-17.4% 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
$650K
Return before costson price
5.83%
est rent $3,158not enough comparables
Cash needed
$384K
deposit + costs
Monthly profit
−$2K
net of mgmt + voids
5y Return on your cash
-24.0%
after tax
IRR
-17.4%
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $162,475
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$1,637
after mortgage, operating costs & tax
Income
Monthly rent+$3,158
After 2wk voids: $3,037/mo
Outgoings
Mortgage-$3,243
Operating costs-$1,552
show breakdown ▾
Management (10% of rent)-$316
CapEx reserve (5% of rent)-$158
Council Tax × voids (2w/yr)-$11
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price5.83%
Cash returnon cash-5.12%
Gross margin$1,484
Cash needed$383,732
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.53
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
$37,896
$18,625
$38,914
$0
$0
-$19,644
-$19,644
Year 2
$39,033
$19,184
$38,914
$0
$0
-$19,066
-$38,709
Year 3
$40,204
$19,760
$38,914
$0
$0
-$18,470
-$57,179
Year 4
$41,410
$20,353
$38,914
$0
$0
-$17,857
-$75,036
Year 5
$42,652
$20,963
$38,914
$0
$0
-$17,225
-$92,261
Year 5 disposal
Disposal gain (gross)-$166,329
CGT$0
Net Disposal proceeds$699,604
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.
Brookfield Plan, Hawk Valley Estates, Denver, PA 17517
single_family · 4 bed · 3 bath · 3,259 sqft
$649,900
est $3,158 · 5.83% gross
1 / 34
18/100
Marginal
5.83% — verify the rent + comps locally.
5.83% Return before costs — around the area average for this property type.
Monthly profit −$1,637/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Price
$650K
vs comparable
Return before costs
5.83%
est rent $3,158/monot enough comparables
Bedrooms
4
3 bath
What we verified
3 total
3000
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily / Rent by the room
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $162,475
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$1,637
after mortgage, operating costs & tax
Income
Monthly rent+$3,158
After 2wk voids: $3,037/mo
Outgoings
Mortgage-$3,243
Operating costs-$1,552
show breakdown ▾
Management (10% of rent)-$316
CapEx reserve (5% of rent)-$158
Council Tax × voids (2w/yr)-$11
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price5.83%
Cash returnon cash-5.12%
Gross margin$1,484
Cash needed$383,732
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.53
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$6,824
Annual rental tax$0
CGT yr 5$0 · company level
5y net total-$92,261
Acquisition costs
$384K
25% deposit$162,475
Refurb$200,135
Legal + survey$2,900
Mortgage + broker$10,749
Cash needed$383,732
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