CashFlowRE
Sign in Sign up
20 Ridge St
C- Composite 51.56
Why this score? — see what drove the C- 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).

  • Cash flow +19.0/30.0
  • ARV discount +8.6/15.0
  • DSCR +6.0/10.0
  • Rent growth +4.2/5.0
  • 1% rule +4.1/10.0
  • Livability +3.8/5.0
  • Schools +3.3/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$227,000

20 Ridge St · Ringgold, GA 30736
3 bd · 1.5 ba · 1,310 sqft · SingleFamily public records · 94 Days on market
Built 1950 10,018 sqft lot $173/sqft · at area comps Est $233k · at est.

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

Listing remarks MLS

;; Charming City Living in the Heart of Ringgold! Experience the perfect blend of convenience and comfort with this beautiful 3-bedroom, 2-bathroom home located right in the heart of Ringgold. If you've been looking for a home that offers both a peaceful neighborhood feel and a walkable lifestyle, this is the one! ✨ Highlights of the Home: Ideal Layout: A functional and spacious 3BR/2BA floor plan that's perfect for families, first-time buyers, or those looking to downsize without sacrificing quality. Enjoy a mix of classic hardwood and durable vinyl flooring throughout—no carpet here! A sizeable front yard provides plenty of room for gardening, play, or simply enjoying the view of one of Georgia's most historic towns. Prime Location: Leave the car in the driveway! You are just a short stroll away from downtown Ringgold's local boutiques, favorite eateries, and community events. Whether you're enjoying your morning coffee on the porch or taking a sunset walk to Creekside Park, this home puts you exactly where you want to be. Don't wait—homes in this location go fast! Schedule your private tour today.

Key facts

  • 0.23 acre lot
  • Built 1950
  • Listed 94 days

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/1.5-bath single-family listed at $227k.

Deal economics

  • At list price, monthly cash flow is $237 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $207k (8.8% below list).
  • Recommended offer: $207k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 3.2% in Ringgold — 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 76/100 on livability (#28 in GA, #3,772 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B; Watch: schools C-, amenities C-, commute F.
  • Catoosa County (suburban): math 36% / reading 41% proficiency, ranked #49 of 174 in GA (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.8%/yr); 362 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 848 units permitted in Catoosa County in 2024 (256 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.
  • Catoosa County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $56k; list at $227k implies a 305% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 8→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $206,570 (9.0% below list)

Questions for the listing agent

  1. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.91%
Cap rate
7.54%
Cash-on-cash
4.47%
DSCR
1.20
GRM
9.1

CMA / ARV

ARV (median comp)
$232,819
List price
$227,000
Delta
-2.50%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
384 Guyler St 0.04mi 3/2.0 1,452 (+11%) 6mo $203,000 $140 74
48 Cedar St 0.08mi 4/2.0 (+1) 1,444 (+10%) 4mo $230,000 $159 69
244 Gladstone Dr 0.35mi 3/2.0 1,389 (+6%) 6mo $283,000 $204 66
208 Gladstone Dr 0.31mi 3/2.0 1,447 (+10%) 1mo $269,000 $186 66
289 Gladstone Dr 0.39mi 3/2.0 1,432 (+9%) 1mo $290,000 $203 64
74 Cove Rd 0.48mi 3/2.5 1,214 (-7%) 2mo $260,000 $214 60
414 Cleveland St 0.32mi 3/2.0 1,277 (-2%) 23mo $240,000 $188 60
603 Sparks St 0.23mi 3/2.0 1,215 (-7%) 20mo $255,000 $210 59
62 Bluff View Dr 0.34mi 3/2.0 1,448 (+10%) 14mo $299,995 $207 53
500 Bluff View Dr 0.55mi 3/2.0 1,502 (+15%) 20mo $299,900 $200 32

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 · 6.84% rent growth · sell at horizon

5-year hold
IRR
-5.5%
Equity multiple
0.79×
Total profit
$-13,468
Equity at exit
$33,846
10-year hold
IRR
7.9%
Equity multiple
1.70×
Total profit
$44,291
Equity at exit
$19,627

Cash invested: $63,560 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Georgia
90 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

ZIP-level market 30736

Home prices YoY
-21.9%
Rents YoY
6.8%
Active inventory
362
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,070 high interval (Pro) →
Mortgage (P&I)
$1,190
Tax from tax record
$114 /mo · $1,364/yr
Insurance
$95
HOA
$0
Vacancy / Maint / Mgmt
$435
Net cashflow
$237

Break-even live

Break-even rent $1,770
Max offer price $227,000
Occupancy floor 84%

Sensitivity live

Price -10% $365 -5% $301 +0% $237 +5% $173 +10% $108
Rent -10% $73 -5% $155 +0% $237 +5% $319 +10% $400
Rate -1.0pp $351 -0.5pp $295 base $237 +0.5pp $178 +1.0pp $118

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
$56,750
Closing costs
$6,810
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
122 Bluff View Dr Ringgold, GA 3.0 2.0 1300 $2,475 $1.90 45d 1 0.37mi
40 Cottage DR Ringgold, GA 2.0–3.0 2.0–3.0 1244 $2,310 $1.86 15d 39 0.48mi
5207 Evitt St Ringgold, GA 4.0 2.0 1812 $1,953 $1.08 45d 1 0.63mi
335 Chapman Rd Ringgold, GA 2.0 1.0 1062 $1,149 $1.08 15d 3 0.70mi
13 Arrowhead Ln Ringgold, GA 2.0 1.5 1000 $1,250 $1.25 15d 1 1.08mi

Listing history 9 events

  1. 2026-05-04
    status Pending 1139-char remark
    Show marketing remark (1139 chars)

    ;; Charming City Living in the Heart of Ringgold! Experience the perfect blend of convenience and comfort with this beautiful 3-bedroom, 2-bathroom home located right in the heart of Ringgold. If you've been looking for a home that offers both a peaceful neighborhood feel and a walkable lifestyle, this is the one! ✨ Highlights of the Home: Ideal Layout: A functional and spacious 3BR/2BA floor plan that's perfect for families, first-time buyers, or those looking to downsize without sacrificing quality. Enjoy a mix of classic hardwood and durable vinyl flooring throughout—no carpet here! A sizeable front yard provides plenty of room for gardening, play, or simply enjoying the view of one of Georgia's most historic towns. Prime Location: Leave the car in the driveway! You are just a short stroll away from downtown Ringgold's local boutiques, favorite eateries, and community events. Whether you're enjoying your morning coffee on the porch or taking a sunset walk to Creekside Park, this home puts you exactly where you want to be. Don't wait—homes in this location go fast! Schedule your private tour today.

  2. 2026-04-17
    price $227,000 1139-char remark
    Show marketing remark (1139 chars)

    ;; Charming City Living in the Heart of Ringgold! Experience the perfect blend of convenience and comfort with this beautiful 3-bedroom, 2-bathroom home located right in the heart of Ringgold. If you've been looking for a home that offers both a peaceful neighborhood feel and a walkable lifestyle, this is the one! ✨ Highlights of the Home: Ideal Layout: A functional and spacious 3BR/2BA floor plan that's perfect for families, first-time buyers, or those looking to downsize without sacrificing quality. Enjoy a mix of classic hardwood and durable vinyl flooring throughout—no carpet here! A sizeable front yard provides plenty of room for gardening, play, or simply enjoying the view of one of Georgia's most historic towns. Prime Location: Leave the car in the driveway! You are just a short stroll away from downtown Ringgold's local boutiques, favorite eateries, and community events. Whether you're enjoying your morning coffee on the porch or taking a sunset walk to Creekside Park, this home puts you exactly where you want to be. Don't wait—homes in this location go fast! Schedule your private tour today.

  3. 2026-03-23
    price $229,000 1139-char remark
    Show marketing remark (1139 chars)

    ;; Charming City Living in the Heart of Ringgold! Experience the perfect blend of convenience and comfort with this beautiful 3-bedroom, 2-bathroom home located right in the heart of Ringgold. If you've been looking for a home that offers both a peaceful neighborhood feel and a walkable lifestyle, this is the one! ✨ Highlights of the Home: Ideal Layout: A functional and spacious 3BR/2BA floor plan that's perfect for families, first-time buyers, or those looking to downsize without sacrificing quality. Enjoy a mix of classic hardwood and durable vinyl flooring throughout—no carpet here! A sizeable front yard provides plenty of room for gardening, play, or simply enjoying the view of one of Georgia's most historic towns. Prime Location: Leave the car in the driveway! You are just a short stroll away from downtown Ringgold's local boutiques, favorite eateries, and community events. Whether you're enjoying your morning coffee on the porch or taking a sunset walk to Creekside Park, this home puts you exactly where you want to be. Don't wait—homes in this location go fast! Schedule your private tour today.

  4. 2026-03-12
    price $239,000 1139-char remark
    Show marketing remark (1139 chars)

    ;; Charming City Living in the Heart of Ringgold! Experience the perfect blend of convenience and comfort with this beautiful 3-bedroom, 2-bathroom home located right in the heart of Ringgold. If you've been looking for a home that offers both a peaceful neighborhood feel and a walkable lifestyle, this is the one! ✨ Highlights of the Home: Ideal Layout: A functional and spacious 3BR/2BA floor plan that's perfect for families, first-time buyers, or those looking to downsize without sacrificing quality. Enjoy a mix of classic hardwood and durable vinyl flooring throughout—no carpet here! A sizeable front yard provides plenty of room for gardening, play, or simply enjoying the view of one of Georgia's most historic towns. Prime Location: Leave the car in the driveway! You are just a short stroll away from downtown Ringgold's local boutiques, favorite eateries, and community events. Whether you're enjoying your morning coffee on the porch or taking a sunset walk to Creekside Park, this home puts you exactly where you want to be. Don't wait—homes in this location go fast! Schedule your private tour today.

  5. 2026-03-02
    price $245,000 1139-char remark
    Show marketing remark (1139 chars)

    ;; Charming City Living in the Heart of Ringgold! Experience the perfect blend of convenience and comfort with this beautiful 3-bedroom, 2-bathroom home located right in the heart of Ringgold. If you've been looking for a home that offers both a peaceful neighborhood feel and a walkable lifestyle, this is the one! ✨ Highlights of the Home: Ideal Layout: A functional and spacious 3BR/2BA floor plan that's perfect for families, first-time buyers, or those looking to downsize without sacrificing quality. Enjoy a mix of classic hardwood and durable vinyl flooring throughout—no carpet here! A sizeable front yard provides plenty of room for gardening, play, or simply enjoying the view of one of Georgia's most historic towns. Prime Location: Leave the car in the driveway! You are just a short stroll away from downtown Ringgold's local boutiques, favorite eateries, and community events. Whether you're enjoying your morning coffee on the porch or taking a sunset walk to Creekside Park, this home puts you exactly where you want to be. Don't wait—homes in this location go fast! Schedule your private tour today.

  6. 2026-02-05
    price $249,900 1139-char remark
    Show marketing remark (1139 chars)

    ;; Charming City Living in the Heart of Ringgold! Experience the perfect blend of convenience and comfort with this beautiful 3-bedroom, 2-bathroom home located right in the heart of Ringgold. If you've been looking for a home that offers both a peaceful neighborhood feel and a walkable lifestyle, this is the one! ✨ Highlights of the Home: Ideal Layout: A functional and spacious 3BR/2BA floor plan that's perfect for families, first-time buyers, or those looking to downsize without sacrificing quality. Enjoy a mix of classic hardwood and durable vinyl flooring throughout—no carpet here! A sizeable front yard provides plenty of room for gardening, play, or simply enjoying the view of one of Georgia's most historic towns. Prime Location: Leave the car in the driveway! You are just a short stroll away from downtown Ringgold's local boutiques, favorite eateries, and community events. Whether you're enjoying your morning coffee on the porch or taking a sunset walk to Creekside Park, this home puts you exactly where you want to be. Don't wait—homes in this location go fast! Schedule your private tour today.

  7. 2026-01-28
    listed $259,900 Active 1139-char remark
    Show marketing remark (1139 chars)

    ;; Charming City Living in the Heart of Ringgold! Experience the perfect blend of convenience and comfort with this beautiful 3-bedroom, 2-bathroom home located right in the heart of Ringgold. If you've been looking for a home that offers both a peaceful neighborhood feel and a walkable lifestyle, this is the one! ✨ Highlights of the Home: Ideal Layout: A functional and spacious 3BR/2BA floor plan that's perfect for families, first-time buyers, or those looking to downsize without sacrificing quality. Enjoy a mix of classic hardwood and durable vinyl flooring throughout—no carpet here! A sizeable front yard provides plenty of room for gardening, play, or simply enjoying the view of one of Georgia's most historic towns. Prime Location: Leave the car in the driveway! You are just a short stroll away from downtown Ringgold's local boutiques, favorite eateries, and community events. Whether you're enjoying your morning coffee on the porch or taking a sunset walk to Creekside Park, this home puts you exactly where you want to be. Don't wait—homes in this location go fast! Schedule your private tour today.

  8. 2011-09-01
    soldstatus $56,100
  9. 2003-09-23
    soldstatus $50,000

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

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$1,364 · $114/mo
Projected year-2 tax
$2,088 · $174/mo
Expected delta
+$725/yr (+$60/mo · 53.1%)

ⓘ 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 6/10 Major 8 d/yr ≥104°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$24,842
− Mortgage interest
−$12,716
− Property taxes
−$1,364
− Insurance
−$1,135
− Repairs & maintenance
−$1,987
− Management
−$1,987
− Depreciation
−$6,604
Taxable loss
−$950
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$228
After-tax cash flow
$3,070/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
Catoosa County
NCES district ID
1300930
Math proficiency
36% ▼ -15.00%
Reading proficiency
41% ▼ -8.00%
Median HH income
$48,913
Composite
33.13/100
National rank
#5558
State rank
#49 of 174 in GA

Livability — Ringgold

Score
76/100
State rank
#28
US rank
#3772

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ringgold, GA
County
Catoosa County · 52,244 people
City population
44,499
Metro
Chattanooga, TN-GA
Population (ZIP)
44,499
Household income
$83,821
Rent vs Own
16.6% rent · 83.4% own
Severe rent burden
559.0

Population outlook (Catoosa County) Hauer SSP2

Today (2025)
70,112 people
By 2030
71,621 · +2.2%
By 2040
73,595 · +5.0%
By 2050
73,921 · +5.4%
By 2075
72,135 · +2.9%
By 2100
65,979 · -5.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 5% Hispanic / Latino 3% Black 2% Asian 1%
Common ancestry
Slovak 2% Italian 2% Serbian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Catoosa

2024 margin
Solid R (+55.5) · D 22.0% · R 77.5%
2008→2024 swing
-5.7pp toward R · 2008: -49.8pp · 2024: -55.5pp
All cycles
2024: R+55.5 2020: R+56.0 2016: R+60.7 2012: R+52.8 2008: R+49.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.42%
Current HPI
251.8824
Rent YoY
▲ 6.84%
Metro
Chattanooga, TN-GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+354.0% since first listed
9 events — show timeline
  • 2026-05-04 Pending GCAR
  • 2026-04-17 Price Changed $227,000 GCAR
  • 2026-03-23 Price Changed $229,000 GCAR
  • 2026-03-12 Price Changed $239,000 GCAR
  • 2026-03-02 Price Changed $245,000 GCAR
  • 2026-02-05 Price Changed $249,900 GCAR
  • 2026-01-28 Listed $259,900 GCAR
  • 2011-09-01 Sold (Public Records) $56,100 Public Records
  • 2003-09-23 Sold (Public Records) $50,000 Public Records

Property tax history

+5.7%/yr

Latest (2025): $1,364 · +20.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…