No rent data on file — verify locally before offering.
Why it works
Monthly profit +$1,264/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
Floor area 290 sqft — small for the type
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
$125K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$71K
Deposit + fees + refurb
5-yr return on cash 95%Rent est. $2,624 ($2,336–$2,948)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,336–$2,948/mo · n=62
Financing
DepositYour cash in — the rest is the mortgage25% · $31,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $24,490–$46,580 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $93,750 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
+$1,264
after mortgage, operating costs & tax
Rent in$2,624/mo
$2,523Collected
$2,523/mo actually reaches you — the other $101 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$624Mortgage$736Costs$1,264Your profit
$1,264/mo left as profit · 50% of rent kept
Mortgage$624
Costs$736
Management$262
Maintenance$67
Insurance$20
CapEx reserve$131
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$1,264
Returns
Return before costson price25.19%
Cash returnon cash21.37%
Gross margin$1,787
Cash needed$70,973
Monthly profit payback4y 9m
Data confidence
Lender stress test
Rent-covers-mortgage check2.12
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
$31,488
$8,834
$7,485
$0
$2,882
$12,287
$12,287
Year 2
$32,433
$9,099
$7,485
$0
$3,011
$12,838
$25,125
Year 3
$33,406
$9,372
$7,485
$0
$3,144
$13,405
$38,529
Year 4
$34,408
$9,653
$7,485
$0
$3,281
$13,989
$52,518
Year 5
$35,440
$9,943
$7,485
$0
$3,422
$14,590
$67,108
Year 5 disposal
Disposal gain (gross)-$30,175
CGT$0
Net Disposal proceeds$134,560
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 · 7125.6 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
Monthly cashflow
+$1K/mo
Pays you every month, net of costs
Price
$125K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$71K
Deposit + fees + refurb
5-yr return on cash 95%Rent est. $2,624 ($2,336–$2,948)
Bedrooms
2
1 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,336–$2,948/mo · n=62
Financing
DepositYour cash in — the rest is the mortgage25% · $31,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $24,490–$46,580 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $93,750 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
+$1,264
after mortgage, operating costs & tax
Rent in$2,624/mo
$2,523Collected
$2,523/mo actually reaches you — the other $101 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$624Mortgage$736Costs$1,264Your profit
$1,264/mo left as profit · 50% of rent kept
Mortgage$624
Costs$736
Management$262
Maintenance$67
Insurance$20
CapEx reserve$131
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$1,264
Returns
Return before costson price25.19%
Cash returnon cash21.37%
Gross margin$1,787
Cash needed$70,973
Monthly profit payback4y 9m
Data confidence
Lender stress test
Rent-covers-mortgage check2.12
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
$31,488
$8,834
$7,485
$0
$2,882
$12,287
$12,287
Year 2
$32,433
$9,099
$7,485
$0
$3,011
$12,838
$25,125
Year 3
$33,406
$9,372
$7,485
$0
$3,144
$13,405
$38,529
Year 4
$34,408
$9,653
$7,485
$0
$3,281
$13,989
$52,518
Year 5
$35,440
$9,943
$7,485
$0
$3,422
$14,590
$67,108
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
$71K
25% deposit$31,250
Refurb$35,535
Legal + survey$1,700
Mortgage + broker$2,875
Cash needed$70,973
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