No rent data on file — verify locally before offering.
Why it works
Monthly profit +$1,588/mo from completion — the no.1 reason to invest
Stress Rent-covers-mortgage check PASS at 6.5% rate stress — lender-friendly
Why to be cautious
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
+$2K/mo
Pays you every month, net of costs
Price
$2K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$2K
Deposit + fees + refurb
5-yr return on cash 4464%Rent est. $2,156
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $525
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $2,100 asking ($1,260). Raw model: $61,340–$114,880. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $1,575 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 sub-$200K
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
+$1,588
after mortgage, operating costs & tax
Rent in$2,156/mo
$2,073Collected
$2,073/mo actually reaches you — the other $83 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$558Costs$1,588Your profit
$1,588/mo left as profit · 77% of rent kept
Mortgage$10
Costs$558
Management$216
Maintenance$67
Insurance$20
CapEx reserve$108
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$1,588
Returns
Return before costson price1232.00%
Cash returnon cash1037.61%
Gross margin$1,515
Cash needed$1,836
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check9.32
Rent-covers-mortgage check PASS (target 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
$25,872
$6,693
$126
$0
$3,620
$15,433
$15,433
Year 2
$26,648
$6,894
$126
$0
$3,729
$15,899
$31,333
Year 3
$27,448
$7,101
$126
$0
$3,842
$16,379
$47,712
Year 4
$28,271
$7,314
$126
$0
$3,958
$16,874
$64,585
Year 5
$29,119
$7,533
$126
$0
$4,077
$17,383
$81,968
Year 5 disposal
Disposal gain (gross)-$2,841
CGT$0
Net Disposal proceeds$2,261
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 · 5972.9 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
Monthly cashflow
+$2K/mo
Pays you every month, net of costs
Price
$2K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$2K
Deposit + fees + refurb
5-yr return on cash 4464%Rent est. $2,156
Bedrooms
2
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $525
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $2,100 asking ($1,260). Raw model: $61,340–$114,880. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $1,575 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 sub-$200K
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
+$1,588
after mortgage, operating costs & tax
Rent in$2,156/mo
$2,073Collected
$2,073/mo actually reaches you — the other $83 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$558Costs$1,588Your profit
$1,588/mo left as profit · 77% of rent kept
Mortgage$10
Costs$558
Management$216
Maintenance$67
Insurance$20
CapEx reserve$108
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$1,588
Returns
Return before costson price1232.00%
Cash returnon cash1037.61%
Gross margin$1,515
Cash needed$1,836
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check9.32
Rent-covers-mortgage check PASS (target 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
$25,872
$6,693
$126
$0
$3,620
$15,433
$15,433
Year 2
$26,648
$6,894
$126
$0
$3,729
$15,899
$31,333
Year 3
$27,448
$7,101
$126
$0
$3,842
$16,379
$47,712
Year 4
$28,271
$7,314
$126
$0
$3,958
$16,874
$64,585
Year 5
$29,119
$7,533
$126
$0
$4,077
$17,383
$81,968
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
$2K
25% deposit$525
Refurb$1,260
Legal + survey$1,700
Mortgage + broker$1,032
Cash needed$1,836
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