Likely sold or withdrawnWe last saw this listing 25 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
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
+$64/mo
Barely breaks even each month
Price
$155K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$97K
Deposit + fees + refurb
Return before costson price10.51%5-yr return on cash 6%Rent est. $1,358 ($1,212–$1,522)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,212–$1,522/mo · n=75
Financing
DepositYour cash in — the rest is the mortgage25% · $38,750
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $37,440–$70,630 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $116,250 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
+$64
after mortgage, operating costs & tax
Rent in$1,358/mo
$1,306Collected
$1,306/mo actually reaches you — the other $52 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$773Mortgage$521Costs
$64/mo left as profit · 5% of rent kept
Mortgage$773
Costs$521
Management$136
Maintenance$67
Insurance$20
CapEx reserve$68
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$64
Returns
Return before costson price10.51%
Cash returnon cash0.79%
Gross margin$785
Cash needed$97,358
Monthly profit payback100+ yrs
Data confidence
Lender stress test
Rent-covers-mortgage check0.92
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
$16,296
$6,251
$9,281
$0
$145
$619
$619
Year 2
$16,785
$6,438
$9,281
$0
$202
$864
$1,483
Year 3
$17,288
$6,631
$9,281
$0
$261
$1,115
$2,598
Year 4
$17,807
$6,830
$9,281
$0
$322
$1,374
$3,972
Year 5
$18,341
$7,035
$9,281
$0
$385
$1,640
$5,612
Year 5 disposal
Disposal gain (gross)-$46,981
CGT$0
Net Disposal proceeds$166,854
What we verified
What we verified
2 total · click to expand
20002 ok · 0 caution · 0 fail · 0 unknown
Investor
Tenant profileMixed demand
Tenant profilelikely cohort2 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Glasgow · 6657.9 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Likely sold or withdrawnWe last saw this listing 25 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
85/100
Strong
Real 10.51% — fundamentals work.
10.51% Return before costs — above-market
Monthly cashflow
+$64/mo
Barely breaks even each month
Price
$155K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$97K
Deposit + fees + refurb
Return before costson price10.51%5-yr return on cash 6%Rent est. $1,358 ($1,212–$1,522)
Bedrooms
2
1 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,212–$1,522/mo · n=75
Financing
DepositYour cash in — the rest is the mortgage25% · $38,750
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $37,440–$70,630 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $116,250 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
+$64
after mortgage, operating costs & tax
Rent in$1,358/mo
$1,306Collected
$1,306/mo actually reaches you — the other $52 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$773Mortgage$521Costs
$64/mo left as profit · 5% of rent kept
Mortgage$773
Costs$521
Management$136
Maintenance$67
Insurance$20
CapEx reserve$68
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$64
Returns
Return before costson price10.51%
Cash returnon cash0.79%
Gross margin$785
Cash needed$97,358
Monthly profit payback100+ yrs
Data confidence
Lender stress test
Rent-covers-mortgage check0.92
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
$16,296
$6,251
$9,281
$0
$145
$619
$619
Year 2
$16,785
$6,438
$9,281
$0
$202
$864
$1,483
Year 3
$17,288
$6,631
$9,281
$0
$261
$1,115
$2,598
Year 4
$17,807
$6,830
$9,281
$0
$322
$1,374
$3,972
Year 5
$18,341
$7,035
$9,281
$0
$385
$1,640
$5,612
What we verified
3 total
2100
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily let
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Comparables
sold within 0.5 mi
Location & transport
Loading map…
PropertySchoolsUniversitiesStations
Transport detail not loaded for this property.
Acquisition costs
$97K
25% deposit$38,750
Refurb$54,035
Legal + survey$1,700
Mortgage + broker$3,325
Cash needed$97,358
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