CashFlowRE
Sign in Sign up
1117 State St
B+ Composite 79.75
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$69,900

1117 State St · Steubenville, OH 43952
5 bd · 1.5 ba · 2,048 sqft · SingleFamily public records · 92 Days on market
Built 1905 6,098 sqft lot $34/sqft · 30% below area Est $88k · 20% under

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

Listing remarks MLS

Welcome to The State Street Classic, a spacious and character-filled two-story home offering over 1,805 square feet of living space in Jefferson County. Featuring five bedrooms and one full bathroom, this home delivers both size and timeless charm. From the moment you enter, you're greeted by beautiful natural wood accents and a classic staircase that sets the tone for the home’s warm and inviting feel. The layout offers generously sized rooms throughout, including a living room with double-door access, a raised family room with an arched window, and a tile dining room highlighted by a bay window and additional double doors—perfect for hosting and everyday living. The arched walkways and architectural details add character you simply can’t replicate, while the spacious kitchen provides ample cabinet storage and functionality for meal preparation and gatherings. Upstairs, the five bedrooms offer flexibility for family, guests, or home office space. The full basement provides additional storage, while the fenced-in backyard creates a private outdoor space to relax, entertain, or enjoy quiet evenings. With its size, layout, and timeless design, The State Street Classic presents a unique opportunity to own a home full of charm and potential in the heart of Steubenville. Living at 1117 State Street places you near some of Steubenville’s most notable attractions and conveniences: • Franciscan University of Steubenville – a nationally recognized university with events and community activities • Historic Downtown Steubenville – local dining, shops, and cultural attractions • Steubenville Marina & Ohio Riverfront – scenic views, boating, and recreation • Beatty Park – trails, playgrounds, and outdoor activities • Steubenville Nutcracker Village & Advent Market – a popular seasonal destination • Easy access to US-22 for travel to Pittsburgh and surrounding areas

Key facts

  • Arched walkways
  • Classic staircase
  • Arched window

Tags

NATURAL WOOD ACCENTSCLASSIC STAIRCASEARCHED WINDOWTILE DINING ROOMBAY WINDOWARCHED WALKWAYS

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 5-bed/1.5-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $730 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $64k (9.0% below list) — sets the bar for market timing.
  • Cap rate 18.8% 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; 2 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($48k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 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 $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y ago; this cycle's ask has dropped $15k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $63,609 (9.0% below list)

Questions for the listing agent

  1. It's been on market 92 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1905 — 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
2.10%
Cap rate
18.82%
Cash-on-cash
44.74%
DSCR
2.99
GRM
4.0

CMA / ARV

ARV (median comp)
$87,541
List price
$69,900
Delta
-20.15%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2065 Eve Dr 0.41mi 4/2.0 (-1) 1,988 (-3%) 22mo $225,000 $113 50
1144 Oregon Ave 0.57mi 4/1.5 (-1) 1,789 (-13%) 11mo $145,000 $81 38
239 S 5th St 0.46mi 5/2.0 2,289 (+12%) 23mo $17,000 $7 38
1148 Wellesley Ave Ave 0.62mi 4/2.0 (-1) 2,176 (+6%) 22mo $165,000 $76 35

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
41.8%
Equity multiple
2.80×
Total profit
$35,135
Equity at exit
$10,422
10-year hold
IRR
47.9%
Equity multiple
5.62×
Total profit
$90,398
Equity at exit
$6,044

Cash invested: $19,572 (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
4.0×

Monthly cashflow live

Estimated rent
$1,471 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$37 /mo · $444/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$730

Break-even live

Break-even rent $548
Max offer price $69,900
Occupancy floor 45%

Sensitivity live

Price -10% $769 -5% $749 +0% $730 +5% $710 +10% $690
Rent -10% $613 -5% $672 +0% $730 +5% $788 +10% $846
Rate -1.0pp $765 -0.5pp $747 base $730 +0.5pp $712 +1.0pp $693

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
$17,475
Closing costs
$2,097
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 31 events

  1. 2026-06-19
    days on market $69,900 Active 92 DOM
  2. 2026-06-18
    days on market $69,900 Active 91 DOM
  3. 2026-06-17
    days on market $69,900 Active 90 DOM
  4. 2026-06-16
    days on market $69,900 Active 89 DOM
  5. 2026-06-15
    days on market $69,900 Active 88 DOM
  6. 2026-06-14
    days on market $69,900 Active 86 DOM
  7. 2026-06-12
    days on market $69,900 Active 85 DOM
  8. 2026-06-09
    days on market $69,900 Active 82 DOM
  9. 2026-06-09
    price $69,900 Active 81 DOM
  10. 2026-06-08
    days on market $72,500 Active 81 DOM
  11. 2026-06-07
    days on market $72,500 Active 80 DOM
  12. 2026-06-05
    days on market $72,500 Active 78 DOM
  13. 2026-06-04
    days on market $72,500 Active 76 DOM
  14. 2026-06-02
    days on market $72,500 Active 75 DOM
  15. 2026-06-01
    days on market $72,500 Active 74 DOM
  16. 2026-05-31
    days on market $72,500 Active 73 DOM
  17. 2026-05-31
    days on market $72,500 Active 72 DOM
  18. 2026-05-06
    price $72,500 1986-char remark
    Show marketing remark (1986 chars)

    Welcome to The State Street Classic, a spacious and character-filled two-story home offering over 1,805 square feet of living space in Jefferson County. Featuring five bedrooms and one full bathroom, this home delivers both size and timeless charm. From the moment you enter, you're greeted by beautiful natural wood accents and a classic staircase that sets the tone for the home’s warm and inviting feel. The layout offers generously sized rooms throughout, including a living room with double-door access, a raised family room with an arched window, and a tile dining room highlighted by a bay window and additional double doors—perfect for hosting and everyday living. The arched walkways and architectural details add character you simply can’t replicate, while the spacious kitchen provides ample cabinet storage and functionality for meal preparation and gatherings. Upstairs, the five bedrooms offer flexibility for family, guests, or home office space. The full basement provides additional storage, while the fenced-in backyard creates a private outdoor space to relax, entertain, or enjoy quiet evenings. With its size, layout, and timeless design, The State Street Classic presents a unique opportunity to own a home full of charm and potential in the heart of Steubenville. Living at 1117 State Street places you near some of Steubenville’s most notable attractions and conveniences: • Franciscan University of Steubenville – a nationally recognized university with events and community activities • Historic Downtown Steubenville – local dining, shops, and cultural attractions • Steubenville Marina & Ohio Riverfront – scenic views, boating, and recreation • Beatty Park – trails, playgrounds, and outdoor activities • Steubenville Nutcracker Village & Advent Market – a popular seasonal destination • Easy access to US-22 for travel to Pittsburgh and surrounding areas

  19. 2026-04-08
    price $75,000 1986-char remark
    Show marketing remark (1986 chars)

    Welcome to The State Street Classic, a spacious and character-filled two-story home offering over 1,805 square feet of living space in Jefferson County. Featuring five bedrooms and one full bathroom, this home delivers both size and timeless charm. From the moment you enter, you're greeted by beautiful natural wood accents and a classic staircase that sets the tone for the home’s warm and inviting feel. The layout offers generously sized rooms throughout, including a living room with double-door access, a raised family room with an arched window, and a tile dining room highlighted by a bay window and additional double doors—perfect for hosting and everyday living. The arched walkways and architectural details add character you simply can’t replicate, while the spacious kitchen provides ample cabinet storage and functionality for meal preparation and gatherings. Upstairs, the five bedrooms offer flexibility for family, guests, or home office space. The full basement provides additional storage, while the fenced-in backyard creates a private outdoor space to relax, entertain, or enjoy quiet evenings. With its size, layout, and timeless design, The State Street Classic presents a unique opportunity to own a home full of charm and potential in the heart of Steubenville. Living at 1117 State Street places you near some of Steubenville’s most notable attractions and conveniences: • Franciscan University of Steubenville – a nationally recognized university with events and community activities • Historic Downtown Steubenville – local dining, shops, and cultural attractions • Steubenville Marina & Ohio Riverfront – scenic views, boating, and recreation • Beatty Park – trails, playgrounds, and outdoor activities • Steubenville Nutcracker Village & Advent Market – a popular seasonal destination • Easy access to US-22 for travel to Pittsburgh and surrounding areas

  20. 2026-04-02
    price $80,000 1986-char remark
    Show marketing remark (1986 chars)

    Welcome to The State Street Classic, a spacious and character-filled two-story home offering over 1,805 square feet of living space in Jefferson County. Featuring five bedrooms and one full bathroom, this home delivers both size and timeless charm. From the moment you enter, you're greeted by beautiful natural wood accents and a classic staircase that sets the tone for the home’s warm and inviting feel. The layout offers generously sized rooms throughout, including a living room with double-door access, a raised family room with an arched window, and a tile dining room highlighted by a bay window and additional double doors—perfect for hosting and everyday living. The arched walkways and architectural details add character you simply can’t replicate, while the spacious kitchen provides ample cabinet storage and functionality for meal preparation and gatherings. Upstairs, the five bedrooms offer flexibility for family, guests, or home office space. The full basement provides additional storage, while the fenced-in backyard creates a private outdoor space to relax, entertain, or enjoy quiet evenings. With its size, layout, and timeless design, The State Street Classic presents a unique opportunity to own a home full of charm and potential in the heart of Steubenville. Living at 1117 State Street places you near some of Steubenville’s most notable attractions and conveniences: • Franciscan University of Steubenville – a nationally recognized university with events and community activities • Historic Downtown Steubenville – local dining, shops, and cultural attractions • Steubenville Marina & Ohio Riverfront – scenic views, boating, and recreation • Beatty Park – trails, playgrounds, and outdoor activities • Steubenville Nutcracker Village & Advent Market – a popular seasonal destination • Easy access to US-22 for travel to Pittsburgh and surrounding areas

  21. 2026-03-18
    listed $85,000 Active 1986-char remark
    Show marketing remark (1986 chars)

    Welcome to The State Street Classic, a spacious and character-filled two-story home offering over 1,805 square feet of living space in Jefferson County. Featuring five bedrooms and one full bathroom, this home delivers both size and timeless charm. From the moment you enter, you're greeted by beautiful natural wood accents and a classic staircase that sets the tone for the home’s warm and inviting feel. The layout offers generously sized rooms throughout, including a living room with double-door access, a raised family room with an arched window, and a tile dining room highlighted by a bay window and additional double doors—perfect for hosting and everyday living. The arched walkways and architectural details add character you simply can’t replicate, while the spacious kitchen provides ample cabinet storage and functionality for meal preparation and gatherings. Upstairs, the five bedrooms offer flexibility for family, guests, or home office space. The full basement provides additional storage, while the fenced-in backyard creates a private outdoor space to relax, entertain, or enjoy quiet evenings. With its size, layout, and timeless design, The State Street Classic presents a unique opportunity to own a home full of charm and potential in the heart of Steubenville. Living at 1117 State Street places you near some of Steubenville’s most notable attractions and conveniences: • Franciscan University of Steubenville – a nationally recognized university with events and community activities • Historic Downtown Steubenville – local dining, shops, and cultural attractions • Steubenville Marina & Ohio Riverfront – scenic views, boating, and recreation • Beatty Park – trails, playgrounds, and outdoor activities • Steubenville Nutcracker Village & Advent Market – a popular seasonal destination • Easy access to US-22 for travel to Pittsburgh and surrounding areas

  22. 2015-08-04
    historical
  23. 2015-07-27
    soldstatus $50,000
  24. 2014-08-04
    listed $45,000
  25. 2009-01-30
    soldstatus $26,500
  26. 2008-10-02
    soldstatus $4,550
  27. 2008-09-18
    listed $10,900
  28. 2006-12-20
    soldstatus $4,000
  29. 2005-11-25
    listed $12,500
  30. 1997-03-27
    soldstatus $41,900
  31. 1993-05-20
    soldstatus $24,500

ⓘ 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
$444 · $37/mo
Projected year-2 tax
$767 · $64/mo
Expected delta
+$323/yr (+$27/mo · 72.8%)

ⓘ 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
$17,655
− Mortgage interest
−$3,915
− Property taxes
−$444
− Insurance
−$350
− Repairs & maintenance
−$1,412
− Management
−$1,412
− Depreciation
−$2,033
Taxable income
$8,088
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,941
After-tax cash flow
$6,814/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

+195.9% since first listed
14 events — show timeline
  • 2026-05-06 Price Changed $72,500 MLSNOW
  • 2026-04-08 Price Changed $75,000 MLSNOW
  • 2026-04-02 Price Changed $80,000 MLSNOW
  • 2026-03-18 Listed $85,000 MLSNOW
  • 2015-08-04 Listing Removed MLSNOW
  • 2015-07-27 Sold (Public Records) $50,000 Public Records
  • 2014-08-04 Listed $45,000 MLSNOW
  • 2009-01-30 Sold (Public Records) $26,500 Public Records
  • 2008-10-02 Sold (MLS) $4,550 MLSNOW
  • 2008-09-18 Listed $10,900 MLSNOW
  • 2006-12-20 Sold (MLS) $4,000 MLSNOW
  • 2005-11-25 Listed $12,500 MLSNOW
  • 1997-03-27 Sold (Public Records) $41,900 Public Records
  • 1993-05-20 Sold (Public Records) $24,500 Public Records

Property tax history

+38.9%/yr

Latest (2025): $444 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…