No rent data on file — verify locally before offering.
Why it works
Monthly profit +$1,011/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
+$1K/mo
Pays you every month, net of costs
Price
$115K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$100K
Deposit + fees + refurb
5-yr return on cash 54%Rent est. $2,401 ($2,182–$2,642)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,182–$2,642/mo · n=10
Financing
DepositYour cash in — the rest is the mortgage25% · $28,750
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $115,000 asking ($69,000). Raw model: $67,290–$125,930. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $86,250 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
+$1,011
after mortgage, operating costs & tax
Rent in$2,401/mo
$2,309Collected
$2,309/mo actually reaches you — the other $92 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$574Mortgage$816Costs$1,011Your profit
$1,011/mo left as profit · 44% of rent kept
Mortgage$574
Costs$816
Management$240
Maintenance$67
Insurance$20
CapEx reserve$120
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$1,011
Returns
Return before costson price25.05%
Cash returnon cash12.08%
Gross margin$1,492
Cash needed$100,453
Monthly profit payback8y 4m
Data confidence
Lender stress test
Rent-covers-mortgage check1.79
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
$28,812
$9,795
$6,886
$0
$2,305
$9,827
$9,827
Year 2
$29,676
$10,088
$6,886
$0
$2,413
$10,289
$20,116
Year 3
$30,567
$10,391
$6,886
$0
$2,525
$10,765
$30,881
Year 4
$31,484
$10,703
$6,886
$0
$2,640
$11,255
$42,136
Year 5
$32,428
$11,024
$6,886
$0
$2,759
$11,760
$53,895
Year 5 disposal
Disposal gain (gross)-$64,205
CGT$0
Net Disposal proceeds$123,795
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 · 5910.3 km
Reason
5-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
+$1K/mo
Pays you every month, net of costs
Price
$115K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$100K
Deposit + fees + refurb
5-yr return on cash 54%Rent est. $2,401 ($2,182–$2,642)
Bedrooms
5
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,182–$2,642/mo · n=10
Financing
DepositYour cash in — the rest is the mortgage25% · $28,750
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $115,000 asking ($69,000). Raw model: $67,290–$125,930. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $86,250 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
+$1,011
after mortgage, operating costs & tax
Rent in$2,401/mo
$2,309Collected
$2,309/mo actually reaches you — the other $92 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$574Mortgage$816Costs$1,011Your profit
$1,011/mo left as profit · 44% of rent kept
Mortgage$574
Costs$816
Management$240
Maintenance$67
Insurance$20
CapEx reserve$120
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$1,011
Returns
Return before costson price25.05%
Cash returnon cash12.08%
Gross margin$1,492
Cash needed$100,453
Monthly profit payback8y 4m
Data confidence
Lender stress test
Rent-covers-mortgage check1.79
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
$28,812
$9,795
$6,886
$0
$2,305
$9,827
$9,827
Year 2
$29,676
$10,088
$6,886
$0
$2,413
$10,289
$20,116
Year 3
$30,567
$10,391
$6,886
$0
$2,525
$10,765
$30,881
Year 4
$31,484
$10,703
$6,886
$0
$2,640
$11,255
$42,136
Year 5
$32,428
$11,024
$6,886
$0
$2,759
$11,760
$53,895
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
$100K
25% deposit$28,750
Refurb$69,000
Legal + survey$1,700
Mortgage + broker$2,725
Cash needed$100,453
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