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
−$763/mo
You top up $763/mo
Price
$330K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$288K
Deposit + fees + refurb
Return before costson price5.12%5-yr return on cash -15%Rent est. $1,406 ($1,256–$1,574)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,256–$1,574/mo · n=24
Financing
DepositYour cash in — the rest is the mortgage25% · $82,375
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $329,500 asking ($197,700). Raw model: $134,130–$249,790. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,400 legal + $750 survey
Mortgage fees ($)
2% product fee on $247,125 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 $200K–$400K
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
-$763
after mortgage, operating costs & tax
Rent in$1,406/mo
$1,352Collected
$1,352/mo actually reaches you — the other $54 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$1,644Mortgage$525Costs
Outgoings exceed rent — you top up $763/mo
Mortgage$1,644
Costs$525
Management$141
Maintenance$67
Insurance$28
CapEx reserve$70
Voids + council tax$7
Ltd co. accounts$104
Tax—
Shortfall−$763
Returns
Return before costson price5.12%
Cash returnon cash-3.18%
Gross margin$827
Cash needed$287,819
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.52
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
$16,872
$6,298
$19,730
$0
$0
-$9,155
-$9,155
Year 2
$17,378
$6,487
$19,730
$0
$0
-$8,838
-$17,993
Year 3
$17,900
$6,681
$19,730
$0
$0
-$8,511
-$26,505
Year 4
$18,436
$6,882
$19,730
$0
$0
-$8,175
-$34,679
Year 5
$18,990
$7,088
$19,730
$0
$0
-$7,828
-$42,508
Year 5 disposal
Disposal gain (gross)-$181,240
CGT$0
Net Disposal proceeds$354,700
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 · 6486.9 km
Reason
3-bed house in a suburban area — family-let demand dominates; check local school catchment ratings.
5.12% Return before costs — around the area average for this property type.
Monthly profit −$763/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Monthly cashflow
−$763/mo
You top up $763/mo
Price
$330K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$288K
Deposit + fees + refurb
Return before costson price5.12%5-yr return on cash -15%Rent est. $1,406 ($1,256–$1,574)
Bedrooms
3
4 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,256–$1,574/mo · n=24
Financing
DepositYour cash in — the rest is the mortgage25% · $82,375
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $329,500 asking ($197,700). Raw model: $134,130–$249,790. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,400 legal + $750 survey
Mortgage fees ($)
2% product fee on $247,125 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 $200K–$400K
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
-$763
after mortgage, operating costs & tax
Rent in$1,406/mo
$1,352Collected
$1,352/mo actually reaches you — the other $54 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$1,644Mortgage$525Costs
Outgoings exceed rent — you top up $763/mo
Mortgage$1,644
Costs$525
Management$141
Maintenance$67
Insurance$28
CapEx reserve$70
Voids + council tax$7
Ltd co. accounts$104
Tax—
Shortfall−$763
Returns
Return before costson price5.12%
Cash returnon cash-3.18%
Gross margin$827
Cash needed$287,819
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.52
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
$16,872
$6,298
$19,730
$0
$0
-$9,155
-$9,155
Year 2
$17,378
$6,487
$19,730
$0
$0
-$8,838
-$17,993
Year 3
$17,900
$6,681
$19,730
$0
$0
-$8,511
-$26,505
Year 4
$18,436
$6,882
$19,730
$0
$0
-$8,175
-$34,679
Year 5
$18,990
$7,088
$19,730
$0
$0
-$7,828
-$42,508
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
$288K
25% deposit$82,375
Refurb$197,700
Legal + survey$2,150
Mortgage + broker$5,943
Cash needed$287,819
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