Likely sold or withdrawnWe last saw this listing 54 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
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
−$568/mo
You top up $568/mo
Price
$599K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$361K
Deposit + fees + refurb
Return before costson price8.36%5-yr return on cash -7%Rent est. $4,171 ($3,545–$4,908)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $3,545–$4,908/mo · n=1
Financing
DepositYour cash in — the rest is the mortgage25% · $149,750
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $136,640–$254,180 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,900 legal + $1,000 survey
Mortgage fees ($)
2% product fee on $449,250 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 $400K+
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
-$568
after mortgage, operating costs & tax
Rent in$4,171/mo
$4,011Collected
$4,011/mo actually reaches you — the other $160 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$2,989Mortgage$1,750Costs
Outgoings exceed rent — you top up $568/mo
Mortgage$2,989
Costs$1,750
Management$417
Maintenance$67
Insurance$40
CapEx reserve$209
Voids + council tax$9
Ltd co. accounts$104
Tax—
Shortfall−$568
Returns
Return before costson price8.36%
Cash returnon cash-1.88%
Gross margin$2,261
Cash needed$361,393
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.74
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
$50,052
$20,997
$35,866
$0
$0
-$6,811
-$6,811
Year 2
$51,554
$21,627
$35,866
$0
$0
-$5,939
-$12,750
Year 3
$53,100
$22,275
$35,866
$0
$0
-$5,042
-$17,792
Year 4
$54,693
$22,944
$35,866
$0
$0
-$4,117
-$21,909
Year 5
$56,334
$23,632
$35,866
$0
$0
-$3,164
-$25,073
Year 5 disposal
Disposal gain (gross)-$164,479
CGT$0
Net Disposal proceeds$644,811
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 cohort8 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
University of Glasgow · 4952.4 km
Reason
8-bed house in a suburban area — family-let demand dominates; larger property may also work as a sharer HMO.
Likely sold or withdrawnWe last saw this listing 54 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
54/100
Caution
Real 8.36% — fundamentals work.
8.36% Return before costs — above-market
Monthly cashflow
−$568/mo
You top up $568/mo
Price
$599K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$361K
Deposit + fees + refurb
Return before costson price8.36%5-yr return on cash -7%Rent est. $4,171 ($3,545–$4,908)
Bedrooms
8
6 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $3,545–$4,908/mo · n=1
Financing
DepositYour cash in — the rest is the mortgage25% · $149,750
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $136,640–$254,180 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,900 legal + $1,000 survey
Mortgage fees ($)
2% product fee on $449,250 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 $400K+
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
-$568
after mortgage, operating costs & tax
Rent in$4,171/mo
$4,011Collected
$4,011/mo actually reaches you — the other $160 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$2,989Mortgage$1,750Costs
Outgoings exceed rent — you top up $568/mo
Mortgage$2,989
Costs$1,750
Management$417
Maintenance$67
Insurance$40
CapEx reserve$209
Voids + council tax$9
Ltd co. accounts$104
Tax—
Shortfall−$568
Returns
Return before costson price8.36%
Cash returnon cash-1.88%
Gross margin$2,261
Cash needed$361,393
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.74
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
$50,052
$20,997
$35,866
$0
$0
-$6,811
-$6,811
Year 2
$51,554
$21,627
$35,866
$0
$0
-$5,939
-$12,750
Year 3
$53,100
$22,275
$35,866
$0
$0
-$5,042
-$17,792
Year 4
$54,693
$22,944
$35,866
$0
$0
-$4,117
-$21,909
Year 5
$56,334
$23,632
$35,866
$0
$0
-$3,164
-$25,073
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
Comparables
sold within 0.5 mi
Location & transport
Loading map…
PropertySchoolsUniversitiesStations
Transport detail not loaded for this property.
Acquisition costs
$361K
25% deposit$149,750
Refurb$195,410
Legal + survey$2,900
Mortgage + broker$9,985
Cash needed$361,393
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Make an offer
Pro analysis — outcome range, stress tests & portfolio impact
Your notes
Auto-saves
Sources: Zillow · County records · GreatSchools Estimates not financial advice