Likely sold or withdrawnWe last saw this listing 54 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
⊞ View all 44
2 BED CONDOListed 67d ago
Solid return with caution flags
3124 Laguna St #A, San Francisco, CA 94123 · 1,101 sqft · $1,180/sqft
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
−$2K/mo
You top up $2K/mo
Price
$1.30M
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$431K
Deposit + fees + refurb
Return before costson price6.27%5-yr return on cash -23%Rent est. $6,785 ($5,815–$7,917)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $5,815–$7,917/mo · n=113
Financing
DepositYour cash in — the rest is the mortgage25% · $324,750
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $52,875–$99,295 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $2,400 legal + $1,300 survey
Mortgage fees ($)
2% product fee on $974,250 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 $400K+
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
-$1,937
after mortgage, operating costs & tax
Rent in$6,785/mo
$6,524Collected
$6,524/mo actually reaches you — the other $261 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$6,482Mortgage$2,241Costs
Outgoings exceed rent — you top up $1,937/mo
Mortgage$6,482
Costs$2,241
Management$679
Maintenance$67
Insurance$40
CapEx reserve$339
Voids + council tax$12
Ltd co. accounts$104
Tax—
Shortfall−$1,937
Returns
Return before costson price6.27%
Cash returnon cash-5.39%
Gross margin$4,283
Cash needed$431,492
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.64
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
$81,420
$26,887
$77,781
$0
$0
-$23,248
-$23,248
Year 2
$83,863
$27,694
$77,781
$0
$0
-$21,612
-$44,859
Year 3
$86,378
$28,525
$77,781
$0
$0
-$19,927
-$64,786
Year 4
$88,970
$29,380
$77,781
$0
$0
-$18,191
-$82,977
Year 5
$91,639
$30,262
$77,781
$0
$0
-$16,403
-$99,380
Year 5 disposal
Disposal gain (gross)-$6,419
CGT$0
Net Disposal proceeds$1,398,346
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 Aberdeen · 8075.4 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Likely sold or withdrawnWe last saw this listing 54 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
33/100
Marginal
6.27% — verify the rent + comps locally.
6.27% Return before costs — around the area average for this property type.
Monthly profit −$1,937/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Monthly cashflow
−$2K/mo
You top up $2K/mo
Price
$1.30M
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$431K
Deposit + fees + refurb
Return before costson price6.27%5-yr return on cash -23%Rent est. $6,785 ($5,815–$7,917)
Bedrooms
2
1 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $5,815–$7,917/mo · n=113
Financing
DepositYour cash in — the rest is the mortgage25% · $324,750
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $52,875–$99,295 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $2,400 legal + $1,300 survey
Mortgage fees ($)
2% product fee on $974,250 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 $400K+
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
-$1,937
after mortgage, operating costs & tax
Rent in$6,785/mo
$6,524Collected
$6,524/mo actually reaches you — the other $261 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$6,482Mortgage$2,241Costs
Outgoings exceed rent — you top up $1,937/mo
Mortgage$6,482
Costs$2,241
Management$679
Maintenance$67
Insurance$40
CapEx reserve$339
Voids + council tax$12
Ltd co. accounts$104
Tax—
Shortfall−$1,937
Returns
Return before costson price6.27%
Cash returnon cash-5.39%
Gross margin$4,283
Cash needed$431,492
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.64
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
$81,420
$26,887
$77,781
$0
$0
-$23,248
-$23,248
Year 2
$83,863
$27,694
$77,781
$0
$0
-$21,612
-$44,859
Year 3
$86,378
$28,525
$77,781
$0
$0
-$19,927
-$64,786
Year 4
$88,970
$29,380
$77,781
$0
$0
-$18,191
-$82,977
Year 5
$91,639
$30,262
$77,781
$0
$0
-$16,403
-$99,380
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
$431K
25% deposit$324,750
Refurb$76,085
Legal + survey$3,700
Mortgage + broker$20,485
Cash needed$431,492
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