Monthly profit +$329/mo from completion — the no.1 reason to invest
13.04% return before costs — above-market
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
+$329/mo
Pays you every month, net of costs
Price
$154K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$134K
Deposit + fees + refurb
Return before costson price13.04%5-yr return on cash 14%Rent est. $1,673 ($1,334–$2,098)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,334–$2,098/mo · n=8
Financing
DepositYour cash in — the rest is the mortgage25% · $38,475
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $153,900 asking ($92,340). Raw model: $64,840–$121,380. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $115,425 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
+$329
after mortgage, operating costs & tax
Rent in$1,673/mo
$1,609Collected
$1,609/mo actually reaches you — the other $64 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$768Mortgage$576Costs$329Your profit
$329/mo left as profit · 20% of rent kept
Mortgage$768
Costs$576
Management$167
Maintenance$67
Insurance$20
CapEx reserve$84
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$329
Returns
Return before costson price13.04%
Cash returnon cash2.94%
Gross margin$1,033
Cash needed$134,432
Monthly profit payback34y 1m
Data confidence
Lender stress test
Rent-covers-mortgage check1.14
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
$20,076
$6,907
$9,215
$0
$751
$3,203
$3,203
Year 2
$20,678
$7,114
$9,215
$0
$826
$3,523
$6,726
Year 3
$21,299
$7,328
$9,215
$0
$904
$3,852
$10,577
Year 4
$21,938
$7,548
$9,215
$0
$983
$4,192
$14,769
Year 5
$22,596
$7,774
$9,215
$0
$1,065
$4,542
$19,311
Year 5 disposal
Disposal gain (gross)-$85,348
CGT$0
Net Disposal proceeds$165,670
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 cohort3 bed
Primary profile
Family let
Nearest university
for student-let assessment
University of Glasgow · 6074.3 km
Reason
3-bed house in a suburban area — family-let demand dominates; check local school catchment ratings.
Return before costson price13.04%5-yr return on cash 14%Rent est. $1,673 ($1,334–$2,098)
Bedrooms
3
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,334–$2,098/mo · n=8
Financing
DepositYour cash in — the rest is the mortgage25% · $38,475
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $153,900 asking ($92,340). Raw model: $64,840–$121,380. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $115,425 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
+$329
after mortgage, operating costs & tax
Rent in$1,673/mo
$1,609Collected
$1,609/mo actually reaches you — the other $64 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$768Mortgage$576Costs$329Your profit
$329/mo left as profit · 20% of rent kept
Mortgage$768
Costs$576
Management$167
Maintenance$67
Insurance$20
CapEx reserve$84
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$329
Returns
Return before costson price13.04%
Cash returnon cash2.94%
Gross margin$1,033
Cash needed$134,432
Monthly profit payback34y 1m
Data confidence
Lender stress test
Rent-covers-mortgage check1.14
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
$20,076
$6,907
$9,215
$0
$751
$3,203
$3,203
Year 2
$20,678
$7,114
$9,215
$0
$826
$3,523
$6,726
Year 3
$21,299
$7,328
$9,215
$0
$904
$3,852
$10,577
Year 4
$21,938
$7,548
$9,215
$0
$983
$4,192
$14,769
Year 5
$22,596
$7,774
$9,215
$0
$1,065
$4,542
$19,311
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
Comparables
sold within 0.5 mi
Location & transport
Loading map…
PropertySchoolsUniversitiesStations
Transport detail not loaded for this property.
Acquisition costs
$134K
25% deposit$38,475
Refurb$92,340
Legal + survey$1,700
Mortgage + broker$3,309
Cash needed$134,432
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