Likely sold or withdrawnWe last saw this listing 30 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
−$3K/mo
You top up $3K/mo
Price
$965K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$343K
Deposit + fees + refurb
Return before costson price4.49%5-yr return on cash -51%Rent est. $3,613 ($3,292–$3,965)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $3,292–$3,965/mo · n=64
Financing
DepositYour cash in — the rest is the mortgage25% · $241,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $52,345–$98,175 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,900 legal + $1,000 survey
Mortgage fees ($)
2% product fee on $723,750 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
-$2,998
after mortgage, operating costs & tax
Rent in$3,613/mo
$3,474Collected
$3,474/mo actually reaches you — the other $139 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$4,815Mortgage$1,796Costs
Outgoings exceed rent — you top up $2,998/mo
Mortgage$4,815
Costs$1,796
Management$361
Maintenance$67
Insurance$40
CapEx reserve$181
Voids + council tax$12
Ltd co. accounts$104
Tax—
Shortfall−$2,998
Returns
Return before costson price4.49%
Cash returnon cash-10.50%
Gross margin$1,678
Cash needed$342,623
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.43
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
$43,356
$21,551
$57,782
$0
$0
-$35,976
-$35,976
Year 2
$44,657
$22,197
$57,782
$0
$0
-$35,322
-$71,299
Year 3
$45,996
$22,863
$57,782
$0
$0
-$34,649
-$105,947
Year 4
$47,376
$23,549
$57,782
$0
$0
-$33,955
-$139,902
Year 5
$48,798
$24,256
$57,782
$0
$0
-$33,240
-$173,142
Year 5 disposal
Disposal gain (gross)-$23,658
CGT$0
Net Disposal proceeds$1,038,802
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 cohort2 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Glasgow · 4877.4 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
950 Massachusetts Ave APT 505, Cambridge, MA 02139
condo · 2 bed · 2 bath · 923 sqft
$965,000
est $3,613 · 4.49% gross
1 / 12
Likely sold or withdrawnWe last saw this listing 30 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
15/100
Marginal
4.49% — verify the rent + comps locally.
4.49% Return before costs — around the area average for this property type.
Monthly profit −$2,998/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Monthly cashflow
−$3K/mo
You top up $3K/mo
Price
$965K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$343K
Deposit + fees + refurb
Return before costson price4.49%5-yr return on cash -51%Rent est. $3,613 ($3,292–$3,965)
Bedrooms
2
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $3,292–$3,965/mo · n=64
Financing
DepositYour cash in — the rest is the mortgage25% · $241,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $52,345–$98,175 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,900 legal + $1,000 survey
Mortgage fees ($)
2% product fee on $723,750 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
-$2,998
after mortgage, operating costs & tax
Rent in$3,613/mo
$3,474Collected
$3,474/mo actually reaches you — the other $139 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$4,815Mortgage$1,796Costs
Outgoings exceed rent — you top up $2,998/mo
Mortgage$4,815
Costs$1,796
Management$361
Maintenance$67
Insurance$40
CapEx reserve$181
Voids + council tax$12
Ltd co. accounts$104
Tax—
Shortfall−$2,998
Returns
Return before costson price4.49%
Cash returnon cash-10.50%
Gross margin$1,678
Cash needed$342,623
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.43
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
$43,356
$21,551
$57,782
$0
$0
-$35,976
-$35,976
Year 2
$44,657
$22,197
$57,782
$0
$0
-$35,322
-$71,299
Year 3
$45,996
$22,863
$57,782
$0
$0
-$34,649
-$105,947
Year 4
$47,376
$23,549
$57,782
$0
$0
-$33,955
-$139,902
Year 5
$48,798
$24,256
$57,782
$0
$0
-$33,240
-$173,142
What we verified
3 total
2100
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily let
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Comparables
sold within 0.5 mi
Location & transport
Loading map…
PropertySchoolsUniversitiesStations
Transport detail not loaded for this property.
Acquisition costs
$343K
25% deposit$241,250
Refurb$75,260
Legal + survey$2,900
Mortgage + broker$15,475
Cash needed$342,623
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