Likely sold or withdrawnWe last saw this listing 53 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
No rent data on file — verify locally before offering.
Why it works
Monthly profit +$631/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
+$631/mo
Pays you every month, net of costs
Price
$55K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$48K
Deposit + fees + refurb
5-yr return on cash 70%Rent est. $1,353 ($1,258–$1,455)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,258–$1,455/mo · n=15
Financing
DepositYour cash in — the rest is the mortgage25% · $13,750
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $55,000 asking ($33,000). Raw model: $48,390–$90,830. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $41,250 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 sub-$200K
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
+$631
after mortgage, operating costs & tax
Rent in$1,353/mo
$1,301Collected
$1,301/mo actually reaches you — the other $52 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$274Mortgage$447Costs$631Your profit
$631/mo left as profit · 49% of rent kept
Mortgage$274
Costs$447
Management$135
Maintenance$67
Insurance$20
CapEx reserve$68
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$631
Returns
Return before costson price29.52%
Cash returnon cash15.77%
Gross margin$854
Cash needed$48,043
Monthly profit payback6y 5m
Data confidence
Lender stress test
Rent-covers-mortgage check2.03
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
$16,236
$5,366
$3,293
$0
$1,440
$6,137
$6,137
Year 2
$16,723
$5,527
$3,293
$0
$1,502
$6,401
$12,538
Year 3
$17,225
$5,693
$3,293
$0
$1,565
$6,674
$19,212
Year 4
$17,742
$5,863
$3,293
$0
$1,631
$6,954
$26,166
Year 5
$18,274
$6,039
$3,293
$0
$1,699
$7,242
$33,408
Year 5 disposal
Disposal gain (gross)-$31,594
CGT$0
Net Disposal proceeds$59,206
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 · 6380.6 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Likely sold or withdrawnWe last saw this listing 53 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
10/100
Marginal
No rent data — verify locally before offering.
Monthly profit+$631/mo at 25% deposit @ 5.5%
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
Monthly cashflow
+$631/mo
Pays you every month, net of costs
Price
$55K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$48K
Deposit + fees + refurb
5-yr return on cash 70%Rent est. $1,353 ($1,258–$1,455)
Bedrooms
2
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,258–$1,455/mo · n=15
Financing
DepositYour cash in — the rest is the mortgage25% · $13,750
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $55,000 asking ($33,000). Raw model: $48,390–$90,830. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $41,250 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 sub-$200K
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
+$631
after mortgage, operating costs & tax
Rent in$1,353/mo
$1,301Collected
$1,301/mo actually reaches you — the other $52 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$274Mortgage$447Costs$631Your profit
$631/mo left as profit · 49% of rent kept
Mortgage$274
Costs$447
Management$135
Maintenance$67
Insurance$20
CapEx reserve$68
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$631
Returns
Return before costson price29.52%
Cash returnon cash15.77%
Gross margin$854
Cash needed$48,043
Monthly profit payback6y 5m
Data confidence
Lender stress test
Rent-covers-mortgage check2.03
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
$16,236
$5,366
$3,293
$0
$1,440
$6,137
$6,137
Year 2
$16,723
$5,527
$3,293
$0
$1,502
$6,401
$12,538
Year 3
$17,225
$5,693
$3,293
$0
$1,565
$6,674
$19,212
Year 4
$17,742
$5,863
$3,293
$0
$1,631
$6,954
$26,166
Year 5
$18,274
$6,039
$3,293
$0
$1,699
$7,242
$33,408
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
$48K
25% deposit$13,750
Refurb$33,000
Legal + survey$1,700
Mortgage + broker$1,825
Cash needed$48,043
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