Mortgage Analysis
Mortgage Amount
£187,500
LTV
75.0%
Monthly Payment
£859
Yearly Payment
£10,313
Total Interest
£257,813
Total Repayment
£445,313
True APR Calculator
Long Let
Marginal
Gross Yield5.8%
Net Yield4.8%
Monthly Cashflow£141
Annual Profit£1,688
ROI2.6%
Break-even Rent£1,059/mo
Minimum rent to cover all costs
ICR139.6% / 145.0%
Stress test: FailFAIL
Min rent to pass: £1,246/mo
HMO
Strong Investment
Gross Yield10.6%
Net Yield6.3%
Monthly Cashflow£456
Annual Profit£5,468
ROI8.4%
Break-even Rent£1,744/mo
Minimum rent to cover all costs
ICR256.0% / 145.0%
Stress test: PassPASS
Min rent to pass: £1,246/mo
Short Let
Strong Investment
Gross Yield12.3%
Net Yield8.9%
Monthly Cashflow£991
Annual Profit£11,887
ROI18.3%
Break-even Rent£1,564/mo
Minimum rent to cover all costs
ICR297.3% / 145.0%
Stress test: PassPASS
Min rent to pass: £1,246/mo