CashFlowRE
Sign in Sign up
1302 Oregon Ave
C+ Composite 63.15
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

1302 Oregon Ave · Steubenville, OH 43952
3 bd · 1.0 ba · 1,285 sqft · SingleFamily public records · 4 Days on market
Built 1916 2,613 sqft lot Est $113k · at est.

🖨 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

NEW FLOORINGFRESH COAT OF PAINTCOVERED FRONT PORCHBRAND NEW ROOFDETACHED DOUBLE CAR GARAGECLOSE TO ESSENTIAL AMENITIES

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

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 $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.
Recommended offer $109,000

Questions for the listing agent

  1. Built in 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
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

5-year hold
IRR
-1.4%
Equity multiple
0.95×
Total profit
$-1,631
Equity at exit
$16,252
10-year hold
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
3-day notice; Cleveland / Columbus have some habitability code enforcement; otherwise landlord-leaning.

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

Break-even rent $816
Max offer price $109,000
Occupancy floor 73%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-19
    days on market $109,000 Active 4 DOM
  2. 2026-06-18
    days on market $109,000 Active 3 DOM
  3. 2026-06-17
    days on market $109,000 Active 2 DOM
  4. 2026-06-16
    remarks 699-char remark
  5. 2026-06-16
    listed $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
combined federal + state — saved on this device
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

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

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
40.5% rent · 59.5% 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

Price history

+319.2% since first listed
14 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%/yr

Latest (2025): $329 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…