Likely sold or withdrawnWe last saw this listing 24 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
Monthly profit +$415/mo from completion — the no.1 reason to invest
17.26% return before costs — above-market
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
+$415/mo
Pays you every month, net of costs
Price
$95K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$83K
Deposit + fees + refurb
Return before costson price17.26%5-yr return on cash 28%Rent est. $1,365 ($1,257–$1,482)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,257–$1,482/mo · n=14
Financing
DepositYour cash in — the rest is the mortgage25% · $23,725
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $94,900 asking ($56,940). Raw model: $63,720–$119,300. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $71,175 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
+$415
after mortgage, operating costs & tax
Rent in$1,365/mo
$1,313Collected
$1,313/mo actually reaches you — the other $53 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$474Mortgage$476Costs$415Your profit
$415/mo left as profit · 32% of rent kept
Mortgage$474
Costs$476
Management$137
Maintenance$67
Insurance$20
CapEx reserve$68
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$415
Returns
Return before costson price17.26%
Cash returnon cash6.00%
Gross margin$836
Cash needed$83,113
Monthly profit payback16y 9m
Data confidence
Lender stress test
Rent-covers-mortgage check1.38
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
$16,380
$5,713
$5,682
$0
$947
$4,038
$4,038
Year 2
$16,871
$5,884
$5,682
$0
$1,008
$4,297
$8,335
Year 3
$17,378
$6,060
$5,682
$0
$1,071
$4,564
$12,899
Year 4
$17,899
$6,242
$5,682
$0
$1,135
$4,839
$17,738
Year 5
$18,436
$6,430
$5,682
$0
$1,202
$5,122
$22,860
Year 5 disposal
Disposal gain (gross)-$53,280
CGT$0
Net Disposal proceeds$102,158
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 · 5599.2 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Likely sold or withdrawnWe last saw this listing 24 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
85/100
Strong
Real 17.26% — fundamentals work.
Monthly profit+$415/mo at 25% deposit @ 5.5%
17.26% Return before costs — above-market
Monthly cashflow
+$415/mo
Pays you every month, net of costs
Price
$95K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$83K
Deposit + fees + refurb
Return before costson price17.26%5-yr return on cash 28%Rent est. $1,365 ($1,257–$1,482)
Bedrooms
2
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,257–$1,482/mo · n=14
Financing
DepositYour cash in — the rest is the mortgage25% · $23,725
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $94,900 asking ($56,940). Raw model: $63,720–$119,300. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $71,175 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
+$415
after mortgage, operating costs & tax
Rent in$1,365/mo
$1,313Collected
$1,313/mo actually reaches you — the other $53 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$474Mortgage$476Costs$415Your profit
$415/mo left as profit · 32% of rent kept
Mortgage$474
Costs$476
Management$137
Maintenance$67
Insurance$20
CapEx reserve$68
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$415
Returns
Return before costson price17.26%
Cash returnon cash6.00%
Gross margin$836
Cash needed$83,113
Monthly profit payback16y 9m
Data confidence
Lender stress test
Rent-covers-mortgage check1.38
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
$16,380
$5,713
$5,682
$0
$947
$4,038
$4,038
Year 2
$16,871
$5,884
$5,682
$0
$1,008
$4,297
$8,335
Year 3
$17,378
$6,060
$5,682
$0
$1,071
$4,564
$12,899
Year 4
$17,899
$6,242
$5,682
$0
$1,135
$4,839
$17,738
Year 5
$18,436
$6,430
$5,682
$0
$1,202
$5,122
$22,860
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
$83K
25% deposit$23,725
Refurb$56,940
Legal + survey$1,700
Mortgage + broker$2,424
Cash needed$83,113
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