CashFlowRE
Sign in Sign up
223 Ohio St
B Composite 72.25
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 +7.5/15.0
  • 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

$29,900

223 Ohio St · Steubenville, OH 43952
3 bd · 2.0 ba · 1,493 sqft · SingleFamily public records · 18 Days on market
3,920 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investment opportunity near Franciscan University, highway access and all else Steubenville has to offer! Schedule a tour now!

Key facts

  • Convenient location
  • Easy highway access
  • 3,920 sq ft lot

Tags

CONVENIENT LOCATIONEASY HIGHWAY ACCESS

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Aluminum siding and brick exterior
  • Construction: Built per public records; Asphalt/fiberglass roof
  • Exterior features: Public water; Public sewer

Interior

  • Bedrooms: 6 total rooms (bedroom count not specified)
  • Bathrooms: 2 full bathrooms; 1 main-level bathroom
  • Heating & cooling: Forced air heating; Gas heating
  • Interior features: 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/2.0-bath single-family listed at $30k.

Deal economics

  • At list price, monthly cash flow is $708 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Recommended offer: $29k (1.5% below list) — sets the bar for market timing.
  • Cap rate 34.7% 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 $207 of loan paydown is wiped out by about $897 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 $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($29k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 4y 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.
  • Current owner paid $21k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $29,451 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
3.85%
Cap rate
34.72%
Cash-on-cash
101.53%
DSCR
5.52
GRM
2.2

CMA / ARV

ARV (on-the-fly)
$131,384
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1312 Wellesley Ave 0.36mi 3/2.0 1,470 (-2%) 5mo $31,000 $21 77
1318 Pennsylvania Ave 0.26mi 3/1.0 1,512 (+1%) 10mo $10,000 $7 73
1810 Mary Ave 0.31mi 3/1.0 1,538 (+3%) 7mo $136,000 $88 71
1855 Plum St 0.31mi 4/2.0 (+1) 1,468 (-2%) 9mo $125,000 $85 70
305 Murphy Ave 0.31mi 3/1.5 1,428 (-4%) 8mo $130,000 $91 70
1222 Oregon Ave 0.37mi 3/1.0 1,424 (-5%) 3mo $12,500 $9 69
1952 Mccauslen Mnr 0.23mi 3/2.0 1,308 (-12%) 0mo $255,000 $195 68
2012 Fairmont Ave 0.55mi 3/1.0 1,408 (-6%) 1mo $142,500 $101 60
1219 Oregon Ave 0.39mi 3/1.0 1,364 (-9%) 6mo $120,500 $88 58
1510 Pennsylvania Ave 0.20mi 3/1.0 1,281 (-14%) 8mo $50,500 $39 56
1816 Norton Pl 0.49mi 3/2.5 1,664 (+12%) 6mo $287,000 $172 51
507 Highland Ave 0.61mi 2/1.0 (-1) 1,304 (-13%) 1mo $23,000 $18 40

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
Equity multiple
5.81×
Total profit
$40,282
Equity at exit
$4,458
10-year hold
IRR
Equity multiple
12.13×
Total profit
$93,222
Equity at exit
$2,585

Cash invested: $8,372 (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
98
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$1,150 medium interval (Pro) →
Mortgage (P&I)
$157
Tax from tax record
$31 /mo · $373/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$708

Break-even live

Break-even rent $254
Max offer price $29,900
Occupancy floor 33%

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
$7,475
Closing costs
$897
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 44d 1 0.14mi

Listing history 14 events

  1. 2026-06-19
    days on market $29,900 Active 18 DOM
  2. 2026-06-18
    days on market $29,900 Active 17 DOM
  3. 2026-06-17
    days on market $29,900 Active 16 DOM
  4. 2026-06-16
    days on market $29,900 Active 15 DOM
  5. 2026-06-15
    days on market $29,900 Active 14 DOM
  6. 2026-06-14
    days on market $29,900 Active 12 DOM
  7. 2026-06-12
    days on market $29,900 Active 11 DOM
  8. 2026-06-09
    days on market $29,900 Active 8 DOM
  9. 2026-06-08
    days on market $29,900 Active 7 DOM
  10. 2026-06-07
    days on market $29,900 Active 6 DOM
  11. 2026-06-05
    days on market $29,900 Active 4 DOM
  12. 2026-06-04
    days on market $29,900 Active 2 DOM
  13. 2026-06-01
    remarks 118-char remark
  14. 2026-06-01
    listed $29,900 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
$373 · $31/mo
Projected year-2 tax
$420 · $35/mo
Expected delta
+$47/yr (+$4/mo · 12.5%)

ⓘ 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
$13,803
− Mortgage interest
−$1,675
− Property taxes
−$373
− Insurance
−$150
− Repairs & maintenance
−$1,104
− Management
−$1,104
− Depreciation
−$870
Taxable income
$8,527
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,046
After-tax cash flow
$6,453/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

+139.2% since first listed
21 events — show timeline
  • 2026-05-29 Listed $29,900 MLSNOW
  • 2025-06-06 Pending MLSNOW
  • 2025-05-28 Sold (MLS) $21,000 MLSNOW
  • 2025-05-13 Contingent MLSNOW
  • 2025-04-29 Price Changed $22,500 MLSNOW
  • 2025-04-23 Relisted MLSNOW
  • 2025-03-28 Contingent MLSNOW
  • 2025-03-08 Listed $23,000 MLSNOW
  • 2024-06-22 Listing Removed MLSNOW
  • 2024-04-02 Contingent MLSNOW
  • 2024-03-07 Price Changed $19,900 MLSNOW
  • 2024-02-26 Price Changed $22,000 MLSNOW
  • 2024-02-14 Relisted MLSNOW
  • 2024-01-09 Contingent MLSNOW
  • 2023-12-22 Listed $23,000 MLSNOW
  • 2023-05-25 Listing Removed MLSNOW
  • 2023-03-31 Price Changed $25,000 MLSNOW
  • 2023-02-08 Price Changed $38,500 MLSNOW
  • 2022-11-11 Listed $39,000 MLSNOW
  • 2021-07-20 Sold (Public Records) $310,000 Public Records
  • 1991-01-22 Sold (Public Records) $12,500 Public Records

Property tax history

-1.0%/yr

Latest (2025): $373 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…