Subject property
Address, type, and size of the property you're underwriting.
Type a city and state to load market data.
Verify exact bedrooms, bathrooms, and sale history for this specific address with the listing, county records, or your agent before relying on these numbers.
Deal inputs
Work through one group at a time. Results update instantly.
Verify and update each input for this property — the analysis is only as accurate as the numbers you confirm here.
Analysis results
18 Ridge Rd, Pitman, NJ 08071 · Single-family
Cash flow
$427
Cash-on-cash
8.9%
Verdict
Potentially Attractive
I would not make an offer yet. The projected returns are attractive, but your renovation estimate is the largest uncertainty in this model. Get at least two contractor estimates and a bound insurance quote before proceeding. Safety carries 10% of the score and is currently scored neutrally because no crime data is loaded for this market — refresh the market in Market Research to sharpen this. This deal needs more cash than you have available, so treat it as a creative-financing conversation (seller carry, partner, house hack or BRRRR) rather than a straight conventional purchase.
Financial
46
8.9% cash-on-cash
Cash Flow
73
$427/mo
Financing
90
80% LTV @ 6.75%
Risk
93
78% break-even
Safety
60
No crime data for this market yet
Market
84
1.24% rent ratio
Full line-item underwrite
Line-item expenses, DSCR, pro forma, strengths and risks, creative financing, the offer simulator and renovation estimator — plus saving deals to your pipeline — are part of the Investor plan.
Create an account to upgrade