Likely sold or withdrawnWe last saw this listing 29 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
−$6K/mo
You top up $6K/mo
Price
$1.20M
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$786K
Deposit + fees + refurb
Return before costson price1.87%5-yr return on cash -42%Rent est. $1,867 ($1,697–$2,054)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,697–$2,054/mo · n=64
Financing
DepositYour cash in — the rest is the mortgage25% · $300,000
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $319,690–$594,130 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $2,400 legal + $1,300 survey
Mortgage fees ($)
2% product fee on $900,000 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 $400K+
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
-$5,523
after mortgage, operating costs & tax
Rent in$1,867/mo
$1,795Collected
$1,795/mo actually reaches you — the other $72 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$5,988Mortgage$1,402Costs
Outgoings exceed rent — you top up $5,523/mo
Mortgage$5,988
Costs$1,402
Management$187
Maintenance$67
Insurance$40
CapEx reserve$93
Voids + council tax$12
Ltd co. accounts$104
Tax—
Shortfall−$5,523
Returns
Return before costson price1.87%
Cash returnon cash-8.43%
Gross margin$393
Cash needed$785,710
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.19
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
$22,404
$16,822
$71,853
$0
$0
-$66,271
-$66,271
Year 2
$23,076
$17,327
$71,853
$0
$0
-$66,104
-$132,374
Year 3
$23,768
$17,847
$71,853
$0
$0
-$65,931
-$198,306
Year 4
$24,481
$18,382
$71,853
$0
$0
-$65,753
-$264,059
Year 5
$25,216
$18,934
$71,853
$0
$0
-$65,570
-$329,629
Year 5 disposal
Disposal gain (gross)-$392,835
CGT$0
Net Disposal proceeds$1,291,775
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 · 7025 km
Reason
4-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 29 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
0/100
Marginal
1.87% — verify the rent + comps locally.
1.87% Return before costs — around the area average for this property type.
Monthly profit −$5,523/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Monthly cashflow
−$6K/mo
You top up $6K/mo
Price
$1.20M
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$786K
Deposit + fees + refurb
Return before costson price1.87%5-yr return on cash -42%Rent est. $1,867 ($1,697–$2,054)
Bedrooms
4
6 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,697–$2,054/mo · n=64
Financing
DepositYour cash in — the rest is the mortgage25% · $300,000
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $319,690–$594,130 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $2,400 legal + $1,300 survey
Mortgage fees ($)
2% product fee on $900,000 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 $400K+
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
-$5,523
after mortgage, operating costs & tax
Rent in$1,867/mo
$1,795Collected
$1,795/mo actually reaches you — the other $72 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$5,988Mortgage$1,402Costs
Outgoings exceed rent — you top up $5,523/mo
Mortgage$5,988
Costs$1,402
Management$187
Maintenance$67
Insurance$40
CapEx reserve$93
Voids + council tax$12
Ltd co. accounts$104
Tax—
Shortfall−$5,523
Returns
Return before costson price1.87%
Cash returnon cash-8.43%
Gross margin$393
Cash needed$785,710
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.19
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
$22,404
$16,822
$71,853
$0
$0
-$66,271
-$66,271
Year 2
$23,076
$17,327
$71,853
$0
$0
-$66,104
-$132,374
Year 3
$23,768
$17,847
$71,853
$0
$0
-$65,931
-$198,306
Year 4
$24,481
$18,382
$71,853
$0
$0
-$65,753
-$264,059
Year 5
$25,216
$18,934
$71,853
$0
$0
-$65,570
-$329,629
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
$786K
25% deposit$300,000
Refurb$456,910
Legal + survey$3,700
Mortgage + broker$19,000
Cash needed$785,710
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