Likely sold or withdrawnWe last saw this listing 29 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
⊞ View all 13
1 BED SINGLE-FAMILY HOMEListed 190d ago
1-bed single_family investor view
(undisclosed Address), Swansea, MA 02777 · 700 sqft · $2/sqft
No rent data on file — verify locally before offering.
Why it works
Monthly profit +$1,292/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
$1K
Deposit + fees + refurb
5-yr return on cash 4755%Rent est. $1,789
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $400
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $1,600 asking ($960). Raw model: $38,840–$73,230. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $1,200 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
+$1,292
after mortgage, operating costs & tax
Rent in$1,789/mo
$1,720Collected
$1,720/mo actually reaches you — the other $69 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$489Costs$1,292Your profit
$1,292/mo left as profit · 75% of rent kept
Mortgage$8
Costs$489
Management$179
Maintenance$67
Insurance$20
CapEx reserve$89
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$1,292
Returns
Return before costson price1341.75%
Cash returnon cash1105.28%
Gross margin$1,231
Cash needed$1,403
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check7.85
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
$21,468
$5,865
$96
$0
$2,946
$12,561
$12,561
Year 2
$22,112
$6,041
$96
$0
$3,035
$12,940
$25,501
Year 3
$22,775
$6,222
$96
$0
$3,127
$13,330
$38,832
Year 4
$23,459
$6,409
$96
$0
$3,221
$13,733
$52,565
Year 5
$24,162
$6,601
$96
$0
$3,318
$14,147
$66,712
Year 5 disposal
Disposal gain (gross)-$2,570
CGT$0
Net Disposal proceeds$1,722
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
1-bed · 1-bath · 700 sqft
$20k–$39k
$ per sqft
building cost only
$28–$56
Per-item breakdown (4 lines)
Kitchen · Full unit replacement$3,840–$8,640
1 × bathroom · Full strip + retile$3,325–$6,650
Paint + decor$4,900–$9,100
Flooring · Carpet on bedrooms + LVT/laminate downstairs$7,700–$14,700
Guide rates · UK May 2026
Tier-based bands — get a builder quote before exchanging.
Price & sale history190d on marketno cuts yet
Strategy matrix
Compare 4 strategies side-by-side · best shown with ⭐
⭐Rent it out wins — +$1,292/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
1341.75%
+$1,292
$1,403
4755.0%
Low
Feasible
Refurb & refinance
1341.75%
+$1,292
$1,723
3871.9%
Med
Feasible
Short-stay let / Airbnb
—
—
—
—
—
Disabledno local short-let data
Buy, improve & sell
0.00%
-$152
$2,887
-121%
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
$1,403cash needed
Purchase price$1,600
Deposit (25%)$400
Refurb$960
Legal + survey$1,700
Mortgage fees$1,024
Total cash neededdeposit + costs (loan covers the rest)$1,403
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$7
Flat 0.46% transfer tax
About this propertydescription · zillowListing metazillow
Likely sold or withdrawnWe last saw this listing 29 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
0/100
Marginal
No rent data — verify locally before offering.
Monthly profit+$1,292/mo at 25% deposit @ 5.5%
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
$1K
Deposit + fees + refurb
5-yr return on cash 4755%Rent est. $1,789
Bedrooms
1
1 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $400
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $1,600 asking ($960). Raw model: $38,840–$73,230. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $1,200 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
+$1,292
after mortgage, operating costs & tax
Rent in$1,789/mo
$1,720Collected
$1,720/mo actually reaches you — the other $69 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$489Costs$1,292Your profit
$1,292/mo left as profit · 75% of rent kept
Mortgage$8
Costs$489
Management$179
Maintenance$67
Insurance$20
CapEx reserve$89
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$1,292
Returns
Return before costson price1341.75%
Cash returnon cash1105.28%
Gross margin$1,231
Cash needed$1,403
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check7.85
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
$21,468
$5,865
$96
$0
$2,946
$12,561
$12,561
Year 2
$22,112
$6,041
$96
$0
$3,035
$12,940
$25,501
Year 3
$22,775
$6,222
$96
$0
$3,127
$13,330
$38,832
Year 4
$23,459
$6,409
$96
$0
$3,221
$13,733
$52,565
Year 5
$24,162
$6,601
$96
$0
$3,318
$14,147
$66,712
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
$1K
25% deposit$400
Refurb$960
Legal + survey$1,700
Mortgage + broker$1,024
Cash needed$1,403
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