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
−$4K/mo
You top up $4K/mo
Price
$625K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$339K
Deposit + fees + refurb
5-yr return on cash -76%
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
No rent data — verify locally
Financing
DepositYour cash in — the rest is the mortgage25% · $156,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $111,700–$208,270 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,900 legal + $1,000 survey
Mortgage fees ($)
2% product fee on $468,750 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 $400K+
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
-$4,237
after mortgage, operating costs & tax
Rent in$0/mo
Where it goes
$3,119Mortgage$1,119Costs
Outgoings exceed rent — you top up $4,237/mo
Mortgage$3,119
Costs$1,119
Maintenance$67
Insurance$40
Voids + council tax$11
Ltd co. accounts$104
Tax—
Shortfall−$4,237
Returns
Return before costson price0.00%
Cash returnon cash-14.99%
Gross margin-$1,119
Cash needed$339,161
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.00
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
$0
$13,425
$37,423
$0
$0
-$50,848
-$50,848
Year 2
$0
$13,828
$37,423
$0
$0
-$51,251
-$102,099
Year 3
$0
$14,243
$37,423
$0
$0
-$51,666
-$153,765
Year 4
$0
$14,670
$37,423
$0
$0
-$52,093
-$205,858
Year 5
$0
$15,110
$37,423
$0
$0
-$52,533
-$258,392
Year 5 disposal
Disposal gain (gross)-$127,586
CGT$0
Net Disposal proceeds$672,799
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 cohort5 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
University of Glasgow · 4743.5 km
Reason
5-bed house in a suburban area — family-let demand dominates; larger property may also work as a sharer HMO.
Monthly profit −$4,237/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Monthly cashflow
−$4K/mo
You top up $4K/mo
Price
$625K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$339K
Deposit + fees + refurb
5-yr return on cash -76%
Bedrooms
5
3 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
No rent data — verify locally
Financing
DepositYour cash in — the rest is the mortgage25% · $156,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $111,700–$208,270 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,900 legal + $1,000 survey
Mortgage fees ($)
2% product fee on $468,750 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 $400K+
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
-$4,237
after mortgage, operating costs & tax
Rent in$0/mo
Where it goes
$3,119Mortgage$1,119Costs
Outgoings exceed rent — you top up $4,237/mo
Mortgage$3,119
Costs$1,119
Maintenance$67
Insurance$40
Voids + council tax$11
Ltd co. accounts$104
Tax—
Shortfall−$4,237
Returns
Return before costson price0.00%
Cash returnon cash-14.99%
Gross margin-$1,119
Cash needed$339,161
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.00
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
$0
$13,425
$37,423
$0
$0
-$50,848
-$50,848
Year 2
$0
$13,828
$37,423
$0
$0
-$51,251
-$102,099
Year 3
$0
$14,243
$37,423
$0
$0
-$51,666
-$153,765
Year 4
$0
$14,670
$37,423
$0
$0
-$52,093
-$205,858
Year 5
$0
$15,110
$37,423
$0
$0
-$52,533
-$258,392
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
$339K
25% deposit$156,250
Refurb$159,985
Legal + survey$2,900
Mortgage + broker$10,375
Cash needed$339,161
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