Monthly profit −$479/mo — significantly negative — real recurring drain
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
−$479/mo
You top up $479/mo
Price
$690K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$363K
Deposit + fees + refurb
Return before costson price8.15%5-yr return on cash -5%Rent est. $4,687 ($2,037–$2,443)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,037–$2,443/mo
Financing
DepositYour cash in — the rest is the mortgage25% · $172,475
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $120,130–$223,790 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,900 legal + $1,000 survey
Mortgage fees ($)
2% product fee on $517,425 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
-$479
after mortgage, operating costs & tax
Rent in$4,687/mo
$4,507Collected
$4,507/mo actually reaches you — the other $180 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$3,442Mortgage$1,723Costs
Outgoings exceed rent — you top up $479/mo
Mortgage$3,442
Costs$1,723
Management$469
Maintenance$67
Insurance$40
CapEx reserve$234
Voids + council tax$11
Ltd co. accounts$104
Tax—
Shortfall−$479
Returns
Return before costson price8.15%
Cash returnon cash-1.58%
Gross margin$2,784
Cash needed$363,104
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.77
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
$56,244
$20,679
$41,309
$0
$0
-$5,744
-$5,744
Year 2
$57,931
$21,299
$41,309
$0
$0
-$4,677
-$10,421
Year 3
$59,669
$21,938
$41,309
$0
$0
-$3,578
-$13,999
Year 4
$61,459
$22,596
$41,309
$0
$0
-$2,446
-$16,445
Year 5
$63,303
$23,274
$41,309
$0
$0
-$1,280
-$17,725
Year 5 disposal
Disposal gain (gross)-$135,895
CGT$0
Net Disposal proceeds$742,663
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 · 4927.5 km
Reason
3-bed house in a suburban area — family-let demand dominates; check local school catchment ratings.
Return before costson price8.15%5-yr return on cash -5%Rent est. $4,687 ($2,037–$2,443)
Bedrooms
3
4 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,037–$2,443/mo
Financing
DepositYour cash in — the rest is the mortgage25% · $172,475
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $120,130–$223,790 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $1,900 legal + $1,000 survey
Mortgage fees ($)
2% product fee on $517,425 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
-$479
after mortgage, operating costs & tax
Rent in$4,687/mo
$4,507Collected
$4,507/mo actually reaches you — the other $180 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$3,442Mortgage$1,723Costs
Outgoings exceed rent — you top up $479/mo
Mortgage$3,442
Costs$1,723
Management$469
Maintenance$67
Insurance$40
CapEx reserve$234
Voids + council tax$11
Ltd co. accounts$104
Tax—
Shortfall−$479
Returns
Return before costson price8.15%
Cash returnon cash-1.58%
Gross margin$2,784
Cash needed$363,104
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.77
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
$56,244
$20,679
$41,309
$0
$0
-$5,744
-$5,744
Year 2
$57,931
$21,299
$41,309
$0
$0
-$4,677
-$10,421
Year 3
$59,669
$21,938
$41,309
$0
$0
-$3,578
-$13,999
Year 4
$61,459
$22,596
$41,309
$0
$0
-$2,446
-$16,445
Year 5
$63,303
$23,274
$41,309
$0
$0
-$1,280
-$17,725
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
$363K
25% deposit$172,475
Refurb$171,960
Legal + survey$2,900
Mortgage + broker$11,349
Cash needed$363,104
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