CashFlowRE
Sign in Sign up
34 Lawrence Dr
C Composite 59.69
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 +20.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.2/10.0
  • Rent growth +4.2/5.0
  • Livability +3.8/5.0
  • Schools +3.3/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$188,000

34 Lawrence Dr · Ringgold, GA 30736
3 bd · 1.0 ba · 1,508 sqft · SingleFamily public records · 34 Days on market
Built 1970 0.32 ac lot $125/sqft · 27% below area Est $256k · 27% under ↓ 35% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to your dream home in Ringgold, GA! This 3-bedroom, 2-bath gem sits in a prime location with easy access to the interstate and downtown Ringgold. Fresh paint, updated flooring, newer cabinets, countertops and an expanded primary bedroom bring a modern touch upstairs. Downstairs, you'll find a finished lower level with sleek concrete floors, a bathroom, and plenty of space to customize however you like. The back yard is set up for a garden so you can grow your favorite plants as well as a spot to add a small shed. Don't wait schedule a tour today and see how this home fits your life!

Key facts

  • Downtown ringgold
  • Additional parking
  • Fenced in back yard

Tags

HERITAGE SCHOOL ZONEDOWNTOWN RINGGOLDLITTLE GENERAL CHILDREN'S PARKRINGGOLD NATURAL TRAILFENCED IN BACK YARDADDITIONAL PARKING

Property features AI

Exterior

  • Parking: Attached garage (1 car); Driveway parking; Off-street parking; Garage faces side; Basement access to parking; Concrete surfaces
  • Utilities: Public water; Septic tank sewer
  • Home design: Residential single-family home
  • Construction: Block foundation; Block, brick, and vinyl siding construction
  • Exterior features: Rain gutters; Front porch; Rear porch; Back yard; Chain link fence with gate; Corner lot; Front yard

Interior

  • Kitchen: Oven; Microwave; Dishwasher; Free-standing refrigerator; Free-standing electric range
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning; Ceiling fan(s)
  • Interior features: Ceiling fans; Eat-in kitchen; Pantry; Full basement
  • Laundry & utility: Electric water heater; Water heater

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/1.0-bath single-family listed at $188k.

Deal economics

  • At list price, monthly cash flow is $238 ($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 $174k (7.7% below list).
  • Recommended offer: $174k (7.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% 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: amenities C-, commute F, employment D-.
  • 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.
  • Zoned schools: Ringgold Elementary School (math 42% / reading 42%, grade F, #380 of 1,228 statewide, top 33%, 441 students, 42% FRL); Heritage Middle School (math 44% / reading 52%, grade C-, #80 of 470 statewide, top 17%, 882 students, 31% FRL); Heritage High School (math 38% / reading 45%, grade F, #52 of 424 statewide, top 12%, 1,242 students, 23% FRL).
  • Market conditions: Rents rising fast (+6.8%/yr); 353 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $1k of loan paydown is wiped out by about $6k 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.
  • At projected returns (-3.0% appreciation + 6.8% rent growth), your $53k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $173,552 (7.7% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
0.92%
Cap rate
7.81%
Cash-on-cash
5.43%
DSCR
1.24
GRM
9.0

CMA / ARV

ARV (median comp)
$255,992
List price
$188,000
Delta
-26.56%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
587 Holcomb Rd 0.06mi 3/1.0 1,526 (+1%) 8mo $240,000 $157 89
20 Lawrence Cir 0.08mi 4/2.0 (+1) 1,600 (+6%) 8mo $265,000 $166 70
14 June Ln 0.33mi 3/2.0 1,612 (+7%) 1mo $260,000 $161 68
244 Everett Rd 0.11mi 3/2.0 1,376 (-9%) 12mo $220,000 $160 66
134 Bryson Cir 0.66mi 3/2.0 1,560 (+3%) 6mo $281,000 $180 54
134 Bryson Cir 0.66mi 3/2.0 1,560 (+3%) 6mo $281,000 $180 54
255 Chambers Ln 0.34mi 3/2.0 1,380 (-8%) 14mo $265,000 $192 54
59 Willowbrook Drive Dr 0.68mi 3/2.0 1,593 (+6%) 6mo $310,000 $195 50
184 Peachtree Cir 0.60mi 3/3.0 1,688 (+12%) 4mo $326,500 $193 41
141 Sunset Dr 0.54mi 3/2.0 1,308 (-13%) 11mo $284,900 $218 39
1225 Baggett Rd 0.67mi 3/2.0 1,669 (+11%) 11mo $360,000 $216 38
158 Smokewood Ln 0.73mi 3/3.0 1,299 (-14%) 0mo $190,000 $146 35

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
-4.1%
Equity multiple
0.84×
Total profit
$-8,410
Equity at exit
$28,031
10-year hold
IRR
9.2%
Equity multiple
1.81×
Total profit
$42,829
Equity at exit
$16,255

Cash invested: $52,640 (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
353
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,736 medium interval (Pro) →
Mortgage (P&I)
$986
Tax from tax record
$69 /mo · $824/yr
Insurance
$78
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$238

Break-even live

Break-even rent $1,434
Max offer price $188,000
Occupancy floor 81%

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
$47,000
Closing costs
$5,640
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
137 Jason Ct Ringgold, GA 3.0 1.5 1100 $1,823 $1.66 44d 1 0.53mi

Listing history 22 events

  1. 2026-06-18
    days on market $188,000 Active 34 DOM
  2. 2026-06-17
    days on market $188,000 Active 33 DOM
  3. 2026-06-16
    days on market $188,000 Active 32 DOM
  4. 2026-06-15
    days on market $188,000 Active 31 DOM
  5. 2026-06-14
    days on market $188,000 Active 29 DOM
  6. 2026-06-10
    days on market $188,000 Active 26 DOM
  7. 2026-06-09
    days on market $188,000 Active 25 DOM
  8. 2026-06-08
    days on market $188,000 Active 24 DOM
  9. 2026-06-07
    days on market $188,000 Active 23 DOM
  10. 2026-06-03
    days on market $188,000 Active 19 DOM
  11. 2026-06-02
    days on market $188,000 Active 18 DOM
  12. 2026-06-01
    days on market $188,000 Active 17 DOM
  13. 2026-05-31
    days on market $188,000 Active 16 DOM
  14. 2026-05-30
    days on market $188,000 Active 15 DOM
  15. 2026-05-15
    listed $188,000 Active 1235-char remark
  16. 2025-04-30
    soldstatus $263,000
  17. 2025-04-29
    soldstatus $263,000 Closed 597-char remark
    Show marketing remark (597 chars)

    Welcome to your dream home in Ringgold, GA! This 3-bedroom, 2-bath gem sits in a prime location with easy access to the interstate and downtown Ringgold. Fresh paint, updated flooring, newer cabinets, countertops and an expanded primary bedroom bring a modern touch upstairs. Downstairs, you'll find a finished lower level with sleek concrete floors, a bathroom, and plenty of space to customize however you like. The back yard is set up for a garden so you can grow your favorite plants as well as a spot to add a small shed. Don't wait schedule a tour today and see how this home fits your life!

  18. 2025-04-29
    soldstatus $263,000
    Show marketing remark (597 chars)

    Welcome to your dream home in Ringgold, GA! This 3-bedroom, 2-bath gem sits in a prime location with easy access to the interstate and downtown Ringgold. Fresh paint, updated flooring, newer cabinets, countertops and an expanded primary bedroom bring a modern touch upstairs. Downstairs, you'll find a finished lower level with sleek concrete floors, a bathroom, and plenty of space to customize however you like. The back yard is set up for a garden so you can grow your favorite plants as well as a spot to add a small shed. Don't wait schedule a tour today and see how this home fits your life!

  19. 2025-04-07
    historical Active Under Contract 597-char remark
    Show marketing remark (597 chars)

    Welcome to your dream home in Ringgold, GA! This 3-bedroom, 2-bath gem sits in a prime location with easy access to the interstate and downtown Ringgold. Fresh paint, updated flooring, newer cabinets, countertops and an expanded primary bedroom bring a modern touch upstairs. Downstairs, you'll find a finished lower level with sleek concrete floors, a bathroom, and plenty of space to customize however you like. The back yard is set up for a garden so you can grow your favorite plants as well as a spot to add a small shed. Don't wait schedule a tour today and see how this home fits your life!

  20. 2025-04-03
    price $250,000 597-char remark
    Show marketing remark (597 chars)

    Welcome to your dream home in Ringgold, GA! This 3-bedroom, 2-bath gem sits in a prime location with easy access to the interstate and downtown Ringgold. Fresh paint, updated flooring, newer cabinets, countertops and an expanded primary bedroom bring a modern touch upstairs. Downstairs, you'll find a finished lower level with sleek concrete floors, a bathroom, and plenty of space to customize however you like. The back yard is set up for a garden so you can grow your favorite plants as well as a spot to add a small shed. Don't wait schedule a tour today and see how this home fits your life!

  21. 2025-03-20
    price $275,000 597-char remark
    Show marketing remark (597 chars)

    Welcome to your dream home in Ringgold, GA! This 3-bedroom, 2-bath gem sits in a prime location with easy access to the interstate and downtown Ringgold. Fresh paint, updated flooring, newer cabinets, countertops and an expanded primary bedroom bring a modern touch upstairs. Downstairs, you'll find a finished lower level with sleek concrete floors, a bathroom, and plenty of space to customize however you like. The back yard is set up for a garden so you can grow your favorite plants as well as a spot to add a small shed. Don't wait schedule a tour today and see how this home fits your life!

  22. 2025-03-13
    listed $290,000 Active 597-char remark
    Show marketing remark (597 chars)

    Welcome to your dream home in Ringgold, GA! This 3-bedroom, 2-bath gem sits in a prime location with easy access to the interstate and downtown Ringgold. Fresh paint, updated flooring, newer cabinets, countertops and an expanded primary bedroom bring a modern touch upstairs. Downstairs, you'll find a finished lower level with sleek concrete floors, a bathroom, and plenty of space to customize however you like. The back yard is set up for a garden so you can grow your favorite plants as well as a spot to add a small shed. Don't wait schedule a tour today and see how this home fits your life!

ⓘ 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
$824 · $69/mo
Projected year-2 tax
$1,730 · $144/mo
Expected delta
+$905/yr (+$75/mo · 109.8%)

ⓘ 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 5/10 Major 7 d/yr ≥104°F today · 19 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
$20,826
− Mortgage interest
−$10,531
− Property taxes
−$824
− Insurance
−$940
− Repairs & maintenance
−$1,666
− Management
−$1,666
− Depreciation
−$5,469
Taxable loss
−$270
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$65
After-tax cash flow
$2,922/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

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

-35.2% since first listed
8 events — show timeline
  • 2026-05-15 Listed $188,000 GCAR
  • 2025-04-30 Sold (Public Records) $263,000 Public Records
  • 2025-04-29 Sold (MLS) $263,000 REALTRACS as Distributed by MLS Grid
  • 2025-04-29 Sold (MLS) $263,000 GCAR
  • 2025-04-07 Contingent GCAR
  • 2025-04-03 Price Changed $250,000 GCAR
  • 2025-03-20 Price Changed $275,000 GCAR
  • 2025-03-13 Listed $290,000 GCAR

Property tax history

-0.0%/yr

Latest (2025): $824 · +214.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…