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
−$161/mo
You top up $161/mo
Price
$2K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$2K
Deposit + fees + refurb
5-yr return on cash -627%
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
No rent data — verify locally
Financing
DepositYour cash in — the rest is the mortgage25% · $463
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $1,850 asking ($1,110). Raw model: $71,000–$132,820. Verify with a surveyor before offering.
Legal + survey ($)
Leasehold flat — $1,500 legal + $500 survey
Mortgage fees ($)
2% product fee on $1,387.5 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)
Semi/flat: $67/mo proxy
Result · Rent it out
Monthly profit
-$161
after mortgage, operating costs & tax
Rent in$0/mo
Where it goes
$151Costs
Outgoings exceed rent — you top up $161/mo
Mortgage$9
Costs$151
Maintenance$67
Insurance$20
Voids + council tax$5
Service charge + ground rent$175
Ltd co. accounts$104
Tax—
Shortfall−$161
Returns
Return before costson price0.00%
Cash returnon cash-118.44%
Gross margin-$151
Cash needed$1,627
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
$1,816
$111
$0
$0
-$1,927
-$1,927
Year 2
$0
$1,871
$111
$0
$0
-$1,982
-$3,909
Year 3
$0
$1,927
$111
$0
$0
-$2,038
-$5,947
Year 4
$0
$1,985
$111
$0
$0
-$2,096
-$8,042
Year 5
$0
$2,044
$111
$0
$0
-$2,155
-$10,198
Year 5 disposal
Disposal gain (gross)-$3,006
CGT$0
Net Disposal proceeds$1,991
What we verified
What we verified
2 total · click to expand
20002 ok · 0 caution · 0 fail · 0 unknown
Investor
Tenant profileMixed demand
Tenant profilelikely cohort3 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Glasgow · 6600.8 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Monthly profit −$161/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Monthly cashflow
−$161/mo
You top up $161/mo
Price
$2K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$2K
Deposit + fees + refurb
5-yr return on cash -627%
Bedrooms
3
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
No rent data — verify locally
Financing
DepositYour cash in — the rest is the mortgage25% · $463
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $1,850 asking ($1,110). Raw model: $71,000–$132,820. Verify with a surveyor before offering.
Legal + survey ($)
Leasehold flat — $1,500 legal + $500 survey
Mortgage fees ($)
2% product fee on $1,387.5 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)
Semi/flat: $67/mo proxy
Result · Rent it out
Monthly profit
-$161
after mortgage, operating costs & tax
Rent in$0/mo
Where it goes
$151Costs
Outgoings exceed rent — you top up $161/mo
Mortgage$9
Costs$151
Maintenance$67
Insurance$20
Voids + council tax$5
Service charge + ground rent$175
Ltd co. accounts$104
Tax—
Shortfall−$161
Returns
Return before costson price0.00%
Cash returnon cash-118.44%
Gross margin-$151
Cash needed$1,627
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
$1,816
$111
$0
$0
-$1,927
-$1,927
Year 2
$0
$1,871
$111
$0
$0
-$1,982
-$3,909
Year 3
$0
$1,927
$111
$0
$0
-$2,038
-$5,947
Year 4
$0
$1,985
$111
$0
$0
-$2,096
-$8,042
Year 5
$0
$2,044
$111
$0
$0
-$2,155
-$10,198
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
$2K
25% deposit$463
Refurb$1,110
Legal + survey$2,000
Mortgage + broker$1,028
Cash needed$1,627
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