No rent data on file — verify locally before offering.
Why it works
Monthly profit +$112,090/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
+$112K/mo
Pays you every month, net of costs
Price
$170K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$149K
Deposit + fees + refurb
5-yr return on cash 3596%Rent est. $139,653
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $42,500
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $170,000 asking ($102,000). Raw model: $189,840–$352,980. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $127,500 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
+$112,090
after mortgage, operating costs & tax
Rent in$139,653/mo
$134,282Collected
$134,282/mo actually reaches you — the other $5,371 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$26,714Costs$112,090Your profit
$112,090/mo left as profit · 83% of rent kept
Mortgage$848
Costs$26,714
Management$13,965
Maintenance$67
Insurance$20
CapEx reserve$6,983
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$112,090
Returns
Return before costson price985.79%
Cash returnon cash902.71%
Gross margin$107,567
Cash needed$149,005
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check78.62
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
$1,675,836
$320,572
$10,179
$0
$336,271
$1,008,814
$1,008,814
Year 2
$1,726,111
$330,189
$10,179
$0
$346,436
$1,039,307
$2,048,121
Year 3
$1,777,894
$340,094
$10,179
$0
$356,905
$1,070,716
$3,118,837
Year 4
$1,831,231
$350,297
$10,179
$0
$367,689
$1,103,066
$4,221,903
Year 5
$1,886,168
$360,806
$10,179
$0
$378,796
$1,136,387
$5,358,290
Year 5 disposal
Disposal gain (gross)-$94,099
CGT$0
Net Disposal proceeds$183,001
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 cohort7 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
University of Glasgow · 5068.3 km
Reason
7-bed house in a suburban area — family-let demand dominates; larger property may also work as a sharer HMO.
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
Monthly cashflow
+$112K/mo
Pays you every month, net of costs
Price
$170K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$149K
Deposit + fees + refurb
5-yr return on cash 3596%Rent est. $139,653
Bedrooms
7
6 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $42,500
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $170,000 asking ($102,000). Raw model: $189,840–$352,980. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $127,500 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
+$112,090
after mortgage, operating costs & tax
Rent in$139,653/mo
$134,282Collected
$134,282/mo actually reaches you — the other $5,371 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$26,714Costs$112,090Your profit
$112,090/mo left as profit · 83% of rent kept
Mortgage$848
Costs$26,714
Management$13,965
Maintenance$67
Insurance$20
CapEx reserve$6,983
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$112,090
Returns
Return before costson price985.79%
Cash returnon cash902.71%
Gross margin$107,567
Cash needed$149,005
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check78.62
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
$1,675,836
$320,572
$10,179
$0
$336,271
$1,008,814
$1,008,814
Year 2
$1,726,111
$330,189
$10,179
$0
$346,436
$1,039,307
$2,048,121
Year 3
$1,777,894
$340,094
$10,179
$0
$356,905
$1,070,716
$3,118,837
Year 4
$1,831,231
$350,297
$10,179
$0
$367,689
$1,103,066
$4,221,903
Year 5
$1,886,168
$360,806
$10,179
$0
$378,796
$1,136,387
$5,358,290
What we verified
3 total
3000
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicRent by the room / sharers
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
$149K
25% deposit$42,500
Refurb$102,000
Legal + survey$1,700
Mortgage + broker$3,550
Cash needed$149,005
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