Rented normally, you'd make about $26 a month.

Will it pay?Calculator

$26 of every $2,614 is yours to keep, each month

You keep under 1¢ of every dollar of rent. The mortgage takes 66¢.

+$2,614−$1,721−$867$26

Rent inMortgageRunning costsProfit

Rent $2,614, modelled from 63 nearby lettings within 1.2 mi

◧ market rent $2,614 · 63 comps2 empty weeks a year assumed

What if I change my assumptions?The dials

At the asking price, 25% deposit, 7.00%

Try your own numbersLive

You keep$26/mo

All-in cash$95,737

Payback311.0 yrs

Offer−+

Deposit−+

Mortgage rate−+

Rent−+

◧ worked out from local rents

What will it cost me to buy?Breakdown

$95,737

$9,487 of that never comes back — attorney or title company and lender fees.

$95,737 to buy it

deposit · purchase costs · legal · fees

◧ 25% deposit, typical fees

What would have to be true?

Nothing — it works at the asking price

The rent covers the mortgage, the running costs and the tax at the $344,999 asked, so there is no discount this card has to name. A lower price would be upside, not a condition.

◧ worked back from the rent

Can we trust the rent?Rent evidence

Nearby rentals, but only by searching 2.0 km

We widened the search to find them, past where we normally stop looking, so these are not next-door comparisons.

+53 more

our bar: 10 within 500 m

our own middle half$2,221–$3,077/mo

■ 63 rentals within 2.0 km□ searched wider than our barAdvertised rents, not signed tenancies

How big is it, really?The working

One figure, and nothing checking it 650 sq ft

Only the agent’s figure exists for this house. Open for what that means.

□ area unchecked — agent’s own

Is it a good location?Open the map

Los Angeles

We hold no schools, flood or crime reading for this address yet — open for the map and what we do have. An absence here is a gap in our record, not a clean bill.

■ mapped to a point, not an address

Is there anything that stops it?The checks

We do not screen letting restrictions in this market

These are UK rules and we run no equivalent here. Not checked — never as clear.

1 we could not check · 4 do not apply to this property

■ listing last seen 18 Sep 2026

What would you walk away with, after 5 years?The five-year sums

+$18,565 after five years on the cash you put in, before tax on the sale

Less than the same cash would have made in a savings account, after tax on the interest. The savings account’s capital is not at risk; the property’s is. A fall of about 23% in the price would leave nothing from a sale after selling costs, and you would still owe the lender any shortfall. That is the $95,737 you put in. In some US states the lender cannot pursue the shortfall after a foreclosure; ask before you sign.

−$95,737+$380,907−$9,523−$258,749+$1,667+$18,565

Cash you put inSale valueSelling costsMortgageRent keptYou walk with

◧ 2.0%/yr growth assumed

What can we answer in this market?

6 of 11 questions 5 need data we do not hold in this market yet

3 of them run on numbers you set yourself, so they stay amber however good they look.

6 answered

of 11 questions

□ Coverage, not a verdict