No rent data on file — verify locally before offering.
Why it works
Monthly profit +$791/mo from completion — the no.1 reason to invest
Stress Rent-covers-mortgage check PASS at 6.5% rate stress — lender-friendly
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
+$791/mo
Pays you every month, net of costs
Price
$20K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$17K
Deposit + fees + refurb
5-yr return on cash 235%Rent est. $1,328
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
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: $67,890–$127,180. Verify with a surveyor before offering.
Legal + survey ($)
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
+$791
after mortgage, operating costs & tax
Rent in$1,328/mo
$1,277Collected
$1,277/mo actually reaches you — the other $51 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$437Costs$791Your profit
$791/mo left as profit · 62% of rent kept
Mortgage$100
Costs$437
Management$133
Maintenance$67
Insurance$20
CapEx reserve$66
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$791
Returns
Return before costson price79.68%
Cash returnon cash54.32%
Gross margin$839
Cash needed$17,470
Monthly profit payback1y 11m
Data confidence
Lender stress test
Rent-covers-mortgage check3.24
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
$15,936
$5,249
$1,198
$0
$1,803
$7,686
$7,686
Year 2
$16,414
$5,407
$1,198
$0
$1,864
$7,946
$15,632
Year 3
$16,907
$5,569
$1,198
$0
$1,927
$8,213
$23,845
Year 4
$17,414
$5,736
$1,198
$0
$1,991
$8,489
$32,334
Year 5
$17,936
$5,908
$1,198
$0
$2,058
$8,772
$41,106
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
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 · 6308.7 km
Reason
3-bed house in a suburban area — family-let demand dominates; check local school catchment ratings.
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
Monthly cashflow
+$791/mo
Pays you every month, net of costs
Price
$20K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$17K
Deposit + fees + refurb
5-yr return on cash 235%Rent est. $1,328
Bedrooms
3
1 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
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: $67,890–$127,180. Verify with a surveyor before offering.
Legal + survey ($)
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
+$791
after mortgage, operating costs & tax
Rent in$1,328/mo
$1,277Collected
$1,277/mo actually reaches you — the other $51 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$437Costs$791Your profit
$791/mo left as profit · 62% of rent kept
Mortgage$100
Costs$437
Management$133
Maintenance$67
Insurance$20
CapEx reserve$66
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$791
Returns
Return before costson price79.68%
Cash returnon cash54.32%
Gross margin$839
Cash needed$17,470
Monthly profit payback1y 11m
Data confidence
Lender stress test
Rent-covers-mortgage check3.24
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
$15,936
$5,249
$1,198
$0
$1,803
$7,686
$7,686
Year 2
$16,414
$5,407
$1,198
$0
$1,864
$7,946
$15,632
Year 3
$16,907
$5,569
$1,198
$0
$1,927
$8,213
$23,845
Year 4
$17,414
$5,736
$1,198
$0
$1,991
$8,489
$32,334
Year 5
$17,936
$5,908
$1,198
$0
$2,058
$8,772
$41,106
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
$17K
25% deposit$5,000
Refurb$12,000
Legal + survey$1,700
Mortgage + broker$1,300
Cash needed$17,470
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