Likely sold or withdrawnWe last saw this listing 53 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
No rent data on file — verify locally before offering.
Why it works
Monthly profit +$936/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
+$936/mo
Pays you every month, net of costs
Price
$80K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$70K
Deposit + fees + refurb
5-yr return on cash 71%Rent est. $2,013 ($1,746–$2,321)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,746–$2,321/mo · n=14
Financing
DepositYour cash in — the rest is the mortgage25% · $19,975
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $79,900 asking ($47,940). Raw model: $66,690–$124,680. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $59,925 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
+$936
after mortgage, operating costs & tax
Rent in$2,013/mo
$1,936Collected
$1,936/mo actually reaches you — the other $77 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$399Mortgage$678Costs$936Your profit
$936/mo left as profit · 48% of rent kept
Mortgage$399
Costs$678
Management$201
Maintenance$67
Insurance$20
CapEx reserve$101
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$936
Returns
Return before costson price30.23%
Cash returnon cash16.10%
Gross margin$1,258
Cash needed$69,793
Monthly profit payback6y 3m
Data confidence
Lender stress test
Rent-covers-mortgage check2.02
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
$24,156
$8,134
$4,784
$0
$2,135
$9,103
$9,103
Year 2
$24,881
$8,378
$4,784
$0
$2,226
$9,492
$18,595
Year 3
$25,627
$8,630
$4,784
$0
$2,321
$9,892
$28,487
Year 4
$26,396
$8,889
$4,784
$0
$2,417
$10,306
$38,793
Year 5
$27,188
$9,155
$4,784
$0
$2,517
$10,731
$49,524
Year 5 disposal
Disposal gain (gross)-$45,127
CGT$0
Net Disposal proceeds$86,011
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 cohort4 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
University of Glasgow · 5908.6 km
Reason
4-bed house in a suburban area — family-let demand dominates; larger property may also work as a sharer HMO.
Likely sold or withdrawnWe last saw this listing 53 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
10/100
Marginal
No rent data — verify locally before offering.
Monthly profit+$936/mo at 25% deposit @ 5.5%
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
Monthly cashflow
+$936/mo
Pays you every month, net of costs
Price
$80K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$70K
Deposit + fees + refurb
5-yr return on cash 71%Rent est. $2,013 ($1,746–$2,321)
Bedrooms
4
3 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,746–$2,321/mo · n=14
Financing
DepositYour cash in — the rest is the mortgage25% · $19,975
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $79,900 asking ($47,940). Raw model: $66,690–$124,680. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $59,925 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
+$936
after mortgage, operating costs & tax
Rent in$2,013/mo
$1,936Collected
$1,936/mo actually reaches you — the other $77 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$399Mortgage$678Costs$936Your profit
$936/mo left as profit · 48% of rent kept
Mortgage$399
Costs$678
Management$201
Maintenance$67
Insurance$20
CapEx reserve$101
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$936
Returns
Return before costson price30.23%
Cash returnon cash16.10%
Gross margin$1,258
Cash needed$69,793
Monthly profit payback6y 3m
Data confidence
Lender stress test
Rent-covers-mortgage check2.02
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
$24,156
$8,134
$4,784
$0
$2,135
$9,103
$9,103
Year 2
$24,881
$8,378
$4,784
$0
$2,226
$9,492
$18,595
Year 3
$25,627
$8,630
$4,784
$0
$2,321
$9,892
$28,487
Year 4
$26,396
$8,889
$4,784
$0
$2,417
$10,306
$38,793
Year 5
$27,188
$9,155
$4,784
$0
$2,517
$10,731
$49,524
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
$70K
25% deposit$19,975
Refurb$47,940
Legal + survey$1,700
Mortgage + broker$2,199
Cash needed$69,793
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