Likely sold or withdrawnWe last saw this listing 38 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
Monthly profit
+$84/mo
Cash needed
$193K
Return after costs
0.5%
Cash return
0.5%
⊞ View all 13
4 BED SINGLE-FAMILY HOMEListed 50d ago
You'd make about $84 a month. One empty month costs you a year of it.
The rent rests on 1 local lettings, so treat it as a guide. The problem is the gap between them is too small to absorb anything going wrong.
500 E Virginia Ave, Crewe, VA 23930 · 1,580 sqft · $139/sqft
Real 10.03% return before costs with manageable risks.
Why it works
10.03% return before costs — above-market
Rent over price, before any costs. Useful for comparing streets; it is not money you keep.Two properties on the same yield can leave you very different amounts. See what you keep →
Why to be cautious
No rent comparables — estimate is a rule-of-thumb fallback, not market data. Verify the rent locally before offering.
Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,562–$2,163/mo · n=1
Financing
DepositYour cash in — the rest is the mortgage25% · $55,000
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.00%
3.00%9.00%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $220,000 asking ($132,000). Raw model: $75,340–$140,880. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $165,000 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 $200K–$400K
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
+$84
after mortgage, operating costs & tax
Rent in$1,838/mo
$1,767Collected
$1,767/mo actually reaches you — the other $71 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$1,098Mortgage$656Costs
$84/mo left as profit · 5% of rent kept
Mortgage$1,098
Costs$656
Management$184
Maintenance$67
Insurance$28
CapEx reserve$92
Voids + council tax$6
Ltd co. accounts$104
Tax—
Profit+$84
Returns
Return before costson price10.03%
Cash returnon cash0.53%
Gross margin$1,111
Cash needed$192,676
Monthly profit payback100+ yrs
Data confidence
Ready to move on this deal?
Generates an offer pack with your numbers & sources — take it to the agent.