-14.0% 5y IRR — capital outlay disproportionate to returns
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
$565K
Return before costson price
7.69%
est rent $3,622not enough comparables
Cash needed
$337K
deposit + costs
Monthly profit
−$731
net of mgmt + voids
5y Return on your cash
-10.7%
after tax
IRR
-14.0%
cash + capital
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $141,248
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$731
after mortgage, operating costs & tax
Income
Monthly rent+$3,622
After 2wk voids: $3,483/mo
Outgoings
Mortgage-$2,819
Operating costs-$1,534
show breakdown ▾
Management (10% of rent)-$362
CapEx reserve (5% of rent)-$181
Council Tax × voids (2w/yr)-$9
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price7.69%
Cash returnon cash-2.61%
Gross margin$1,949
Cash needed$336,645
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.69
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.
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$43,464
$18,410
$33,830
$0
$0
-$8,776
-$8,776
Year 2
$44,768
$18,962
$33,830
$0
$0
-$8,024
-$16,800
Year 3
$46,111
$19,531
$33,830
$0
$0
-$7,250
-$24,050
Year 4
$47,494
$20,117
$33,830
$0
$0
-$6,453
-$30,502
Year 5
$48,919
$20,720
$33,830
$0
$0
-$5,631
-$36,133
Year 5 disposal
Disposal gain (gross)-$148,025
CGT$0
Net Disposal proceeds$608,200
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 cohort4 bed
Primary profile
Family let
Secondary profile
HMO / sharers
Nearest university
for student-let assessment
University of Glasgow · 5270.4 km
Reason
4-bed house in a suburban area — family-let demand dominates; larger property may also work as a sharer HMO.
Ballenger Plan, High Meadow Estates, Northampton, PA 18067
single_family · 4 bed · 3 bath · 2,797 sqft
$564,990
est $3,622 · 7.69% gross
1 / 26
37/100
Marginal
7.69% — verify the rent + comps locally.
7.69% Return before costs — above-market
Price
$565K
vs comparable
Return before costs
7.69%
est rent $3,622/monot enough comparables
Bedrooms
4
3 bath
What we verified
3 total
3000
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily / Rent by the room
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $141,248
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$731
after mortgage, operating costs & tax
Income
Monthly rent+$3,622
After 2wk voids: $3,483/mo
Outgoings
Mortgage-$2,819
Operating costs-$1,534
show breakdown ▾
Management (10% of rent)-$362
CapEx reserve (5% of rent)-$181
Council Tax × voids (2w/yr)-$9
Insurance-$40
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price7.69%
Cash returnon cash-2.61%
Gross margin$1,949
Cash needed$336,645
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.69
Rent-covers-mortgage check FAIL (need ≥ 1.00)
Rent by the roomupside
Tap to expand
Rent by the room conversion upside—▾
Required
Rooms (3+)4 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$5,932
Annual rental tax$0
CGT yr 5$0 · company level
5y net total-$36,133
Acquisition costs
$337K
25% deposit$141,248
Refurb$177,035
Legal + survey$2,900
Mortgage + broker$9,475
Cash needed$336,645
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