No rent data on file — verify locally before offering.
Why it works
Monthly profit +$374/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
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
+$374/mo
Pays you every month, net of costs
Price
$49K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$43K
Deposit + fees + refurb
5-yr return on cash 47%Rent est. $990
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $12,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $49,000 asking ($29,400). Raw model: $36,390–$68,680. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $36,750 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
+$374
after mortgage, operating costs & tax
Rent in$990/mo
$952Collected
$952/mo actually reaches you — the other $38 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$245Mortgage$372Costs$374Your profit
$374/mo left as profit · 39% of rent kept
Mortgage$245
Costs$372
Management$99
Maintenance$67
Insurance$20
CapEx reserve$50
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$374
Returns
Return before costson price24.24%
Cash returnon cash10.49%
Gross margin$580
Cash needed$42,753
Monthly profit payback9y 7m
Data confidence
Lender stress test
Rent-covers-mortgage check1.61
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
$11,880
$4,460
$2,934
$0
$852
$3,634
$3,634
Year 2
$12,236
$4,594
$2,934
$0
$895
$3,813
$7,447
Year 3
$12,603
$4,732
$2,934
$0
$938
$4,000
$11,447
Year 4
$12,982
$4,874
$2,934
$0
$983
$4,191
$15,637
Year 5
$13,371
$5,020
$2,934
$0
$1,029
$4,388
$20,025
Year 5 disposal
Disposal gain (gross)-$28,333
CGT$0
Net Disposal proceeds$52,747
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 · 6146.2 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
+$374/mo
Pays you every month, net of costs
Price
$49K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$43K
Deposit + fees + refurb
5-yr return on cash 47%Rent est. $990
Bedrooms
0
0 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $12,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $49,000 asking ($29,400). Raw model: $36,390–$68,680. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $36,750 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
+$374
after mortgage, operating costs & tax
Rent in$990/mo
$952Collected
$952/mo actually reaches you — the other $38 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$245Mortgage$372Costs$374Your profit
$374/mo left as profit · 39% of rent kept
Mortgage$245
Costs$372
Management$99
Maintenance$67
Insurance$20
CapEx reserve$50
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$374
Returns
Return before costson price24.24%
Cash returnon cash10.49%
Gross margin$580
Cash needed$42,753
Monthly profit payback9y 7m
Data confidence
Lender stress test
Rent-covers-mortgage check1.61
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
$11,880
$4,460
$2,934
$0
$852
$3,634
$3,634
Year 2
$12,236
$4,594
$2,934
$0
$895
$3,813
$7,447
Year 3
$12,603
$4,732
$2,934
$0
$938
$4,000
$11,447
Year 4
$12,982
$4,874
$2,934
$0
$983
$4,191
$15,637
Year 5
$13,371
$5,020
$2,934
$0
$1,029
$4,388
$20,025
What we verified
3 total
0102
Building condition1▾
Refurb costBased on beds + baths + sqftNot stated on the listing