CashFlowRE
Sign in Sign up
481 Dresden Ave
B Composite 72.43
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.7/15.0
  • Schools +6.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$73,900

481 Dresden Ave · Steubenville, OH 43952
3 bd · 1.0 ba · 1,169 sqft · SingleFamily public records · 174 Days on market
Built 1926 4,356 sqft lot $63/sqft · at area comps Est $74k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming 3-bedroom, 1-bath home located in the quaint and friendly Lincoln Heights neighborhood. Perfect for first-time buyers or investors seeking a solid addition to their portfolio, this property offers both comfort and value. Enjoy peace of mind with a newer roof, adding long-term durability and reduced maintenance costs. The home features a beautiful covered porch, ideal for relaxing mornings, evening gatherings, or simply taking in the neighborhood’s quiet atmosphere. An attached garage provides convenient parking and extra storage space. With its functional layout, desirable updates, and inviting curb appeal, this home presents an excellent opportunity in a sought-after area. Don’t miss your chance to make this Lincoln Heights gem your own!

Key facts

  • Covered porch
  • Attached garage
  • Newer roof

Tags

NEWER ROOFCOVERED PORCHATTACHED GARAGELINCOLN HEIGHTS NEIGHBORHOOD

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 $74k.

Deal economics

  • At list price, monthly cash flow is $420 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $74k).
  • Recommended offer: $65k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.1% 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: schools A+, commute A+, cost of living 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.
  • 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 $511 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 174 days — a 12% lower offer ($65k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago 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 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $65,032 (12.0% below list)

Questions for the listing agent

  1. It's been on market 174 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 1926 — 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 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?
  6. 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.
  7. 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.
  8. 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
1.50%
Cap rate
13.12%
Cash-on-cash
24.37%
DSCR
2.08
GRM
5.5

CMA / ARV

ARV (median comp)
$74,195
List price
$73,900
Delta
-0.40%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
472 Dresden Ave 0.03mi 3/2.0 1,080 (-8%) 7mo $110,000 $102 76
441 Dresden Ave 0.06mi 2/1.0 (-1) 1,140 (-2%) 15mo $114,400 $100 76
729 Rosswell Ave 0.41mi 3/1.0 1,156 (-1%) 14mo $60,000 $52 68
466 Lincoln Blvd 0.04mi 2/1.0 (-1) 1,344 (+15%) 9mo $39,000 $29 61
316 Henry Ave 0.73mi 3/1.5 1,200 (+3%) 2mo $115,000 $96 58
301 Mckee St 0.74mi 3/1.0 1,214 (+4%) 1mo $25,000 $21 58
1113 State St 0.67mi 3/2.0 1,232 (+5%) 1mo $135,000 $110 55
709 Oakmont Ave 0.39mi 3/1.5 1,336 (+14%) 12mo $65,000 $49 46
311 Cedar Ave 0.71mi 4/1.5 (+1) 1,090 (-7%) 7mo $34,250 $31 43
464 Linden Ave 0.56mi 3/1.0 1,296 (+11%) 19mo $12,000 $9 40
1302 State St 0.60mi 3/1.0 1,344 (+15%) 20mo $15,000 $11 31

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
17.7%
Equity multiple
1.71×
Total profit
$14,778
Equity at exit
$11,019
10-year hold
IRR
26.1%
Equity multiple
3.28×
Total profit
$47,274
Equity at exit
$6,390

Cash invested: $20,692 (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
5.5×

Monthly cashflow live

Estimated rent
$1,112 medium interval (Pro) →
Mortgage (P&I)
$388
Tax from tax record
$40 /mo · $476/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$420

Break-even live

Break-even rent $580
Max offer price $73,900
Occupancy floor 57%

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
$18,475
Closing costs
$2,217
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 43d 1 1.08mi

Listing history 28 events

  1. 2026-06-19
    days on market $73,900 Active 174 DOM
  2. 2026-06-18
    days on market $73,900 Active 173 DOM
  3. 2026-06-17
    days on market $73,900 Active 172 DOM
  4. 2026-06-16
    days on market $73,900 Active 171 DOM
  5. 2026-06-15
    days on market $73,900 Active 170 DOM
  6. 2026-06-14
    days on market $73,900 Active 168 DOM
  7. 2026-06-12
    pricedays on market $73,900 Active 167 DOM
  8. 2026-06-09
    days on market $74,900 Active 164 DOM
  9. 2026-06-08
    days on market $74,900 Active 163 DOM
  10. 2026-06-07
    days on market $74,900 Active 162 DOM
  11. 2026-06-05
    days on market $74,900 Active 160 DOM
  12. 2026-06-04
    days on market $74,900 Active 158 DOM
  13. 2026-06-02
    days on market $74,900 Active 157 DOM
  14. 2026-06-01
    days on market $74,900 Active 156 DOM
  15. 2026-05-31
    days on market $74,900 Active 155 DOM
  16. 2026-05-31
    days on market $74,900 Active 154 DOM
  17. 2026-04-29
    status Active 785-char remark
    Show marketing remark (785 chars)

    Welcome to this charming 3-bedroom, 1-bath home located in the quaint and friendly Lincoln Heights neighborhood. Perfect for first-time buyers or investors seeking a solid addition to their portfolio, this property offers both comfort and value. Enjoy peace of mind with a newer roof, adding long-term durability and reduced maintenance costs. The home features a beautiful covered porch, ideal for relaxing mornings, evening gatherings, or simply taking in the neighborhood’s quiet atmosphere. An attached garage provides convenient parking and extra storage space. With its functional layout, desirable updates, and inviting curb appeal, this home presents an excellent opportunity in a sought-after area. Don’t miss your chance to make this Lincoln Heights gem your own!

  18. 2026-03-30
    historical Contingent 785-char remark
    Show marketing remark (785 chars)

    Welcome to this charming 3-bedroom, 1-bath home located in the quaint and friendly Lincoln Heights neighborhood. Perfect for first-time buyers or investors seeking a solid addition to their portfolio, this property offers both comfort and value. Enjoy peace of mind with a newer roof, adding long-term durability and reduced maintenance costs. The home features a beautiful covered porch, ideal for relaxing mornings, evening gatherings, or simply taking in the neighborhood’s quiet atmosphere. An attached garage provides convenient parking and extra storage space. With its functional layout, desirable updates, and inviting curb appeal, this home presents an excellent opportunity in a sought-after area. Don’t miss your chance to make this Lincoln Heights gem your own!

  19. 2026-02-19
    status Active 785-char remark
    Show marketing remark (785 chars)

    Welcome to this charming 3-bedroom, 1-bath home located in the quaint and friendly Lincoln Heights neighborhood. Perfect for first-time buyers or investors seeking a solid addition to their portfolio, this property offers both comfort and value. Enjoy peace of mind with a newer roof, adding long-term durability and reduced maintenance costs. The home features a beautiful covered porch, ideal for relaxing mornings, evening gatherings, or simply taking in the neighborhood’s quiet atmosphere. An attached garage provides convenient parking and extra storage space. With its functional layout, desirable updates, and inviting curb appeal, this home presents an excellent opportunity in a sought-after area. Don’t miss your chance to make this Lincoln Heights gem your own!

  20. 2026-01-17
    status Pending 785-char remark
    Show marketing remark (785 chars)

    Welcome to this charming 3-bedroom, 1-bath home located in the quaint and friendly Lincoln Heights neighborhood. Perfect for first-time buyers or investors seeking a solid addition to their portfolio, this property offers both comfort and value. Enjoy peace of mind with a newer roof, adding long-term durability and reduced maintenance costs. The home features a beautiful covered porch, ideal for relaxing mornings, evening gatherings, or simply taking in the neighborhood’s quiet atmosphere. An attached garage provides convenient parking and extra storage space. With its functional layout, desirable updates, and inviting curb appeal, this home presents an excellent opportunity in a sought-after area. Don’t miss your chance to make this Lincoln Heights gem your own!

  21. 2025-11-23
    listed $74,900 Active 785-char remark
    Show marketing remark (785 chars)

    Welcome to this charming 3-bedroom, 1-bath home located in the quaint and friendly Lincoln Heights neighborhood. Perfect for first-time buyers or investors seeking a solid addition to their portfolio, this property offers both comfort and value. Enjoy peace of mind with a newer roof, adding long-term durability and reduced maintenance costs. The home features a beautiful covered porch, ideal for relaxing mornings, evening gatherings, or simply taking in the neighborhood’s quiet atmosphere. An attached garage provides convenient parking and extra storage space. With its functional layout, desirable updates, and inviting curb appeal, this home presents an excellent opportunity in a sought-after area. Don’t miss your chance to make this Lincoln Heights gem your own!

  22. 2024-01-10
    soldstatus $65,000
  23. 2024-01-05
    soldstatus $65,000 Closed 480-char remark
    Show marketing remark (480 chars)

    Three bedroom, One bath home. Large living room with fire place just off the dining room and kitchen. New lighting throughout the whole home, new electric baseboard heaters. Some newer vinyl windows, new breaker box and new roof. The outside offers a large, covered porch over the attached garage. Block shed with new roof in the fenced-in backyard. Located in a neighborhood with no through access and conveniently located near State Route 7, shopping, banking, schools and more.

  24. 2024-01-04
    status Pending 480-char remark
    Show marketing remark (480 chars)

    Three bedroom, One bath home. Large living room with fire place just off the dining room and kitchen. New lighting throughout the whole home, new electric baseboard heaters. Some newer vinyl windows, new breaker box and new roof. The outside offers a large, covered porch over the attached garage. Block shed with new roof in the fenced-in backyard. Located in a neighborhood with no through access and conveniently located near State Route 7, shopping, banking, schools and more.

  25. 2023-12-08
    historical Contingent 480-char remark
    Show marketing remark (480 chars)

    Three bedroom, One bath home. Large living room with fire place just off the dining room and kitchen. New lighting throughout the whole home, new electric baseboard heaters. Some newer vinyl windows, new breaker box and new roof. The outside offers a large, covered porch over the attached garage. Block shed with new roof in the fenced-in backyard. Located in a neighborhood with no through access and conveniently located near State Route 7, shopping, banking, schools and more.

  26. 2023-11-07
    price $69,900 480-char remark
    Show marketing remark (480 chars)

    Three bedroom, One bath home. Large living room with fire place just off the dining room and kitchen. New lighting throughout the whole home, new electric baseboard heaters. Some newer vinyl windows, new breaker box and new roof. The outside offers a large, covered porch over the attached garage. Block shed with new roof in the fenced-in backyard. Located in a neighborhood with no through access and conveniently located near State Route 7, shopping, banking, schools and more.

  27. 2023-09-28
    listed $75,000 Active 480-char remark
    Show marketing remark (480 chars)

    Three bedroom, One bath home. Large living room with fire place just off the dining room and kitchen. New lighting throughout the whole home, new electric baseboard heaters. Some newer vinyl windows, new breaker box and new roof. The outside offers a large, covered porch over the attached garage. Block shed with new roof in the fenced-in backyard. Located in a neighborhood with no through access and conveniently located near State Route 7, shopping, banking, schools and more.

  28. 1997-06-04
    soldstatus $34,075

ⓘ 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
$476 · $40/mo
Projected year-2 tax
$814 · $68/mo
Expected delta
+$338/yr (+$28/mo · 71.1%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°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
$13,341
− Mortgage interest
−$4,140
− Property taxes
−$476
− Insurance
−$370
− Repairs & maintenance
−$1,067
− Management
−$1,067
− Depreciation
−$2,150
Taxable income
$4,072
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$977
After-tax cash flow
$4,066/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

+119.8% since first listed
12 events — show timeline
  • 2026-04-29 Relisted MLSNOW
  • 2026-03-30 Contingent MLSNOW
  • 2026-02-19 Relisted MLSNOW
  • 2026-01-17 Pending MLSNOW
  • 2025-11-23 Listed $74,900 MLSNOW
  • 2024-01-10 Sold (Public Records) $65,000 Public Records
  • 2024-01-05 Sold (MLS) $65,000 MLSNOW
  • 2024-01-04 Pending MLSNOW
  • 2023-12-08 Contingent MLSNOW
  • 2023-11-07 Price Changed $69,900 MLSNOW
  • 2023-09-28 Listed $75,000 MLSNOW
  • 1997-06-04 Sold (Public Records) $34,075 Public Records

Property tax history

-1.4%/yr

Latest (2025): $476 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…