No rent data on file — verify locally before offering.
Why it works
Monthly profit +$3,738/mo from completion — the no.1 reason to invest
330.9% 5y IRR — strong total return on capital
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 →
Price
$12K
Return before costson price
—
est rent $4,893not enough comparables
Cash needed
$11K
deposit + costs
Monthly profit
+$4K
net of mgmt + voids
5y Return on your cash
1742.7%
after tax
IRR
330.9%
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $3,121
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$3,738
after mortgage, operating costs & tax
Income
Monthly rent+$4,893
After 2wk voids: $4,705/mo
Outgoings
Mortgage-$62
Operating costs-$1,092
show breakdown ▾
Management (10% of rent)-$489
CapEx reserve (5% of rent)-$245
Council Tax × voids (2w/yr)-$5
Service charge + ground rent-$175
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price470.37%
Cash returnon cash404.94%
Gross margin$3,613
Cash needed$11,079
Monthly profit payback3m
Data confidence
Lender stress test
Rent-covers-mortgage check14.74
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.
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$58,716
$13,107
$747
$0
$8,524
$36,338
$36,338
Year 2
$60,477
$13,500
$747
$0
$8,784
$37,446
$73,784
Year 3
$62,292
$13,905
$747
$0
$9,052
$38,587
$112,372
Year 4
$64,161
$14,322
$747
$0
$9,327
$39,764
$152,136
Year 5
$66,085
$14,752
$747
$0
$9,655
$40,931
$193,067
Year 5 disposal
Disposal gain (gross)-$8,785
CGT$0
Net Disposal proceeds$13,438
What we verified
What we verified
2 total · click to expand
20002 ok · 0 caution · 0 fail · 0 unknown
Investor
Tenant profileMixed demand
Tenant profilelikely cohort7 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Glasgow · 4784.5 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
196 Black Mountain Rd Floor 3-ID1262025P, Lincoln, NH 03251
apartment · 7 bed · 4 bath · 4,499 sqft
$12,483
est $4,893
1 / 40
0/100
Marginal
No rent data — verify locally before offering.
Monthly profit+$3,738/mo at 25% deposit @ 5.5%
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
Price
$12K
vs comparable
Return before costs
—
est rent $4,893/monot enough comparables
Bedrooms
7
4 bath
What we verified
3 total
3000
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicRent by the room / sharers
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $3,121
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
+$3,738
after mortgage, operating costs & tax
Income
Monthly rent+$4,893
After 2wk voids: $4,705/mo
Outgoings
Mortgage-$62
Operating costs-$1,092
show breakdown ▾
Management (10% of rent)-$489
CapEx reserve (5% of rent)-$245
Council Tax × voids (2w/yr)-$5
Service charge + ground rent-$175
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price470.37%
Cash returnon cash404.94%
Gross margin$3,613
Cash needed$11,079
Monthly profit payback3m
Data confidence
Lender stress test
Rent-covers-mortgage check14.74
Rent-covers-mortgage check PASS (target 1.00)
Rent by the roomupside
Tap to expand
Rent by the room conversion upside—▾
Required
Rooms (3+)7 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$131
Annual rental tax$0
CGT yr 5$0 · company level
5y net total$193,067
Acquisition costs
$11K
25% deposit$3,121
Refurb$7,490
Legal + survey$2,000
Mortgage + broker$1,187
Cash needed$11,079
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