Likely sold or withdrawnWe last saw this listing 63 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
−$1K/mo
You top up $1K/mo
Price
$485K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$235K
Deposit + fees + refurb
Return before costson price4.38%5-yr return on cash -33%Rent est. $1,770 ($1,540–$2,034)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,540–$2,034/mo · n=14
Financing
DepositYour cash in — the rest is the mortgage25% · $121,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $70,125–$131,195 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,400 legal + $750 survey
Mortgage fees ($)
2% product fee on $363,750 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
-$1,372
after mortgage, operating costs & tax
Rent in$1,770/mo
$1,702Collected
$1,702/mo actually reaches you — the other $68 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$2,420Mortgage$722Costs
Outgoings exceed rent — you top up $1,372/mo
Mortgage$2,420
Costs$722
Management$177
Maintenance$67
Insurance$40
CapEx reserve$89
Voids + council tax$9
Ltd co. accounts$104
Tax—
Shortfall−$1,372
Returns
Return before costson price4.38%
Cash returnon cash-7.01%
Gross margin$980
Cash needed$234,715
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.44
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
$21,240
$8,664
$29,040
$0
$0
-$16,465
-$16,465
Year 2
$21,877
$8,924
$29,040
$0
$0
-$16,088
-$32,552
Year 3
$22,534
$9,192
$29,040
$0
$0
-$15,699
-$48,251
Year 4
$23,210
$9,468
$29,040
$0
$0
-$15,299
-$63,550
Year 5
$23,906
$9,752
$29,040
$0
$0
-$14,886
-$78,437
Year 5 disposal
Disposal gain (gross)-$75,418
CGT$0
Net Disposal proceeds$522,092
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 · 7883.6 km
Reason
3-bed house in a suburban area — family-let demand dominates; check local school catchment ratings.
Likely sold or withdrawnWe last saw this listing 63 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
14/100
Marginal
4.38% — verify the rent + comps locally.
4.38% Return before costs — around the area average for this property type.
Monthly profit −$1,372/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Monthly cashflow
−$1K/mo
You top up $1K/mo
Price
$485K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$235K
Deposit + fees + refurb
Return before costson price4.38%5-yr return on cash -33%Rent est. $1,770 ($1,540–$2,034)
Bedrooms
3
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,540–$2,034/mo · n=14
Financing
DepositYour cash in — the rest is the mortgage25% · $121,250
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $70,125–$131,195 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,400 legal + $750 survey
Mortgage fees ($)
2% product fee on $363,750 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
-$1,372
after mortgage, operating costs & tax
Rent in$1,770/mo
$1,702Collected
$1,702/mo actually reaches you — the other $68 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$2,420Mortgage$722Costs
Outgoings exceed rent — you top up $1,372/mo
Mortgage$2,420
Costs$722
Management$177
Maintenance$67
Insurance$40
CapEx reserve$89
Voids + council tax$9
Ltd co. accounts$104
Tax—
Shortfall−$1,372
Returns
Return before costson price4.38%
Cash returnon cash-7.01%
Gross margin$980
Cash needed$234,715
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.44
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
$21,240
$8,664
$29,040
$0
$0
-$16,465
-$16,465
Year 2
$21,877
$8,924
$29,040
$0
$0
-$16,088
-$32,552
Year 3
$22,534
$9,192
$29,040
$0
$0
-$15,699
-$48,251
Year 4
$23,210
$9,468
$29,040
$0
$0
-$15,299
-$63,550
Year 5
$23,906
$9,752
$29,040
$0
$0
-$14,886
-$78,437
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
$235K
25% deposit$121,250
Refurb$100,660
Legal + survey$2,150
Mortgage + broker$8,275
Cash needed$234,715
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