No rent data on file — verify locally before offering.
Why it works
Monthly profit +$1,529/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 4095%Rent est. $2,084
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $550
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $2,200 asking ($1,320). Raw model: $74,740–$139,630. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $1,650 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
+$1,529
after mortgage, operating costs & tax
Rent in$2,084/mo
$2,004Collected
$2,004/mo actually reaches you — the other $80 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$544Costs$1,529Your profit
$1,529/mo left as profit · 76% of rent kept
Mortgage$11
Costs$544
Management$208
Maintenance$67
Insurance$20
CapEx reserve$104
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$1,529
Returns
Return before costson price1136.73%
Cash returnon cash951.93%
Gross margin$1,460
Cash needed$1,928
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check8.99
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
$25,008
$6,528
$132
$0
$3,486
$14,862
$14,862
Year 2
$25,758
$6,724
$132
$0
$3,592
$15,311
$30,173
Year 3
$26,531
$6,925
$132
$0
$3,700
$15,774
$45,947
Year 4
$27,327
$7,133
$132
$0
$3,812
$16,250
$62,197
Year 5
$28,147
$7,347
$132
$0
$3,927
$16,741
$78,938
Year 5 disposal
Disposal gain (gross)-$2,896
CGT$0
Net Disposal proceeds$2,368
What we verified
What we verified
2 total · click to expand
10011 ok · 0 caution · 0 fail · 1 unknown
Investor
Tenant profileUnknownRefurb costEstimate ready
Refurb cost& works budgetQ1 2026 rates
New kitchen + bathroom + light replumb + decor.
Total estimate
3-bed · 3-bath · 1400 sqft
$39k–$76k
$ per sqft
building cost only
$28–$54
Per-item breakdown (4 lines)
Kitchen · Full unit replacement$3,840–$8,640
3 × bathroom · Full strip + retile$9,975–$19,950
Paint + decor$9,800–$18,200
Flooring · Carpet on bedrooms + LVT/laminate downstairs$15,400–$29,400
Guide rates · UK May 2026
Tier-based bands — get a builder quote before exchanging.
Price & sale history2d on marketno cuts yet
Strategy matrix
Compare 4 strategies side-by-side · best shown with ⭐
⭐Rent it out wins — +$1,529/mo · level with Refurb & refinance
Strategy
Return before costson price
Monthly profit
Cash needed
5y Return on your cashon cash
Risk
Feasibility
⭐ Rent it out
1136.73%
+$1,529
$1,928
4095.4%
Low
Feasible
Refurb & refinance
1136.73%
+$1,529
$2,368
3334.2%
Med
Feasible
Short-stay let / Airbnb
—
—
—
—
—
Disabledno local short-let data
Buy, improve & sell
0.00%
-$151
$3,968
-97%
Med
Feasible
Ready to move on this deal?
Generates an offer pack with your numbers & sources — take it to the agent.
Pro analysis — outcome range, stress tests & portfolio impact
Comparables
sold within 0.5 mi
Acquisition costs
$1,928cash needed
Purchase price$2,200
Deposit (25%)$550
Refurb$1,320
Legal + survey$1,700
Mortgage fees$1,033
Total cash neededdeposit + costs (loan covers the rest)$1,928
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Transfer tax at this price
State: TN
Effective rate0.37%
Total at sale$8
Flat 0.37% transfer tax
About this propertydescription · zillowListing metazillow
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 4095%Rent est. $2,084
Bedrooms
3
3 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Estimated rent from few comparables — verify.
Financing
DepositYour cash in — the rest is the mortgage25% · $550
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $2,200 asking ($1,320). Raw model: $74,740–$139,630. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $1,650 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
+$1,529
after mortgage, operating costs & tax
Rent in$2,084/mo
$2,004Collected
$2,004/mo actually reaches you — the other $80 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$544Costs$1,529Your profit
$1,529/mo left as profit · 76% of rent kept
Mortgage$11
Costs$544
Management$208
Maintenance$67
Insurance$20
CapEx reserve$104
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$1,529
Returns
Return before costson price1136.73%
Cash returnon cash951.93%
Gross margin$1,460
Cash needed$1,928
Monthly profit payback2m
Data confidence
Lender stress test
Rent-covers-mortgage check8.99
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
$25,008
$6,528
$132
$0
$3,486
$14,862
$14,862
Year 2
$25,758
$6,724
$132
$0
$3,592
$15,311
$30,173
Year 3
$26,531
$6,925
$132
$0
$3,700
$15,774
$45,947
Year 4
$27,327
$7,133
$132
$0
$3,812
$16,250
$62,197
Year 5
$28,147
$7,347
$132
$0
$3,927
$16,741
$78,938
What we verified
3 total
2001
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicUnknown
Rent by the room feasibilityMin 3 beds for C4 routeFeasible
Comparables
sold within 0.5 mi
Acquisition costs
$2K
25% deposit$550
Refurb$1,320
Legal + survey$1,700
Mortgage + broker$1,033
Cash needed$1,928
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