Likely sold or withdrawnWe last saw this listing 16 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
↓ PRICE CUT ×1 −20%
⊞ View all 6
LANDListed 272d ago
Lot investor view
E Colonial Trail Hwy, Crewe, VA 23930
$20,000
No rent data for this listing — run your own numbers in the calculator below.
No rent data on file — verify locally before offering.
Why it works
Why to be cautious
Monthly profit −$264/mo — significantly negative — real recurring drain
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
$20K
Return before costson price
—
Cash needed
$18K
deposit + costs
Monthly profit
−$264
net of mgmt + voids
5y Return on your cash
-94.0%
after tax
IRR
—
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
No rent data — verify locally
Financing
DepositYour cash in — the rest is the mortgage25% · $5,000
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $20,000 asking ($12,000). Raw model: $42,690–$80,380. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $15,000 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
-$264
after mortgage, operating costs & tax
Rent in$0/mo
Where it goes
$100$165
Outgoings exceed rent — you top up $264/mo
Mortgage$100
Costs$165
Maintenance$67
Insurance$20
Voids + council tax$5
Tax—
Shortfall−$264
Income
Monthly rent+$0
Outgoings
Mortgage-$100
Operating costs-$165
show breakdown ▾
Management (10% of rent)-$0
CapEx reserve (5% of rent)-$0
Council Tax × voids (2w/yr)-$5
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price0.00%
Cash returnon cash-18.11%
Gross margin-$164
Cash needed$17,516
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.00
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.
Mortgage paydownRent profitbefore price growth
Full year-by-year breakdown
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$0
$1,974
$1,198
$0
$0
-$3,172
-$3,172
Year 2
$0
$2,033
$1,198
$0
$0
-$3,231
-$6,402
Year 3
$0
$2,094
$1,198
$0
$0
-$3,292
-$9,694
Year 4
$0
$2,157
$1,198
$0
$0
-$3,355
-$13,049
Year 5
$0
$2,222
$1,198
$0
$0
-$3,419
-$16,468
Year 5 disposal
Disposal gain (gross)-$12,570
CGT$0
Net Disposal proceeds$21,530
What we verified
What we verified
2 total · click to expand
00020 ok · 0 caution · 0 fail · 2 unknown
Investor
Tenant profileUnknown
Tenant profilelikely cohort
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Glasgow · 5709.4 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Likely sold or withdrawnWe last saw this listing 16 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
0/100
Marginal
No rent data — verify locally before offering.
Monthly profit −$264/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Price
$20K
Return before costs
—
rent unknown
Bedrooms
—
— bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
No rent data — verify locally
Financing
DepositYour cash in — the rest is the mortgage25% · $5,000
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $20,000 asking ($12,000). Raw model: $42,690–$80,380. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $15,000 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
-$264
after mortgage, operating costs & tax
Rent in$0/mo
Where it goes
$100$165
Outgoings exceed rent — you top up $264/mo
Mortgage$100
Costs$165
Maintenance$67
Insurance$20
Voids + council tax$5
Tax—
Shortfall−$264
Income
Monthly rent+$0
Outgoings
Mortgage-$100
Operating costs-$165
show breakdown ▾
Management (10% of rent)-$0
CapEx reserve (5% of rent)-$0
Council Tax × voids (2w/yr)-$5
Insurance-$20
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price0.00%
Cash returnon cash-18.11%
Gross margin-$164
Cash needed$17,516
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.00
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.
Mortgage paydownRent profitbefore price growth
Full year-by-year breakdown
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$0
$1,974
$1,198
$0
$0
-$3,172
-$3,172
Year 2
$0
$2,033
$1,198
$0
$0
-$3,231
-$6,402
Year 3
$0
$2,094
$1,198
$0
$0
-$3,292
-$9,694
Year 4
$0
$2,157
$1,198
$0
$0
-$3,355
-$13,049
Year 5
$0
$2,222
$1,198
$0
$0
-$3,419
-$16,468
What we verified
3 total
0102
Building condition1▾
Refurb costBased on beds + baths + sqftNot stated on the listing