Likely sold or withdrawnWe last saw this listing 24 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
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
+$90/mo
Barely breaks even each month
Price
$189K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$128K
Deposit + fees + refurb
Return before costson price11.39%5-yr return on cash 6%Rent est. $1,794 ($1,525–$2,110)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,525–$2,110/mo · n=3
Financing
DepositYour cash in — the rest is the mortgage25% · $47,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $52,590–$98,630 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $141,750 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
+$90
after mortgage, operating costs & tax
Rent in$1,794/mo
$1,725Collected
$1,725/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
$943Mortgage$761Costs
$90/mo left as profit · 5% of rent kept
Mortgage$943
Costs$761
Management$179
Maintenance$67
Insurance$20
CapEx reserve$90
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$90
Returns
Return before costson price11.39%
Cash returnon cash0.85%
Gross margin$964
Cash needed$127,869
Monthly profit payback100+ yrs
Data confidence
Lender stress test
Rent-covers-mortgage check0.92
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
$21,528
$9,127
$11,317
$0
$206
$878
$878
Year 2
$22,174
$9,401
$11,317
$0
$277
$1,179
$2,058
Year 3
$22,839
$9,683
$11,317
$0
$350
$1,490
$3,547
Year 4
$23,524
$9,973
$11,317
$0
$425
$1,809
$5,356
Year 5
$24,230
$10,272
$11,317
$0
$502
$2,139
$7,495
Year 5 disposal
Disposal gain (gross)-$66,636
CGT$0
Net Disposal proceeds$203,454
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 cohort3 bed
Primary profile
Family let
Nearest university
for student-let assessment
University of Glasgow · 5221.2 km
Reason
3-bed house in a suburban area — family-let demand dominates; check local school catchment ratings.
Likely sold or withdrawnWe last saw this listing 24 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
84/100
Strong
Real 11.39% — fundamentals work.
11.39% Return before costs — above-market
Monthly cashflow
+$90/mo
Barely breaks even each month
Price
$189K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$128K
Deposit + fees + refurb
Return before costson price11.39%5-yr return on cash 6%Rent est. $1,794 ($1,525–$2,110)
Bedrooms
3
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,525–$2,110/mo · n=3
Financing
DepositYour cash in — the rest is the mortgage25% · $47,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $52,590–$98,630 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $141,750 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
+$90
after mortgage, operating costs & tax
Rent in$1,794/mo
$1,725Collected
$1,725/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
$943Mortgage$761Costs
$90/mo left as profit · 5% of rent kept
Mortgage$943
Costs$761
Management$179
Maintenance$67
Insurance$20
CapEx reserve$90
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$90
Returns
Return before costson price11.39%
Cash returnon cash0.85%
Gross margin$964
Cash needed$127,869
Monthly profit payback100+ yrs
Data confidence
Lender stress test
Rent-covers-mortgage check0.92
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
$21,528
$9,127
$11,317
$0
$206
$878
$878
Year 2
$22,174
$9,401
$11,317
$0
$277
$1,179
$2,058
Year 3
$22,839
$9,683
$11,317
$0
$350
$1,490
$3,547
Year 4
$23,524
$9,973
$11,317
$0
$425
$1,809
$5,356
Year 5
$24,230
$10,272
$11,317
$0
$502
$2,139
$7,495
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
$128K
25% deposit$47,250
Refurb$75,610
Legal + survey$1,700
Mortgage + broker$3,835
Cash needed$127,869
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