Likely sold or withdrawnWe last saw this listing 38 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
Monthly profit
−$607/mo
Cash needed
$70K
Return after costs
-10.4%
Cash return
-10.4%
⊞ View all 32
LANDListed 181d ago
It costs you $607 a month. That is $7,279 a year, every year you hold it.
The rent is our own estimate, not a signed tenancy. The shortfall is not a data problem: at this price, on these costs, the rent does not cover what it takes to hold it. It only works if you are buying for the capital growth, or buying it cheaper.
3 Piney Green Rd, Crewe, VA 23930
$79,900
No rent data for this listing — run your own numbers in the calculator below.
You would be topping it up every month, from your own income, for as long as you hold it.That can still be the plan if you are buying for capital growth — but it should be a decision, not a surprise. Try your own numbers →
No rent comparables — estimate is a rule-of-thumb fallback, not market data. Verify the rent locally before offering.
Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
No rent data — verify locally
Financing
DepositYour cash in — the rest is the mortgage25% · $19,975
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.00%
3.00%9.00%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $79,900 asking ($47,940). Raw model: $42,690–$80,380. Verify with a surveyor before offering.
Legal + survey ($)
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
-$607
after mortgage, operating costs & tax
Rent in$0/mo
Where it goes
$399Mortgage$208Costs
Outgoings exceed rent — you top up $607/mo
Mortgage$399
Costs$208
Maintenance$67
Insurance$20
Voids + council tax$5
Ltd co. accounts$104
Tax—
Shortfall−$607
Returns
Return before costson price0.00%
Cash returnon cash-10.40%
Gross margin-$208
Cash needed$69,977
Monthly profit paybackn/a (monthly loss)
Data confidence
One card is deliberately absent.Renting it by the room — Bedroom count unknown — verify the floor plan can support 3+ rooms.
Ready to move on this deal?
Generates an offer pack with your numbers & sources — take it to the agent.