CashFlowRE
Sign in Sign up
1041 County Road 14
D Composite 41.43
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 +11.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.8/10.0
  • Schools +4.1/10.0
  • DSCR +3.2/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.0/10.0

$149,000

1041 County Road 14 · Connorville, OH 43943
3 bd · 1.0 ba · 1,093 sqft · SingleFamily public records · 68 Days on market
Built 2012 1.27 ac lot

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

Listing remarks

Plenty of room in the 1800-plus square foot home. Original construction 100 years, but well-kept and remodeled over the years, large addition added in 2012 also includes large two-car garage. Large eat-in kitchen with the washer and dryer so no steps for washing clothes. Very nice country location, approximately three miles from Buckeye Local High school and State Route 150 an additional three miles to State Route 7. Plenty of opportunity and plenty of room.

Key facts

  • Large eat-in kitchen
  • Large addition
  • 1.27 acre lot

Tags

LARGE EAT-IN KITCHENLARGE ADDITION

Property features AI

Exterior

  • Parking: Front-facing garage; 2-car garage
  • Utilities: Septic tank; Well water
  • Home design: Two-story home; Aluminum siding exterior
  • Construction: Metal roof; Block foundation; Built (year per assessor)
  • Exterior features: Front porch; Back yard; Landscaped lot (approx. 1.27 acres); Gravel parking area

Interior

  • Kitchen: Eat-in kitchen on the first floor; Kitchen includes washer and dryer
  • Bedrooms: Second-floor bedroom (approx. 24 x 19.11) with carpet; Second-floor bedroom (approx. 14.2 x 9.2) with wood flooring; Second-floor bedroom (approx. 8.3 x 13.4) with wood flooring
  • Flooring: Carpet in at least one bedroom; Wood flooring in family room and multiple bedrooms; Linoleum in kitchen; Tile in first-floor bathroom; Other flooring in living room
  • Bathrooms: Two full bathrooms; One main-level bathroom; Second-floor bathroom (approx. 9.1 x 7.11); First-floor bathroom (approx. 8.6 x 10.0) with tile flooring
  • Heating & cooling: Central air and window unit(s) for cooling; Heating by baseboard, forced air, and gas
  • Interior features: Double-pane windows; Ceiling fan(s); Entrance foyer; Eat-in kitchen; Partial, unfinished basement; Wood burning stove in family room (fireplace)
  • Laundry & utility: Laundry located in the kitchen (washer and dryer included)

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 $149k.

Deal economics

  • At list price, monthly cash flow is $-62 ($-745/yr) — negative.
  • To cash-flow at today's rent, offer at most $138k (7.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $104k (30.0% below list).
  • Recommended offer: $104k (30.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 57/100 on livability (#1,089 in OH) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, schools A, crime A; Watch: employment C-, amenities F, commute F.
  • Buckeye Local (rural): math 44% / reading 53% proficiency, ranked #471 of 656 in OH (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 9 active listings in the ZIP; 2 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($1k loan paydown + $2k appreciation (1.6% local appreciation)).
  • Jefferson County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.6% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($140k) is reasonable based on typical stale-listing flexibility.
Recommended offer $104,226 (30.0% 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 68 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
  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. 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?
  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
0.70%
Cap rate
5.79%
Cash-on-cash
-1.79%
DSCR
0.92
GRM
11.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.58% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.4%
Equity multiple
1.07×
Total profit
$3,069
Equity at exit
$55,450
10-year hold
IRR
5.7%
Equity multiple
1.74×
Total profit
$30,705
Equity at exit
$77,374

Cash invested: $41,720 (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 43943

Home prices YoY
1.1%
Active inventory
9
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$1,042 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$42 /mo · $504/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$-62

Break-even live

Break-even rent $1,121
Max offer price $138,035
Occupancy floor

Sensitivity live

Price -10% $22 -5% $-20 +0% $-62 +5% $-104 +10% $-146
Rent -10% $-144 -5% $-103 +0% $-62 +5% $-21 +10% $20
Rate -1.0pp $13 -0.5pp $-24 base $-62 +0.5pp $-101 +1.0pp $-140

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
$37,250
Closing costs
$4,470
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.

Listing history 16 events

  1. 2026-06-21
    days on market $149,000 Active 68 DOM
  2. 2026-06-18
    days on market $149,000 Active 66 DOM
  3. 2026-06-17
    days on market $149,000 Active 65 DOM
  4. 2026-06-16
    days on market $149,000 Active 64 DOM
  5. 2026-06-15
    days on market $149,000 Active 63 DOM
  6. 2026-06-13
    days on market $149,000 Active 61 DOM
  7. 2026-06-12
    days on market $149,000 Active 60 DOM
  8. 2026-06-09
    days on market $149,000 Active 57 DOM
  9. 2026-06-08
    days on market $149,000 Active 56 DOM
  10. 2026-06-07
    days on market $149,000 Active 55 DOM
  11. 2026-06-07
    days on market $149,000 Active 54 DOM
  12. 2026-06-04
    days on market $149,000 Active 51 DOM
  13. 2026-06-02
    days on market $149,000 Active 50 DOM
  14. 2026-06-01
    days on market $149,000 Active 49 DOM
  15. 2026-05-31
    remarks 462-char remark
  16. 2026-05-31
    listed $149,000 Active 48 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
$504 · $42/mo
Projected year-2 tax
$1,414 · $118/mo
Expected delta
+$910/yr (+$76/mo · 180.6%)

ⓘ 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 3/10 Moderate
  • 🌡 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 0 unhealthy d/yr today · 1 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
$12,507
− Mortgage interest
−$8,346
− Property taxes
−$504
− Insurance
−$745
− Repairs & maintenance
−$1,001
− Management
−$1,001
− Depreciation
−$4,335
Taxable loss
−$3,424
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$822
After-tax cash flow
$77/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
Buckeye Local
NCES district ID
3904778
Math proficiency
44% ▼ -18.00%
Reading proficiency
53% ▼ -10.00%
Median HH income
$41,332
Composite
40.68/100
National rank
#3673
State rank
#471 of 656 in OH

Livability — Connorville

Score
57/100
State rank
#1089
US rank
#21837

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jefferson · 64,369 people
Metro
Weirton-Steubenville, WV-OH
Population (ZIP)
3,288
Household income
$49,569
Rent vs Own
15.2% rent · 84.8% own
Severe rent burden
5.9

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 (97%)
Race & ethnicity
White 97% Two or more races 1%
Common ancestry
Romanian 15% Polish 2% Serbian 1%
Foreign-born
0%
Languages at home
98% English-only · 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
▲ 1.58%
Current HPI
138.7959
Rent YoY
Metro
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-04-13 Listed $149,000 MLSNOW

Property tax history

+1.4%/yr

Latest (2025): $504 · -4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…