CashFlowRE
Sign in Sign up
4 South Ridge Ct
F Composite 34.23
Why this score? — see what drove the F grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +7.5/15.0
  • Cash flow +6.9/30.0
  • Schools +5.7/10.0
  • Livability +4.5/5.0
  • Rent growth +4.0/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.0/10.0
  • DSCR +1.1/10.0
  • Appreciation +0.0/10.0

$245,000

4 South Ridge Ct · Coralville, IA 52241
3 bd · 2.0 ba · 1,614 sqft · SingleFamily public records · 9 Days on market
Built 1984 9,583 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fantastic LOCATION!! Beautiful multi-level home tucked in a low-traffic cul-de-sac with wonderful fenced in yard for your family and pets, ready for quick possession! Perfect for homeowners looking for a great neighborhood and value! Two spacious living areas offering incredible flexibility, easily customize the second space into a cozy home office, playroom, or reading room. A cozy corner wood burning fireplace add more warmth and ambiance in the winter months. The upper level features three spacious bedrooms with plenty of closet and living space. Recent updates include: New LVP flooring (2025), a new furnace coil replacement (2024), a newer roof (2017), and a newer water heater (2016). Bonus: Water softener is owned and stays with the home! With no HOA fees, this home is within walking distance to parks and the bus line, and just a short drive to Coral Ridge Mall, the hospitals, and the university.

Key facts

  • Recent updates
  • Water softener
  • Cul-de-sac

Tags

CUL-DE-SACFENCED IN YARDMULTI-LEVEL HOMETWO SPACIOUS LIVING AREASRECENT UPDATESWATER SOFTENER

Property features AI

Finance

  • Other: Directions: From Holiday Rd, turn South onto South Ridge Dr, left onto South Ridge Ct
  • HOA & community: Annual association fee; Subdivision: North Ridge

Exterior

  • Parking: Attached garage (1 parking space total)
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Zero-lot configuration
  • Construction: Vinyl siding on frame construction
  • Exterior features: Deck; Park, sidewalks and street lights in the community

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Gas/Range or Stove not specified
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Vaulted ceilings; Double-pane windows; Wood-burning fireplace in the family room; Finished partial basement with concrete construction
  • Laundry & utility: Washer; Dryer; Laundry room in basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $-371 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $179k (26.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $171k (30.4% below list).
  • Recommended offer: $171k (30.4% below list) — sets the bar for 1% rule.
  • Cap rate 4.5% vs local median 2.1% in Coralville — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 90/100 on livability (#5 in IA, #89 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, housing A+; Watch: amenities C-.
  • Iowa City Community School District (urban): math 65% / reading 70% proficiency, ranked #174 of 289 in IA (top 60%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Central Elementary School (math 57% / reading 60%, grade B-, #432 of 616 statewide, top 71%, 485 students, 53% FRL); Northwest Junior High School (math 64% / reading 71%, grade A-, #133 of 246 statewide, top 56%, 730 students, 43% FRL); West Senior High School (math 71% / reading 77%, grade B+, #103 of 336 statewide, top 32%, 1,503 students, 38% FRL) — zoned schools average 45% FRL vs 30% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.1%/yr); 377 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 714 units permitted in Johnson County in 2024 (158 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Johnson County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 7y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $178k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $170,557 (30.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.70%
Cap rate
4.48%
Cash-on-cash
-6.49%
DSCR
0.71
GRM
12.0

CMA / ARV

ARV (median comp)
$804,290
List price
$245,000
Delta
-85.71%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1449 Walker Way 0.07mi 3/2.5 1,599 (-1%) 4mo $330,000 $206 90
1808 Lynncrest Dr 0.33mi 3/2.0 1,618 (+0%) 2mo $238,000 $147 83
2050 South Ridge Dr 0.11mi 3/2.0 1,706 (+6%) 7mo $220,000 $129 80
2017 S Ridge Dr 0.24mi 3/1.5 1,660 (+3%) 4mo $225,000 $136 79
2265 14th St 0.41mi 3/2.0 1,606 (-0%) 2mo $227,000 $141 78
1951 South Rdg 0.29mi 3/2.0 1,773 (+10%) 4mo $225,000 $127 66
1103 22nd Ave 0.39mi 3/2.5 1,747 (+8%) 0mo $262,000 $150 66
2003 9th Street Pl 0.63mi 3/1.5 1,614 (0%) 6mo $240,000 $149 64
1428 Kodiak Ct 0.36mi 3/2.0 1,824 (+13%) 0mo $258,500 $142 61
1726 12th Ave 0.37mi 2/1.5 (-1) 1,764 (+9%) 0mo $182,000 $103 60
2231 14th St 0.35mi 3/2.5 1,856 (+15%) 1mo $270,000 $145 56
1906 Generry Dr 0.44mi 3/2.5 1,827 (+13%) 4mo $355,000 $194 52

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 6.14% rent growth · sell at horizon

5-year hold
IRR
-24.0%
Equity multiple
0.16×
Total profit
$-57,719
Equity at exit
$36,530
10-year hold
IRR
-12.2%
Equity multiple
0.18×
Total profit
$-56,179
Equity at exit
$21,183

Cash invested: $68,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
83 Strongly Landlord-Friendly
State Iowa
83 Strongly Landlord-Friendly · R+6
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; mostly landlord-friendly statewide.

ZIP-level market 52241

Rents YoY
6.1%
Active inventory
377
Price-to-rent
12.0×

Monthly cashflow live

Estimated rent
$1,706 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$331 /mo · $3,976/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$358
Net cashflow
$-371

Break-even live

Break-even rent $2,175
Max offer price $179,493
Occupancy floor

Sensitivity live

Price -10% $-232 -5% $-301 +0% $-371 +5% $-440 +10% $-510
Rent -10% $-506 -5% $-438 +0% $-371 +5% $-303 +10% $-236
Rate -1.0pp $-247 -0.5pp $-309 base $-371 +0.5pp $-434 +1.0pp $-499

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$61,250
Closing costs
$7,350
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2010 10th St #8 Coralville, IA 3.0 1.5 1320 $1,650 $1.25 23d 1 0.50mi
2010 10th St Coralville, IA 3.0 1.5 1320 $1,650 $1.25 15d 1 0.51mi
1705 2nd St Unit A Coralville, IA 2.0 2.0 1207 $1,650 $1.37 45d 1 1.12mi
2 Russell Slade Blvd Coralville, IA 2.0 2.0 1241 $2,250 $1.81 15d 1 1.19mi

Listing history 18 events

  1. 2026-06-22
    days on market $245,000 Active 9 DOM
  2. 2026-06-19
    days on market $245,000 Active 7 DOM
  3. 2026-06-18
    days on market $245,000 Active 6 DOM
  4. 2026-06-17
    days on market $245,000 Active 5 DOM
  5. 2026-06-16
    days on market $245,000 Active 4 DOM
  6. 2026-06-15
    days on market $245,000 Active 3 DOM
  7. 2026-06-13
    remarks 699-char remark
  8. 2026-06-13
    pricedays on marketlisting id $245,000 Active 1 DOM
  9. 2026-06-10
    days on market $114,900 Active 335 DOM
  10. 2026-06-09
    days on market $114,900 Active 334 DOM
  11. 2026-06-08
    days on market $114,900 Active 333 DOM
  12. 2026-06-07
    days on market $114,900 Active 332 DOM
  13. 2026-06-05
    days on market $114,900 Active 329 DOM
  14. 2026-06-03
    days on market $114,900 Active 328 DOM
  15. 2026-06-02
    days on market $114,900 Active 327 DOM
  16. 2026-06-01
    days on market $114,900 Active 326 DOM
  17. 2026-05-31
    days on market $114,900 Active 325 DOM
  18. 2026-05-30
    days on market $114,900 Active 324 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast IA · Partial reset (capped growth)

Current annual tax
$3,976 · $331/mo
Projected year-2 tax
$3,976 · $331/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,467
− Mortgage interest
−$13,724
− Property taxes
−$3,976
− Insurance
−$1,225
− Repairs & maintenance
−$1,637
− Management
−$1,637
− Depreciation
−$7,127
Taxable loss
−$8,860
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,126
After-tax cash flow
$-2,323/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Iowa City Community School District
NCES district ID
1914700
Math proficiency
65% ▼ -6.00%
Reading proficiency
70% ▲ 2.00%
Median HH income
$50,229
Composite
57.3/100
National rank
#1088
State rank
#174 of 289 in IA

Livability — Coralville

Score
90/100
State rank
#5
US rank
#89

Category grades

Amenities C- Commute A+ Cost of living A Crime B+ Employment A+ Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coralville, IA
County
Johnson County · 132,710 people
City population
23,250
Metro
Iowa City, IA
Population (ZIP)
23,250
Household income
$69,243
Rent vs Own
44.0% rent · 56.0% own
Severe rent burden
1220.0

Population outlook (Johnson County) Hauer SSP2

Today (2025)
180,405 people
By 2030
200,014 · +10.9%
By 2040
241,428 · +33.8%
By 2050
288,144 · +59.7%
By 2075
420,009 · +132.8%
By 2100
546,596 · +203.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 64% Black 15% Asian 10% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Portuguese 3% Ukrainian 3% Slovak 2%
Foreign-born
16% · China, Canada, South Korea
Languages at home
78% English-only · Chinese 4% Spanish 4% Other Indo-European 4%

Political lean MEDSL · Johnson

2024 margin
Solid D (+38.1) · D 68.4% · R 30.3% · Other 1.3%
2008→2024 swing
-3.4pp toward R · 2008: 41.5pp · 2024: 38.1pp
All cycles
2024: D+38.1 2020: D+43.2 2016: D+38.3 2012: D+35.4 2008: D+41.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.15%
Current HPI
154.7424
Rent YoY
▲ 6.14%
Metro
Iowa City, IA
State GDP YoY
▲ 2.48%
F500 in state
4

Industry mix (Fortune 500 HQ in IA)

Industry F500 HQs Revenue

Price history

+82.2% since first listed
10 events — show timeline
  • 2026-06-12 Listed $245,000 CRAAR, CDRMLS
  • 2026-06-12 Listed $245,000 ICAARMLS
  • 2025-07-24 Listed $114,900 CRAAR, CDRMLS
  • 2025-07-10 Listed $114,900 ICAARMLS
  • 2024-04-05 Price Changed $178,000 ICAARMLS
  • 2019-04-17 Sold (Public Records) $178,000 Public Records
  • 2019-04-15 Sold (MLS) $178,000 ICAARMLS
  • 2019-04-01 Price Changed $186,750 ICAARMLS
  • 2019-02-16 Listed $186,750 ICAARMLS
  • 2009-08-10 Sold (Public Records) $134,500 Public Records

Property tax history

+4.4%/yr

Latest (2025): $3,976 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…