CashFlowRE
Sign in Sign up
846 Ridge Rd
C Composite 55.89
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 +18.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.6/10.0
  • 1% rule +4.4/10.0
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$255,000

846 Ridge Rd · Redding, CA 96003
3 bd · 1.0 ba · 2,114 sqft · SingleFamily public records · 373 Days on market
Built 1963 10,018 sqft lot $121/sqft · 38% below area Est $409k · 38% under

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

Listing remarks MLS

Adorable Redding Cutie! This spacious home with great floor plan features 2 bedrooms, 1 and a half bathrooms, 2 separate living rooms and very large bonus - game room or office! Cute little garden area off the back and pool. Conveniently located close to town and shopping!

Key facts

  • Large bonus room
  • Garden area
  • Pool

Tags

GREAT FLOOR PLANSEPARATE LIVING ROOMSLARGE BONUS ROOMGARDEN AREAPOOLCONVENIENTLY LOCATED

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 $255k.

Deal economics

  • At list price, monthly cash flow is $218 ($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 $241k (5.5% below list).
  • Recommended offer: $224k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 3.3% in Redding — 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 (#106 in CA, #3,726 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, crime F, cost of living F.
  • Gateway Unified (suburban): math 25% / reading 35% proficiency, ranked #355 of 517 in CA (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.0%/yr); 391 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 246 units permitted in Shasta County in 2024 (0 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($72k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Shasta County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 373 days — a 12% lower offer ($224k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y ago; this cycle's ask has dropped $120k (32%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $109k; list at $255k implies a 134% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $224,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 373 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1963 — 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. 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?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
0.94%
Cap rate
7.32%
Cash-on-cash
3.67%
DSCR
1.16
GRM
8.8

CMA / ARV

ARV (median comp)
$408,833
List price
$255,000
Delta
-37.63%
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
5589 Trish Ct 0.29mi 3/2.0 2,068 (-2%) 4mo $398,000 $192 76
5810 Diamond Ridge Dr 0.40mi 4/2.0 (+1) 2,072 (-2%) 6mo $542,000 $262 64
7499 Terra Linda Way 0.23mi 4/2.5 (+1) 2,148 (+2%) 15mo $521,500 $243 63
5825 Diamond Ridge Dr 0.40mi 3/2.0 2,071 (-2%) 14mo $459,900 $222 62
6572 Jonella Way 0.33mi 4/2.0 (+1) 2,000 (-5%) 7mo $397,000 $199 61
662 Ansley Ct 0.49mi 4/2.0 (+1) 2,017 (-5%) 3mo $415,000 $206 58
5513 Diamond Ridge Dr 0.45mi 3/2.5 1,922 (-9%) 1mo $400,000 $208 57
5569 Diamond Ridge Dr 0.37mi 4/2.5 (+1) 2,271 (+7%) 8mo $429,900 $189 53
5592 Diamond Ridge Dr 0.34mi 4/2.5 (+1) 1,928 (-9%) 9mo $360,000 $187 51
5890 Shadow Glen Dr 0.66mi 4/2.5 (+1) 2,052 (-3%) 3mo $487,000 $237 51
5598 Terra Linda Way 0.42mi 3/2.0 1,886 (-11%) 13mo $415,000 $220 47
5976 Beaumont Ct 0.73mi 4/2.5 (+1) 2,115 (0%) 14mo $635,000 $300 44

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 · 5.98% rent growth · sell at horizon

5-year hold
IRR
-7.4%
Equity multiple
0.72×
Total profit
$-19,996
Equity at exit
$38,021
10-year hold
IRR
5.5%
Equity multiple
1.46×
Total profit
$32,890
Equity at exit
$22,048

Cash invested: $71,400 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 96003

Rents YoY
6.0%
Active inventory
391
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,409 medium interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$242 /mo · $2,899/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$506
Net cashflow
$218

Break-even live

Break-even rent $2,133
Max offer price $255,000
Occupancy floor 86%

Sensitivity live

Price -10% $363 -5% $290 +0% $218 +5% $146 +10% $74
Rent -10% $28 -5% $123 +0% $218 +5% $313 +10% $409
Rate -1.0pp $347 -0.5pp $283 base $218 +0.5pp $152 +1.0pp $85

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
$63,750
Closing costs
$7,650
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
6053 Fallworth Dr Redding, CA 3.0 2.0 1622 $2,650 $1.63 14d 1 0.76mi
6073 Fallworth Dr Redding, CA 3.0 2.0 1622 $2,650 $1.63 14d 1 0.77mi
1855 Gold Hills Dr Redding, CA 3.0 2.0 2280 $2,595 $1.14 14d 1 1.23mi
550 Mission de Oro Dr Redding, CA 3.0 2.0 1429 $1,995 $1.40 21d 1 1.41mi

Listing history 31 events

  1. 2026-06-19
    days on market $255,000 Active 373 DOM
  2. 2026-06-18
    days on market $255,000 Active 372 DOM
  3. 2026-06-17
    days on market $255,000 Active 371 DOM
  4. 2026-06-16
    days on market $255,000 Active 370 DOM
  5. 2026-06-15
    days on market $255,000 Active 369 DOM
  6. 2026-06-14
    days on market $255,000 Active 367 DOM
  7. 2026-06-13
    days on market $255,000 Active 366 DOM
  8. 2026-06-10
    days on market $255,000 Active 364 DOM
  9. 2026-06-09
    days on market $255,000 Active 363 DOM
  10. 2026-06-08
    days on market $255,000 Active 362 DOM
  11. 2026-06-07
    days on market $255,000 Active 361 DOM
  12. 2026-06-03
    days on market $255,000 Active 357 DOM
  13. 2026-06-02
    days on market $255,000 Active 356 DOM
  14. 2026-06-01
    days on market $255,000 Active 355 DOM
  15. 2026-05-31
    days on market $255,000 Active 354 DOM
  16. 2026-05-30
    days on market $255,000 Active 353 DOM
  17. 2026-05-20
    price $255,000 277-char remark
    Show marketing remark (277 chars)

    Adorable Redding Cutie! This spacious home with great floor plan features 2 bedrooms, 1 and a half bathrooms, 2 separate living rooms and very large bonus - game room or office! Cute little garden area off the back and pool. Conveniently located close to town and shopping!

  18. 2026-05-14
    status Active 277-char remark
    Show marketing remark (277 chars)

    Adorable Redding Cutie! This spacious home with great floor plan features 2 bedrooms, 1 and a half bathrooms, 2 separate living rooms and very large bonus - game room or office! Cute little garden area off the back and pool. Conveniently located close to town and shopping!

  19. 2026-04-15
    price $270,000 277-char remark
    Show marketing remark (277 chars)

    Adorable Redding Cutie! This spacious home with great floor plan features 2 bedrooms, 1 and a half bathrooms, 2 separate living rooms and very large bonus - game room or office! Cute little garden area off the back and pool. Conveniently located close to town and shopping!

  20. 2026-02-20
    price $300,000 277-char remark
    Show marketing remark (277 chars)

    Adorable Redding Cutie! This spacious home with great floor plan features 2 bedrooms, 1 and a half bathrooms, 2 separate living rooms and very large bonus - game room or office! Cute little garden area off the back and pool. Conveniently located close to town and shopping!

  21. 2026-02-20
    status Active 277-char remark
    Show marketing remark (277 chars)

    Adorable Redding Cutie! This spacious home with great floor plan features 2 bedrooms, 1 and a half bathrooms, 2 separate living rooms and very large bonus - game room or office! Cute little garden area off the back and pool. Conveniently located close to town and shopping!

  22. 2025-11-26
    price $325,000 277-char remark
    Show marketing remark (277 chars)

    Adorable Redding Cutie! This spacious home with great floor plan features 2 bedrooms, 1 and a half bathrooms, 2 separate living rooms and very large bonus - game room or office! Cute little garden area off the back and pool. Conveniently located close to town and shopping!

  23. 2025-10-19
    price $340,000 277-char remark
    Show marketing remark (277 chars)

    Adorable Redding Cutie! This spacious home with great floor plan features 2 bedrooms, 1 and a half bathrooms, 2 separate living rooms and very large bonus - game room or office! Cute little garden area off the back and pool. Conveniently located close to town and shopping!

  24. 2025-08-29
    status Active 277-char remark
    Show marketing remark (277 chars)

    Adorable Redding Cutie! This spacious home with great floor plan features 2 bedrooms, 1 and a half bathrooms, 2 separate living rooms and very large bonus - game room or office! Cute little garden area off the back and pool. Conveniently located close to town and shopping!

  25. 2025-08-13
    price $350,000 277-char remark
    Show marketing remark (277 chars)

    Adorable Redding Cutie! This spacious home with great floor plan features 2 bedrooms, 1 and a half bathrooms, 2 separate living rooms and very large bonus - game room or office! Cute little garden area off the back and pool. Conveniently located close to town and shopping!

  26. 2025-07-15
    price $360,000 277-char remark
    Show marketing remark (277 chars)

    Adorable Redding Cutie! This spacious home with great floor plan features 2 bedrooms, 1 and a half bathrooms, 2 separate living rooms and very large bonus - game room or office! Cute little garden area off the back and pool. Conveniently located close to town and shopping!

  27. 2025-06-01
    listed $375,000 Active 277-char remark
    Show marketing remark (277 chars)

    Adorable Redding Cutie! This spacious home with great floor plan features 2 bedrooms, 1 and a half bathrooms, 2 separate living rooms and very large bonus - game room or office! Cute little garden area off the back and pool. Conveniently located close to town and shopping!

  28. 2022-09-01
    status Pending
  29. 2022-07-19
    price $329,500
  30. 2022-06-14
    listed $334,900 Active
  31. 2000-11-07
    soldstatus $109,000

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

Tax reassessment forecast CA · Resets to sale price

Current annual tax
$2,899 · $242/mo
Projected year-2 tax
$2,899 · $242/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 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 37 unhealthy d/yr today · 40 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
$28,910
− Mortgage interest
−$14,284
− Property taxes
−$2,899
− Insurance
−$1,275
− Repairs & maintenance
−$2,313
− Management
−$2,313
− Depreciation
−$7,418
Taxable loss
−$1,591
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$382
After-tax cash flow
$3,000/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
Gateway Unified
NCES district ID
0614950
Math proficiency
25% ▼ -5.00%
Reading proficiency
35% ▲ 2.00%
Median HH income
$41,888
Composite
25.39/100
National rank
#7465
State rank
#355 of 517 in CA

Livability — Redding

Score
76/100
State rank
#106
US rank
#3726

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Redding, CA
County
Shasta County · 147,641 people
City population
112,523
Metro
Redding, CA
Population (ZIP)
44,923
Household income
$72,445
Rent vs Own
41.5% rent · 58.5% own
Severe rent burden
1668.0

Population outlook (Shasta County) Hauer SSP2

Today (2025)
179,231 people
By 2030
176,953 · -1.3%
By 2040
169,982 · -5.2%
By 2050
162,547 · -9.3%
By 2075
145,649 · -18.7%
By 2100
123,025 · -31.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 11% Two or more races 10% Asian 4% Native American 1% Black 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 5% Slovak 3% Lithuanian 3%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 3% German/W. Germanic 1% Other Asian/Pacific 1%

Political lean MEDSL · Shasta

2024 margin
Solid R (+36.5) · D 30.5% · R 67.0% · Other 2.5%
2008→2024 swing
-10.7pp toward R · 2008: -25.8pp · 2024: -36.5pp
All cycles
2024: R+36.5 2020: R+33.1 2016: R+37.4 2012: R+30.3 2008: R+25.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -181.66%
Current HPI
152.3069
Rent YoY
▲ 5.98%
Metro
Redding, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+133.9% since first listed
15 events — show timeline
  • 2026-05-20 Price Changed $255,000 SAOR
  • 2026-05-14 Relisted SAOR
  • 2026-04-15 Price Changed $270,000 SAOR
  • 2026-02-20 Price Changed $300,000 SAOR
  • 2026-02-20 Relisted SAOR
  • 2025-11-26 Price Changed $325,000 SAOR
  • 2025-10-19 Price Changed $340,000 SAOR
  • 2025-08-29 Relisted SAOR
  • 2025-08-13 Price Changed $350,000 SAOR
  • 2025-07-15 Price Changed $360,000 SAOR
  • 2025-06-01 Listed $375,000 SAOR
  • 2022-09-01 Pending SAOR
  • 2022-07-19 Price Changed $329,500 SAOR
  • 2022-06-14 Listed $334,900 SAOR
  • 2000-11-07 Sold (Public Records) $109,000 Public Records

Property tax history

+6.6%/yr

Latest (2025): $2,899 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…