1302 Oregon Ave · Steubenville, OH
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $713 – $1,323
Heat risk 3/10 · Minor
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +25.4/30.0
- ARV discount +9.1/15.0
- DSCR +8.4/10.0
- Schools +6.0/10.0
- 1% rule +5.4/10.0
- Livability +3.8/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$109,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Welcome to this spacious 4 bedroom, 1 bathroom home offering nearly 1,300 square feet of comfortable living space, perfect for families, first-time buyers, or investors! Step inside to find new flooring throughout the entire first floor and a fresh coat of paint throughout the home, giving it a clean, move-in ready feel from the moment you walk through the door. Enjoy relaxing on the covered front porch, and rest easy knowing the entire home has a brand new roof. Take advantage of the detached double car garage located conveniently off the backyard, ideal for extra storage or parking. This home is located close to all essential amenities and public transportation, making daily errands and c
Key facts
- Covered front porch
- Fresh coat of paint
- Brand new roof
Tags
Property features AI
Exterior
- Parking: Detached 2-car garage
- Utilities: Public water; Public sewer
- Home design: 2-story home; Vinyl siding exterior; Aluminum roof
- Construction: Built (year per public records); Vinyl siding construction; Aluminum roof; Full unfinished basement
- Exterior features: Small lot (0.06 acres)
Interior
- Bedrooms: One main-level bedroom
- Bathrooms: One full bathroom
- Heating & cooling: Forced air heating (gas)
- Interior features: Full unfinished basement
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $109k.
Deal economics
- At list price, monthly cash flow is $252 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $109k).
- Cap rate 9.1% vs local median 5.2% in Steubenville — 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 (#214 in OH, #3,318 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F, employment F.
- Steubenville City (urban): math 74% / reading 71% proficiency, ranked #150 of 656 in OH (top 23%) — strong family-tenant draw, lease renewals of 3-5y typical.
- Zoned schools: Pugliese Elementary West (math 92% / reading 92%, grade A+, #13 of 1,584 statewide, top 1%, 480 students, 0% FRL); Harding Middle School (math 68% / reading 61%, grade A-, #205 of 654 statewide, top 34%, 752 students, 0% FRL); Steubenville High School (math 72% / reading 77%, grade B+, #69 of 781 statewide, top 10%, 699 students, 0% FRL) — zoned schools average 0% FRL vs 54% district-wide (54 pts lower); this property's tenant base skews higher-income than the district average.
- Market conditions: 98 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $754 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
- Jefferson County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Negotiation context
- Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
- 5 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
- Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- Built in 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are A-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?
- 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.
- 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.
- 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
- 1.04% ✓
- Cap rate
- 9.07%
- Cash-on-cash
- 9.93%
- DSCR
- 1.44
- GRM
- 8.0
CMA / ARV
- ARV (on-the-fly)
- $113,080
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1510 Pennsylvania Ave | 0.21mi | 3/1.0 | 1,281 (-0%) | 8mo | $50,500 | $39 | 83 |
| 1219 Oregon Ave | 0.08mi | 3/1.0 | 1,364 (+6%) | 6mo | $120,500 | $88 | 81 |
| 1222 Oregon Ave | 0.07mi | 3/1.0 | 1,424 (+11%) | 3mo | $12,500 | $9 | 76 |
| 507 Highland Ave | 0.38mi | 2/1.0 (-1) | 1,304 (+2%) | 2mo | $23,000 | $18 | 73 |
| 1952 Mccauslen Mnr | 0.55mi | 3/2.0 | 1,308 (+2%) | 0mo | $255,000 | $195 | 67 |
| 301 Mckee St | 0.50mi | 3/1.0 | 1,214 (-6%) | 1mo | $25,000 | $21 | 66 |
| 1312 Wellesley Ave | 0.06mi | 3/2.0 | 1,470 (+14%) | 5mo | $31,000 | $21 | 65 |
| 316 Henry Ave | 0.50mi | 3/1.5 | 1,200 (-7%) | 2mo | $115,000 | $96 | 62 |
| 1113 State St | 0.60mi | 3/2.0 | 1,232 (-4%) | 1mo | $135,000 | $110 | 60 |
| 2012 Fairmont Ave | 0.74mi | 3/1.0 | 1,408 (+10%) | 1mo | $142,500 | $101 | 48 |
| 413 N 6th St | 0.56mi | 3/1.0 | 1,450 (+13%) | 7mo | $60,000 | $41 | 46 |
| 742 Broadway Blvd | 0.72mi | 4/3.0 (+1) | 1,235 (-4%) | 7mo | $156,500 | $127 | 41 |
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 · 3.0% rent growth · sell at horizon
- IRR
- -1.4%
- Equity multiple
- 0.95×
- Total profit
- $-1,631
- Equity at exit
- $16,252
- IRR
- 8.2%
- Equity multiple
- 1.63×
- Total profit
- $19,084
- Equity at exit
- $9,424
Cash invested: $30,520 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 73 Landlord-Friendly
- State Ohio
- 73 Landlord-Friendly · R+6
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 43952
- Active inventory
- 98
- Price-to-rent
- 8.0×
Monthly cashflow live
- Estimated rent
- $1,135 medium interval (Pro) →
- Mortgage (P&I)
- −$572
- Tax from tax record
- −$27 /mo · $329/yr
- Insurance
- −$45
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$238
- Net cashflow
- $252
Break-even live
Sensitivity live
| Price | -10% $314 | -5% $283 | +0% $252 | +5% $222 | +10% $191 |
|---|---|---|---|---|---|
| Rent | -10% $163 | -5% $208 | +0% $252 | +5% $297 | +10% $342 |
| Rate | -1.0pp $307 | -0.5pp $280 | base $252 | +0.5pp $224 | +1.0pp $196 |
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
- $27,250
- Closing costs
- $3,270
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1646 Ridge Ave Steubenville, OH | 3.0 | 1.0 | 1220 | $700 | $0.57 | 45d | 1 | 0.41mi |
Listing history 5 events
-
2026-06-19days on market $109,000 Active 4 DOM
-
2026-06-18days on market $109,000 Active 3 DOM
-
2026-06-17days on market $109,000 Active 2 DOM
-
2026-06-16remarks 699-char remark
-
2026-06-16$109,000 Active 1 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 OH · Partial reset (capped growth)
- Current annual tax
- $329 · $27/mo
- Projected year-2 tax
- $1,015 · $85/mo
- Expected delta
- +$686/yr (+$57/mo · 208.5%)
ⓘ 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 1/10 Low
- Heat 3/10 Moderate 7 d/yr ≥97°F today · 18 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 2/10 Low 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
- $13,624
- − Mortgage interest
- −$6,106
- − Property taxes
- −$329
- − Insurance
- −$545
- − Repairs & maintenance
- −$1,090
- − Management
- −$1,090
- − Depreciation
- −$3,171
- Taxable income
- $1,294
- Est. tax owed @ 24.0%
- −$311
- After-tax cash flow
- $2,719/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
- Steubenville City
- NCES district ID
- 3904482
- Math proficiency
- 74% ▼ -15.00%
- Reading proficiency
- 71% ▼ -11.00%
- Median HH income
- $29,668
- Composite
- 59.52/100
- National rank
- #920
- State rank
- #150 of 656 in OH
Livability — Steubenville
- Score
- 76/100
- State rank
- #214
- US rank
- #3318
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Steubenville, OH
- County
- Jefferson County · 17,836 people
- City population
- 17,836
- Metro
- Weirton-Steubenville, WV-OH
- Population (ZIP)
- 17,836
- Household income
- $47,624
- Rent vs Own
- Severe rent burden
- 601.0
Population outlook (Jefferson County) Hauer SSP2
- Today (2025)
- 63,481 people
- By 2030
- 61,067 · -3.8%
- By 2040
- 55,860 · -12.0%
- By 2050
- 51,236 · -19.3%
- By 2075
- 41,804 · -34.1%
- By 2100
- 32,344 · -49.0%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (76%)
- Race & ethnicity
- White 76% Black 13% Two or more races 6% Hispanic / Latino 4%
- Common ancestry
- Romanian 5% Italian 2% Slovak 2%
- Foreign-born
- 2% · Canada, China
- Languages at home
- 96% English-only · Spanish 2% Other Indo-European 1%
Political lean MEDSL · Jefferson
- 2024 margin
- Solid R (+43.9) · D 27.5% · R 71.4% · Other 1.1%
- 2008→2024 swing
- -44.1pp toward R · 2008: 0.2pp · 2024: -43.9pp
- All cycles
- 2024: R+43.9 2020: R+38.4 2016: R+35.7 2012: R+5.5 2008: D+0.2
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -124.13%
- Current HPI
- 183.5034
- Rent YoY
- —
- Metro
- Weirton-Steubenville, WV-OH
- State GDP YoY
- ▲ 1.98%
- F500 in state
- 48
Industry mix (Fortune 500 HQ in OH)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Insurance | 3 | $145B |
|
||
| Industrial Machinery | 3 | $49B |
|
||
| Financial Services | 3 | $24B |
|
||
| Consumer Goods | 2 | $93B |
|
||
| Aerospace / Defense | 2 | $47B |
|
||
| Utilities | 2 | $33B |
|
||
Price history
+319.2% since first listed14 events — show timeline
- 2026-06-15 Listed $109,000 MLSNOW
- 2026-01-12 Listing Removed — MLSNOW
- 2025-12-02 Contingent — MLSNOW
- 2025-11-12 Price Changed $64,900 MLSNOW
- 2025-09-15 Relisted — MLSNOW
- 2025-08-02 Contingent — MLSNOW
- 2025-07-24 Listed $74,900 MLSNOW
- 2025-05-09 Rental Removed $750 REALBIRD
- 2025-03-23 Listed for Rent $750 REALBIRD
- 2025-01-26 Rental Removed $799 REALBIRD
- 2025-01-25 Listed for Rent $799 REALBIRD
- 2020-01-09 Sold (Public Records) $116,000 Public Records
- 2007-08-02 Sold (Public Records) $21,000 Public Records
- 1995-11-09 Sold (Public Records) $26,000 Public Records
Property tax history
-1.8%/yrLatest (2025): $329 · +1.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…