-17.1% 5y IRR — capital outlay disproportionate to returns
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 →
Price
$624K
Return before costson price
5.94%
est rent $3,088not enough comparables
Cash needed
$365K
deposit + costs
Monthly profit
−$2K
net of mgmt + voids
5y Return on your cash
-23.6%
after tax
IRR
-17.1%
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $155,925
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$1,531
after mortgage, operating costs & tax
Income
Monthly rent+$3,088
After 2wk voids: $2,969/mo
Outgoings
Mortgage-$3,112
Operating costs-$1,506
show breakdown ▾
Management (10% of rent)-$309
CapEx reserve (5% of rent)-$154
Council Tax × voids (2w/yr)-$11
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price5.94%
Cash returnon cash-5.04%
Gross margin$1,463
Cash needed$364,580
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.54
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.
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$37,056
$18,077
$37,345
$0
$0
-$18,366
-$18,366
Year 2
$38,168
$18,619
$37,345
$0
$0
-$17,797
-$36,163
Year 3
$39,313
$19,178
$37,345
$0
$0
-$17,210
-$53,374
Year 4
$40,492
$19,753
$37,345
$0
$0
-$16,606
-$69,980
Year 5
$41,707
$20,346
$37,345
$0
$0
-$15,984
-$85,964
Year 5 disposal
Disposal gain (gross)-$156,059
CGT$0
Net Disposal proceeds$671,400
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 · 5342.5 km
Reason
4-bed house in a suburban area — family-let demand dominates; larger property may also work as a sharer HMO.
Kingston Plan, Hawk Valley Estates, Denver, PA 17517
single_family · 4 bed · 3 bath · 3,024 sqft
$623,700
est $3,088 · 5.94% gross
1 / 52
19/100
Marginal
5.94% — verify the rent + comps locally.
5.94% Return before costs — around the area average for this property type.
Monthly profit −$1,531/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Price
$624K
vs comparable
Return before costs
5.94%
est rent $3,088/monot enough comparables
Bedrooms
4
3 bath
What we verified
3 total
3000
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily / Rent by the room
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $155,925
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$1,531
after mortgage, operating costs & tax
Income
Monthly rent+$3,088
After 2wk voids: $2,969/mo
Outgoings
Mortgage-$3,112
Operating costs-$1,506
show breakdown ▾
Management (10% of rent)-$309
CapEx reserve (5% of rent)-$154
Council Tax × voids (2w/yr)-$11
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price5.94%
Cash returnon cash-5.04%
Gross margin$1,463
Cash needed$364,580
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.54
Rent-covers-mortgage check FAIL (need ≥ 1.00)
Rent by the roomupside
Tap to expand
Rent by the room conversion upside—▾
Required
Rooms (3+)4 bd
If converted
Net Rent by the room yield—
Comparables
sold within 0.5 mi
Location & transport
Loading map…
PropertySchoolsUniversitiesStations
Transport detail not loaded for this property.
Tax & exit
Ltd Co
Tax bandLtd Co 25%
Mortgage-interest tax rule credit$6,549
Annual rental tax$0
CGT yr 5$0 · company level
5y net total-$85,964
Acquisition costs
$365K
25% deposit$155,925
Refurb$188,385
Legal + survey$2,900
Mortgage + broker$10,356
Cash needed$364,580
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Your notes
Auto-saves
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones Estimates not financial advice