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
High Risk
Gross Yield5.8%
Net Yield4.8%
Monthly Cashflow£141
Annual Profit£1,688
ROI2.1%
Break-even Rent£1,059/mo
Minimum rent to cover all costs
ICR @ 7.5%102.4% / 145.0%
Stressed at 7.5%FAIL
Min rent to pass: £1,699/mo
HMO
Strong Investment
Gross Yield10.6%
Net Yield6.3%
Monthly Cashflow£456
Annual Profit£5,468
ROI6.8%
Break-even Rent£1,744/mo
Minimum rent to cover all costs
ICR @ 7.5%187.7% / 145.0%
Stressed at 7.5%PASS
Min rent to pass: £1,699/mo
Short Let
Strong Investment
Gross Yield12.3%
Net Yield8.9%
Monthly Cashflow£991
Annual Profit£11,887
ROI14.9%
Break-even Rent£1,564/mo
Minimum rent to cover all costs
ICR @ 7.5%218.0% / 145.0%
Stressed at 7.5%PASS
Min rent to pass: £1,699/mo