No rent data on file — verify locally before offering.
Why it works
Monthly profit +$3,984/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 →
Price
$5K
Return before costson price
—
est rent $5,133not enough comparables
Cash needed
$5K
deposit + costs
Monthly profit
+$4K
net of mgmt + voids
5y Return on your cash
4455.7%
after tax
IRR
—
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $1,313
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $5,250 asking ($3,150). Raw model: $108,900–$203,070. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $3,937.5 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)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
+$3,984
after mortgage, operating costs & tax
Rent in$4,936/mo
Where it goes
$1,123$3,984
$3,984/mo left as profit · 81% of rent kept
Mortgage$26
Costs$1,123
Management$513
Maintenance$67
Insurance$20
CapEx reserve$257
Voids + council tax$5
Tax—
Profit+$3,984
Income
Monthly rent+$5,133
After 2wk voids: $4,936/mo
Outgoings
Mortgage-$26
Operating costs-$1,123
show breakdown ▾
Management (10% of rent)-$513
CapEx reserve (5% of rent)-$257
Council Tax × voids (2w/yr)-$5
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price1173.26%
Cash returnon cash1038.31%
Gross margin$3,813
Cash needed$4,605
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check19.80
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
$61,596
$13,471
$314
$0
$9,084
$38,726
$38,726
Year 2
$63,444
$13,876
$314
$0
$9,358
$39,896
$78,622
Year 3
$65,347
$14,292
$314
$0
$9,696
$41,045
$119,667
Year 4
$67,308
$14,721
$314
$0
$10,102
$42,171
$161,838
Year 5
$69,327
$15,162
$314
$0
$10,520
$43,330
$205,168
Year 5 disposal
Disposal gain (gross)-$4,553
CGT$0
Net Disposal proceeds$5,652
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 · 4879.5 km
Reason
4-bed house in a suburban area — family-let demand dominates; larger property may also work as a sharer HMO.
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
Price
$5K
Return before costs
—
est rent $5,133/monot enough comparables
Bedrooms
4
3 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $1,313
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $5,250 asking ($3,150). Raw model: $108,900–$203,070. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $3,937.5 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)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
+$3,984
after mortgage, operating costs & tax
Rent in$4,936/mo
Where it goes
$1,123$3,984
$3,984/mo left as profit · 81% of rent kept
Mortgage$26
Costs$1,123
Management$513
Maintenance$67
Insurance$20
CapEx reserve$257
Voids + council tax$5
Tax—
Profit+$3,984
Income
Monthly rent+$5,133
After 2wk voids: $4,936/mo
Outgoings
Mortgage-$26
Operating costs-$1,123
show breakdown ▾
Management (10% of rent)-$513
CapEx reserve (5% of rent)-$257
Council Tax × voids (2w/yr)-$5
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price1173.26%
Cash returnon cash1038.31%
Gross margin$3,813
Cash needed$4,605
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check19.80
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
$61,596
$13,471
$314
$0
$9,084
$38,726
$38,726
Year 2
$63,444
$13,876
$314
$0
$9,358
$39,896
$78,622
Year 3
$65,347
$14,292
$314
$0
$9,696
$41,045
$119,667
Year 4
$67,308
$14,721
$314
$0
$10,102
$42,171
$161,838
Year 5
$69,327
$15,162
$314
$0
$10,520
$43,330
$205,168
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
$5K
25% deposit$1,313
Refurb$3,150
Legal + survey$1,700
Mortgage + broker$1,079
Cash needed$4,605
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