Likely sold or withdrawnWe last saw this listing 25 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
Real 13.81% return before costs with manageable risks.
Why it works
Monthly profit +$316/mo from completion — the no.1 reason to invest
13.81% return before costs — above-market
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
+$316/mo
Pays you every month, net of costs
Price
$125K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$109K
Deposit + fees + refurb
Return before costson price13.81%5-yr return on cash 17%Rent est. $1,439 ($1,223–$1,693)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,223–$1,693/mo · n=2
Financing
DepositYour cash in — the rest is the mortgage25% · $31,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $125,000 asking ($75,000). Raw model: $66,380–$124,240. Verify with a surveyor before offering.
Legal + survey ($)
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
+$316
after mortgage, operating costs & tax
Rent in$1,439/mo
$1,384Collected
$1,384/mo actually reaches you — the other $55 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$624Mortgage$499Costs$316Your profit
$316/mo left as profit · 23% of rent kept
Mortgage$624
Costs$499
Management$144
Maintenance$67
Insurance$20
CapEx reserve$72
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$316
Returns
Return before costson price13.81%
Cash returnon cash3.48%
Gross margin$884
Cash needed$109,063
Monthly profit payback28y 10m
Data confidence
Lender stress test
Rent-covers-mortgage check1.18
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
$17,268
$5,992
$7,485
$0
$720
$3,072
$3,072
Year 2
$17,786
$6,172
$7,485
$0
$785
$3,345
$6,416
Year 3
$18,320
$6,357
$7,485
$0
$851
$3,627
$10,044
Year 4
$18,869
$6,547
$7,485
$0
$919
$3,918
$13,962
Year 5
$19,435
$6,744
$7,485
$0
$989
$4,218
$18,179
Year 5 disposal
Disposal gain (gross)-$69,640
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 profileFamily let
Tenant profilelikely cohort3 bed
Primary profile
Family let
Nearest university
for student-let assessment
University of Glasgow · 6617.5 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 25 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
70/100
Solid
Real 13.81% — fundamentals work.
Monthly profit+$316/mo at 25% deposit @ 5.5%
13.81% Return before costs — above-market
Monthly cashflow
+$316/mo
Pays you every month, net of costs
Price
$125K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$109K
Deposit + fees + refurb
Return before costson price13.81%5-yr return on cash 17%Rent est. $1,439 ($1,223–$1,693)
Bedrooms
3
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,223–$1,693/mo · n=2
Financing
DepositYour cash in — the rest is the mortgage25% · $31,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $125,000 asking ($75,000). Raw model: $66,380–$124,240. Verify with a surveyor before offering.
Legal + survey ($)
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
+$316
after mortgage, operating costs & tax
Rent in$1,439/mo
$1,384Collected
$1,384/mo actually reaches you — the other $55 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$624Mortgage$499Costs$316Your profit
$316/mo left as profit · 23% of rent kept
Mortgage$624
Costs$499
Management$144
Maintenance$67
Insurance$20
CapEx reserve$72
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$316
Returns
Return before costson price13.81%
Cash returnon cash3.48%
Gross margin$884
Cash needed$109,063
Monthly profit payback28y 10m
Data confidence
Lender stress test
Rent-covers-mortgage check1.18
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
$17,268
$5,992
$7,485
$0
$720
$3,072
$3,072
Year 2
$17,786
$6,172
$7,485
$0
$785
$3,345
$6,416
Year 3
$18,320
$6,357
$7,485
$0
$851
$3,627
$10,044
Year 4
$18,869
$6,547
$7,485
$0
$919
$3,918
$13,962
Year 5
$19,435
$6,744
$7,485
$0
$989
$4,218
$18,179
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
$109K
25% deposit$31,250
Refurb$75,000
Legal + survey$1,700
Mortgage + broker$2,875
Cash needed$109,063
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