CashFlowRE
Sign in Sign up
2354 Chestnut St
D+ Composite 47.75
Why this score? — see what drove the D+ 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 +14.3/30.0
  • ARV discount +11.0/15.0
  • Schools +6.0/10.0
  • DSCR +4.4/10.0
  • Livability +3.8/5.0
  • 1% rule +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$104,900

2354 Chestnut St · Steubenville, OH 43952
2 bd · 1.0 ba · 768 sqft · SingleFamily public records · 318 Days on market
Built 1949 10,018 sqft lot $137/sqft · 8% below area Est $114k · 8% under

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

Listing remarks MLS

A delightful 2-bedroom, 2-bathroom home, designed for effortless everyday living. The interior has been freshly painted, offering a crisp, inviting atmosphere ready for you to make it your own. Enjoy peace of mind and long-term value with the property's newer metal roof, providing superior durability and protection. An attached 1-car garage offers direct access through a convenient breezeway, ensuring easy and dry transitions no matter the weather. Strategically located for ultimate convenience, this home is close to all essential amenities and offers easy access to public transportation. Its prime position is further enhanced by being just 30 minutes from Pittsburgh International Airport, making travel a breeze. This property is perfect for those seeking a manageable footprint, or an exceptional addition to a growing investment portfolio, with strong income potential due to its close proximity to Franciscan University, ideal for renting to students or faculty.

Key facts

  • Attached garage
  • Newer metal roof
  • 0.23 acre lot

Tags

NEWER METAL ROOFATTACHED GARAGECLOSE TO ESSENTIAL AMENITIES

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 2-bed/1.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $-36 ($-434/yr) — negative.
  • To cash-flow at today's rent, offer at most $99k (6.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $87k (17.0% below list).
  • Recommended offer: $87k (17.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 5.2% in Steubenville — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 103 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 $725 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

  • It's been on market 318 days — a 12% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
  • Current owner paid $30k; list at $105k implies a 250% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1949 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,062 (17.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 318 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.83%
Cap rate
6.51%
Cash-on-cash
0.79%
DSCR
1.04
GRM
10.0

CMA / ARV

ARV (median comp)
$113,865
List price
$104,900
Delta
-7.87%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2610 Cherry Ave 0.36mi 2/2.0 864 (+12%) 0mo $200,000 $231 58
626 Oxford Blvd 0.54mi 2/1.0 864 (+12%) 11mo $112,000 $130 45

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
-18.7%
Equity multiple
0.34×
Total profit
$-19,292
Equity at exit
$15,641
10-year hold
IRR
-11.2%
Equity multiple
0.33×
Total profit
$-19,717
Equity at exit
$9,070

Cash invested: $29,372 (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
103
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$871 medium interval (Pro) →
Mortgage (P&I)
$550
Tax from tax record
$75 /mo · $896/yr
Insurance
$44
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$183
Net cashflow
$-36

Break-even live

Break-even rent $916
Max offer price $98,504
Occupancy floor 99%

Sensitivity live

Price -10% $23 -5% $-7 +0% $-36 +5% $-66 +10% $-96
Rent -10% $-105 -5% $-71 +0% $-36 +5% $-2 +10% $33
Rate -1.0pp $17 -0.5pp $-10 base $-36 +0.5pp $-63 +1.0pp $-91

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
$26,225
Closing costs
$3,147
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
3010 Johnson Rd Steubenville, OH 1.0 1.0 554 $782 $1.41 16d 2 0.69mi

Listing history 25 events

  1. 2026-06-22
    days on market $104,900 Active 318 DOM
  2. 2026-06-19
    days on market $104,900 Active 315 DOM
  3. 2026-06-18
    days on market $104,900 Active 314 DOM
  4. 2026-06-17
    days on market $104,900 Active 313 DOM
  5. 2026-06-16
    days on market $104,900 Active 312 DOM
  6. 2026-06-15
    days on market $104,900 Active 311 DOM
  7. 2026-06-14
    days on market $104,900 Active 309 DOM
  8. 2026-06-12
    days on market $104,900 Active 308 DOM
  9. 2026-06-09
    days on market $104,900 Active 305 DOM
  10. 2026-06-08
    days on market $104,900 Active 304 DOM
  11. 2026-06-07
    days on market $104,900 Active 303 DOM
  12. 2026-06-05
    days on market $104,900 Active 301 DOM
  13. 2026-06-04
    days on market $104,900 Active 299 DOM
  14. 2026-06-02
    days on market $104,900 Active 298 DOM
  15. 2026-06-01
    days on market $104,900 Active 297 DOM
  16. 2026-05-31
    days on market $104,900 Active 296 DOM
  17. 2026-05-31
    days on market $104,900 Active 295 DOM
  18. 2026-02-25
    status Active 975-char remark
    Show marketing remark (975 chars)

    A delightful 2-bedroom, 2-bathroom home, designed for effortless everyday living. The interior has been freshly painted, offering a crisp, inviting atmosphere ready for you to make it your own. Enjoy peace of mind and long-term value with the property's newer metal roof, providing superior durability and protection. An attached 1-car garage offers direct access through a convenient breezeway, ensuring easy and dry transitions no matter the weather. Strategically located for ultimate convenience, this home is close to all essential amenities and offers easy access to public transportation. Its prime position is further enhanced by being just 30 minutes from Pittsburgh International Airport, making travel a breeze. This property is perfect for those seeking a manageable footprint, or an exceptional addition to a growing investment portfolio, with strong income potential due to its close proximity to Franciscan University, ideal for renting to students or faculty.

  19. 2026-02-12
    historical Contingent 975-char remark
    Show marketing remark (975 chars)

    A delightful 2-bedroom, 2-bathroom home, designed for effortless everyday living. The interior has been freshly painted, offering a crisp, inviting atmosphere ready for you to make it your own. Enjoy peace of mind and long-term value with the property's newer metal roof, providing superior durability and protection. An attached 1-car garage offers direct access through a convenient breezeway, ensuring easy and dry transitions no matter the weather. Strategically located for ultimate convenience, this home is close to all essential amenities and offers easy access to public transportation. Its prime position is further enhanced by being just 30 minutes from Pittsburgh International Airport, making travel a breeze. This property is perfect for those seeking a manageable footprint, or an exceptional addition to a growing investment portfolio, with strong income potential due to its close proximity to Franciscan University, ideal for renting to students or faculty.

  20. 2025-09-29
    price $104,900 975-char remark
    Show marketing remark (975 chars)

    A delightful 2-bedroom, 2-bathroom home, designed for effortless everyday living. The interior has been freshly painted, offering a crisp, inviting atmosphere ready for you to make it your own. Enjoy peace of mind and long-term value with the property's newer metal roof, providing superior durability and protection. An attached 1-car garage offers direct access through a convenient breezeway, ensuring easy and dry transitions no matter the weather. Strategically located for ultimate convenience, this home is close to all essential amenities and offers easy access to public transportation. Its prime position is further enhanced by being just 30 minutes from Pittsburgh International Airport, making travel a breeze. This property is perfect for those seeking a manageable footprint, or an exceptional addition to a growing investment portfolio, with strong income potential due to its close proximity to Franciscan University, ideal for renting to students or faculty.

  21. 2025-09-08
    status Active 975-char remark
    Show marketing remark (975 chars)

    A delightful 2-bedroom, 2-bathroom home, designed for effortless everyday living. The interior has been freshly painted, offering a crisp, inviting atmosphere ready for you to make it your own. Enjoy peace of mind and long-term value with the property's newer metal roof, providing superior durability and protection. An attached 1-car garage offers direct access through a convenient breezeway, ensuring easy and dry transitions no matter the weather. Strategically located for ultimate convenience, this home is close to all essential amenities and offers easy access to public transportation. Its prime position is further enhanced by being just 30 minutes from Pittsburgh International Airport, making travel a breeze. This property is perfect for those seeking a manageable footprint, or an exceptional addition to a growing investment portfolio, with strong income potential due to its close proximity to Franciscan University, ideal for renting to students or faculty.

  22. 2025-08-28
    historical Contingent 975-char remark
    Show marketing remark (975 chars)

    A delightful 2-bedroom, 2-bathroom home, designed for effortless everyday living. The interior has been freshly painted, offering a crisp, inviting atmosphere ready for you to make it your own. Enjoy peace of mind and long-term value with the property's newer metal roof, providing superior durability and protection. An attached 1-car garage offers direct access through a convenient breezeway, ensuring easy and dry transitions no matter the weather. Strategically located for ultimate convenience, this home is close to all essential amenities and offers easy access to public transportation. Its prime position is further enhanced by being just 30 minutes from Pittsburgh International Airport, making travel a breeze. This property is perfect for those seeking a manageable footprint, or an exceptional addition to a growing investment portfolio, with strong income potential due to its close proximity to Franciscan University, ideal for renting to students or faculty.

  23. 2025-08-08
    listed $109,900 Active 975-char remark
    Show marketing remark (975 chars)

    A delightful 2-bedroom, 2-bathroom home, designed for effortless everyday living. The interior has been freshly painted, offering a crisp, inviting atmosphere ready for you to make it your own. Enjoy peace of mind and long-term value with the property's newer metal roof, providing superior durability and protection. An attached 1-car garage offers direct access through a convenient breezeway, ensuring easy and dry transitions no matter the weather. Strategically located for ultimate convenience, this home is close to all essential amenities and offers easy access to public transportation. Its prime position is further enhanced by being just 30 minutes from Pittsburgh International Airport, making travel a breeze. This property is perfect for those seeking a manageable footprint, or an exceptional addition to a growing investment portfolio, with strong income potential due to its close proximity to Franciscan University, ideal for renting to students or faculty.

  24. 1996-05-16
    soldstatus $30,000
  25. 1990-11-07
    soldstatus $23,000

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

Tax reassessment forecast OH · Partial reset (capped growth)

Current annual tax
$896 · $75/mo
Projected year-2 tax
$1,266 · $106/mo
Expected delta
+$370/yr (+$31/mo · 41.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 97% 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
$10,447
− Mortgage interest
−$5,876
− Property taxes
−$896
− Insurance
−$1,191
− Repairs & maintenance
−$836
− Management
−$836
− Depreciation
−$3,052
Taxable loss
−$2,238
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$537
After-tax cash flow
$103/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

+356.1% since first listed
8 events — show timeline
  • 2026-02-25 Relisted MLSNOW
  • 2026-02-12 Contingent MLSNOW
  • 2025-09-29 Price Changed $104,900 MLSNOW
  • 2025-09-08 Relisted MLSNOW
  • 2025-08-28 Contingent MLSNOW
  • 2025-08-08 Listed $109,900 MLSNOW
  • 1996-05-16 Sold (Public Records) $30,000 Public Records
  • 1990-11-07 Sold (Public Records) $23,000 Public Records

Property tax history

+4.1%/yr

Latest (2025): $896 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…