200K
Maintenance ($/mo)
Semi/flat: $67/mo proxy
Result · Rent it out
Monthly profit
+$1,442
after mortgage, operating costs & tax
Rent in$1,975/mo
$1,899Collected
$1,899/mo actually reaches you — the other $76 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$524Costs$1,442Your profit
$1,442/mo left as profit · 76% of rent kept
Mortgage$9
Costs$524
Management$198
Maintenance$67
Insurance$20
CapEx reserve$99
Voids + council tax$5
Service charge + ground rent$175
Ltd co. accounts$104
Tax—
Profit+$1,442
Returns
Return before costson price1354.29%
Cash returnon cash1127.63%
Gross margin$1,375
Cash needed$1,535
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check8.61
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.
Mortgage paydownRent profitbefore price growth
Full year-by-year breakdown
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$23,700
$6,288
$105
$0
$3,288
$14,020
$14,020
Year 2
$24,411
$6,476
$105
$0
$3,388
$14,442
$28,462
Year 3
$25,143
$6,670
$105
$0
$3,490
$14,878
$43,340
Year 4
$25,898
$6,871
$105
$0
$3,595
$15,327
$58,667
Year 5
$26,675
$7,077
$105
$0
$3,704
$15,789
$74,456
What we verified
3 total
1101
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicUnknown
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Comparables
sold within 0.5 mi
Acquisition costs
$2K
25% deposit$438
Refurb$1,050
Legal + survey$2,000
Mortgage + broker$1,026
Cash needed$1,535
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