-7.0% 5y IRR — capital outlay disproportionate to returns
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 →
Price
$210K
Return before costson price
9.46%
est rent $1,655not enough comparablesRange $1,536–$1,745/mo (Q1–Q3)
Cash needed
$102K
deposit + costs
Monthly profit
−$9
net of mgmt + voids
5y Return on your cash
2.6%
after tax
IRR
-7.0%
cash + capital
Rent Range
$1,536–$1,745
Q1–Q3 of comps
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Returns not yet calculated · Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,536–$1,745/mo
Financing
DepositYour cash in — the rest is the mortgage25% · $52,500
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$9
after mortgage, operating costs & tax
Income
Monthly rent+$1,655
After 2wk voids: $1,591/mo
Outgoings
Mortgage-$1,048
Operating costs-$616
show breakdown ▾
Management (10% of rent)-$166
CapEx reserve (5% of rent)-$83
Council Tax × voids (2w/yr)-$6
Insurance-$28
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price9.46%
Cash returnon cash-0.10%
Gross margin$975
Cash needed$101,970
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.86
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.
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$19,860
$7,391
$12,574
$0
$0
-$105
-$105
Year 2
$20,456
$7,613
$12,574
$0
$51
$218
$113
Year 3
$21,069
$7,841
$12,574
$0
$124
$530
$643
Year 4
$21,702
$8,076
$12,574
$0
$200
$851
$1,494
Year 5
$22,353
$8,319
$12,574
$0
$277
$1,183
$2,677
Year 5 disposal
Disposal gain (gross)-$32,274
CGT$0
Net Disposal proceeds$226,061
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 cohort1 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Aberdeen · 7124.3 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
est rent $1,655/monot enough comparablesRange $1,536–$1,745/mo (Q1–Q3)
Bedrooms
1
1 bath
What we verified
3 total
2100
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily let
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,536–$1,745/mo
Financing
DepositYour cash in — the rest is the mortgage25% · $52,500
5%100% (cash buy)
Mortgage rate5y fixed7.0%
3.0%9.0%
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Acquisition costs
Refurb ($)
Legal + survey ($)
Mortgage fees ($)
Running costs
Management10%
0%20%
Void weeks
Insurance ($/mo)
Maintenance ($/mo)
Result · Rent it out
Monthly Monthly profit
-$9
after mortgage, operating costs & tax
Income
Monthly rent+$1,655
After 2wk voids: $1,591/mo
Outgoings
Mortgage-$1,048
Operating costs-$616
show breakdown ▾
Management (10% of rent)-$166
CapEx reserve (5% of rent)-$83
Council Tax × voids (2w/yr)-$6
Insurance-$28
Maintenance-$67
Income taxnot modelled · net is NOI basis
Returns
Return before costson price9.46%
Cash returnon cash-0.10%
Gross margin$975
Cash needed$101,970
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.86
Rent-covers-mortgage check FAIL (need ≥ 1.00)
Rent by the roomupside
Tap to expand
Rent by the room conversion upside—▾
Required
Rooms (3+)1 bd
If converted
Net Rent by the room yield—
Comparables
sold within 0.5 mi
Location & transport
Loading map…
PropertySchoolsUniversitiesStations
Transport detail not loaded for this property.
Tax & exit
Ltd Co
Tax bandLtd Co 25%
Mortgage-interest tax rule credit$2,205
Annual rental tax$0
CGT yr 5$0 · company level
5y net total$2,677
Acquisition costs
$102K
25% deposit$52,500
Refurb$42,435
Legal + survey$1,700
Mortgage + broker$4,150
Cash needed$101,970
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Your notes
Auto-saves
Sources: Rightmove · HM Land Registry · Ofsted · EA Flood Zones Estimates not financial advice