No rent data on file — verify locally before offering.
Why it works
Monthly profit +$1,003/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
Floor area 400 sqft — small for the type
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
$1K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$1K
Deposit + fees + refurb
5-yr return on cash 4554%Rent est. $1,430
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $325
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $1,300 asking ($780). Raw model: $28,340–$53,730. Verify with a surveyor before offering.
Legal + survey ($)
Leasehold flat — $1,500 legal + $500 survey
Mortgage fees ($)
2% product fee on $975 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)
Semi/flat: $67/mo proxy
Result · Rent it out
Monthly profit
+$1,003
after mortgage, operating costs & tax
Rent in$1,430/mo
$1,375Collected
$1,375/mo actually reaches you — the other $55 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$420Costs$1,003Your profit
$1,003/mo left as profit · 73% of rent kept
Mortgage$6
Costs$420
Management$143
Maintenance$67
Insurance$20
CapEx reserve$72
Voids + council tax$5
Service charge + ground rent$175
Ltd co. accounts$104
Tax—
Profit+$1,003
Returns
Return before costson price1320.00%
Cash returnon cash1058.47%
Gross margin$955
Cash needed$1,137
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check6.36
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
$17,160
$5,045
$78
$0
$2,287
$9,750
$9,750
Year 2
$17,675
$5,196
$78
$0
$2,356
$10,045
$19,795
Year 3
$18,205
$5,352
$78
$0
$2,427
$10,348
$30,144
Year 4
$18,751
$5,512
$78
$0
$2,501
$10,660
$40,803
Year 5
$19,314
$5,678
$78
$0
$2,576
$10,982
$51,785
Year 5 disposal
Disposal gain (gross)-$2,707
CGT$0
Net Disposal proceeds$1,399
What we verified
What we verified
2 total · click to expand
00020 ok · 0 caution · 0 fail · 2 unknown
Investor
Tenant profileUnknown
Tenant profilelikely cohort0 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Glasgow · 6109.1 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
Monthly cashflow
+$1K/mo
Pays you every month, net of costs
Price
$1K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$1K
Deposit + fees + refurb
5-yr return on cash 4554%Rent est. $1,430
Bedrooms
0
1 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $325
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $1,300 asking ($780). Raw model: $28,340–$53,730. Verify with a surveyor before offering.
Legal + survey ($)
Leasehold flat — $1,500 legal + $500 survey
Mortgage fees ($)
2% product fee on $975 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)
Semi/flat: $67/mo proxy
Result · Rent it out
Monthly profit
+$1,003
after mortgage, operating costs & tax
Rent in$1,430/mo
$1,375Collected
$1,375/mo actually reaches you — the other $55 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$420Costs$1,003Your profit
$1,003/mo left as profit · 73% of rent kept
Mortgage$6
Costs$420
Management$143
Maintenance$67
Insurance$20
CapEx reserve$72
Voids + council tax$5
Service charge + ground rent$175
Ltd co. accounts$104
Tax—
Profit+$1,003
Returns
Return before costson price1320.00%
Cash returnon cash1058.47%
Gross margin$955
Cash needed$1,137
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check6.36
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
$17,160
$5,045
$78
$0
$2,287
$9,750
$9,750
Year 2
$17,675
$5,196
$78
$0
$2,356
$10,045
$19,795
Year 3
$18,205
$5,352
$78
$0
$2,427
$10,348
$30,144
Year 4
$18,751
$5,512
$78
$0
$2,501
$10,660
$40,803
Year 5
$19,314
$5,678
$78
$0
$2,576
$10,982
$51,785
What we verified
3 total
0102
Building condition1▾
Refurb costBased on beds + baths + sqftNot stated on the listing