CashFlowRE
Sign in Sign up
1516 Pennsylvania Ave
C+ Composite 63.62
Why this score? — see what drove the C+ 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 +26.5/30.0
  • DSCR +9.0/10.0
  • ARV discount +7.5/15.0
  • Schools +6.0/10.0
  • 1% rule +5.9/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$115,000

1516 Pennsylvania Ave · Steubenville, OH 43952
4 bd · 2.0 ba · 1,665 sqft · SingleFamily public records · 125 Days on market
Built 1910 4,791 sqft lot $69/sqft · 128% above area

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

Listing remarks MLS

Fully remodeled duplex offering modern updates and immediate income potential. Each unit features a spacious 2-bedroom, 1-bath layout with fresh paint and new vinyl flooring throughout. Interiors provide a bright, open feel with generously sized rooms and abundant natural sunlight, creating comfortable and functional living spaces. Major improvements include a new roof along with a furnace and water tank replaced in 2023, reducing future maintenance concerns. One unit is currently occupied while the second unit is vacant, providing flexibility for an owner-occupant or additional rental opportunity. Conveniently located approximately 5 minutes from Franciscan University, near shopping and everyday amenities, and within 30 minutes of Pittsburgh International Airport. Schedule your private tour TODAY!

Key facts

  • Remodeled duplex
  • Water tank replaced
  • Modern updates

Tags

REMODELED DUPLEXMODERN UPDATESNEW ROOFFURNACE REPLACEDWATER TANK REPLACEDNEAR SHOPPING

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 4-bed/2.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $303 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% 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).
  • This rent runs 32% 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 $795 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 125 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $30k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $22k; list at $115k implies a 411% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $101,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 125 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 1910 — 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
1.09%
Cap rate
9.45%
Cash-on-cash
11.28%
DSCR
1.50
GRM
7.6

CMA / ARV

ARV (median comp)
$50,410
List price
$115,000
Delta
128.13%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
742 Kendall Ave 0.15mi 3/1.0 (-1) 1,676 (+1%) 10mo $20,000 $12 74
1816 Norton Pl 0.43mi 3/2.5 (-1) 1,664 (-0%) 6mo $287,000 $172 68
1237 Maryland Ave 0.25mi 3/1.0 (-1) 1,630 (-2%) 12mo $60,500 $37 66
1312 Wellesley Ave 0.22mi 3/2.0 (-1) 1,470 (-12%) 5mo $31,000 $21 61
1144 Oregon Ave 0.35mi 4/1.5 1,789 (+7%) 11mo $145,000 $81 60
1318 Pennsylvania Ave 0.19mi 3/1.0 (-1) 1,512 (-9%) 10mo $10,000 $7 59
749 Kendall Ave 0.17mi 3/1.0 (-1) 1,497 (-10%) 11mo $15,000 $10 57
1222 Oregon Ave 0.29mi 3/1.0 (-1) 1,424 (-14%) 3mo $12,500 $9 51
1810 Mary Ave 0.50mi 3/1.0 (-1) 1,538 (-8%) 7mo $136,000 $88 49
1855 Plum St 0.51mi 4/2.0 1,468 (-12%) 9mo $125,000 $85 49
435 Lawson Ave 0.60mi 3/2.0 (-1) 1,512 (-9%) 11mo $15,000 $10 42
305 Murphy Ave 0.50mi 3/1.5 (-1) 1,428 (-14%) 8mo $130,000 $91 39

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
0.5%
Equity multiple
1.02×
Total profit
$591
Equity at exit
$17,147
10-year hold
IRR
10.1%
Equity multiple
1.78×
Total profit
$25,140
Equity at exit
$9,943

Cash invested: $32,200 (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
7.6×

Monthly cashflow live

Estimated rent
$1,253 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$36 /mo · $434/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$303

Break-even live

Break-even rent $870
Max offer price $115,000
Occupancy floor 71%

Sensitivity live

Price -10% $368 -5% $335 +0% $303 +5% $270 +10% $238
Rent -10% $204 -5% $253 +0% $303 +5% $352 +10% $402
Rate -1.0pp $361 -0.5pp $332 base $303 +0.5pp $273 +1.0pp $242

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
$28,750
Closing costs
$3,450
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 0.19mi

Listing history 30 events

  1. 2026-06-19
    days on market $115,000 Active 125 DOM
  2. 2026-06-18
    days on market $115,000 Active 124 DOM
  3. 2026-06-17
    days on market $115,000 Active 123 DOM
  4. 2026-06-16
    days on market $115,000 Active 122 DOM
  5. 2026-06-15
    days on market $115,000 Active 121 DOM
  6. 2026-06-14
    days on market $115,000 Active 119 DOM
  7. 2026-06-12
    days on market $115,000 Active 118 DOM
  8. 2026-06-09
    days on market $115,000 Active 115 DOM
  9. 2026-06-08
    pricedays on market $115,000 Active 114 DOM
  10. 2026-06-07
    days on market $119,000 Active 113 DOM
  11. 2026-06-05
    days on market $119,000 Active 111 DOM
  12. 2026-06-04
    days on market $119,000 Active 109 DOM
  13. 2026-06-02
    days on market $119,000 Active 108 DOM
  14. 2026-06-01
    days on market $119,000 Active 107 DOM
  15. 2026-05-31
    days on market $119,000 Active 106 DOM
  16. 2026-05-31
    days on market $119,000 Active 105 DOM
  17. 2026-05-10
    price $119,000 809-char remark
    Show marketing remark (809 chars)

    Fully remodeled duplex offering modern updates and immediate income potential. Each unit features a spacious 2-bedroom, 1-bath layout with fresh paint and new vinyl flooring throughout. Interiors provide a bright, open feel with generously sized rooms and abundant natural sunlight, creating comfortable and functional living spaces. Major improvements include a new roof along with a furnace and water tank replaced in 2023, reducing future maintenance concerns. One unit is currently occupied while the second unit is vacant, providing flexibility for an owner-occupant or additional rental opportunity. Conveniently located approximately 5 minutes from Franciscan University, near shopping and everyday amenities, and within 30 minutes of Pittsburgh International Airport. Schedule your private tour TODAY!

  18. 2026-04-13
    price $125,000 809-char remark
    Show marketing remark (809 chars)

    Fully remodeled duplex offering modern updates and immediate income potential. Each unit features a spacious 2-bedroom, 1-bath layout with fresh paint and new vinyl flooring throughout. Interiors provide a bright, open feel with generously sized rooms and abundant natural sunlight, creating comfortable and functional living spaces. Major improvements include a new roof along with a furnace and water tank replaced in 2023, reducing future maintenance concerns. One unit is currently occupied while the second unit is vacant, providing flexibility for an owner-occupant or additional rental opportunity. Conveniently located approximately 5 minutes from Franciscan University, near shopping and everyday amenities, and within 30 minutes of Pittsburgh International Airport. Schedule your private tour TODAY!

  19. 2026-03-18
    price $129,900 809-char remark
    Show marketing remark (809 chars)

    Fully remodeled duplex offering modern updates and immediate income potential. Each unit features a spacious 2-bedroom, 1-bath layout with fresh paint and new vinyl flooring throughout. Interiors provide a bright, open feel with generously sized rooms and abundant natural sunlight, creating comfortable and functional living spaces. Major improvements include a new roof along with a furnace and water tank replaced in 2023, reducing future maintenance concerns. One unit is currently occupied while the second unit is vacant, providing flexibility for an owner-occupant or additional rental opportunity. Conveniently located approximately 5 minutes from Franciscan University, near shopping and everyday amenities, and within 30 minutes of Pittsburgh International Airport. Schedule your private tour TODAY!

  20. 2026-02-14
    listed $145,500 Active 809-char remark
    Show marketing remark (809 chars)

    Fully remodeled duplex offering modern updates and immediate income potential. Each unit features a spacious 2-bedroom, 1-bath layout with fresh paint and new vinyl flooring throughout. Interiors provide a bright, open feel with generously sized rooms and abundant natural sunlight, creating comfortable and functional living spaces. Major improvements include a new roof along with a furnace and water tank replaced in 2023, reducing future maintenance concerns. One unit is currently occupied while the second unit is vacant, providing flexibility for an owner-occupant or additional rental opportunity. Conveniently located approximately 5 minutes from Franciscan University, near shopping and everyday amenities, and within 30 minutes of Pittsburgh International Airport. Schedule your private tour TODAY!

  21. 2024-11-05
    soldstatus $22,500 Closed 170-char remark
    Show marketing remark (170 chars)

    Investment opportunity available in Steubenville! Add this property to your rental portfolio, or live in one unit while renting the other! Call now to schedule a showing!

  22. 2024-10-20
    status Pending 170-char remark
    Show marketing remark (170 chars)

    Investment opportunity available in Steubenville! Add this property to your rental portfolio, or live in one unit while renting the other! Call now to schedule a showing!

  23. 2024-09-26
    listed $34,900 Active 170-char remark
    Show marketing remark (170 chars)

    Investment opportunity available in Steubenville! Add this property to your rental portfolio, or live in one unit while renting the other! Call now to schedule a showing!

  24. 2022-12-28
    soldstatus $25,000 Closed
  25. 2022-12-07
    status Pending
  26. 2022-11-14
    price $29,900
  27. 2022-10-31
    price $39,900
  28. 2022-10-18
    listed $44,900 Active
  29. 2019-04-02
    soldstatus $100,000
  30. 1986-12-03
    soldstatus $54,000

ⓘ 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
$434 · $36/mo
Projected year-2 tax
$1,114 · $93/mo
Expected delta
+$680/yr (+$57/mo · 156.8%)

ⓘ 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
$15,034
− Mortgage interest
−$6,442
− Property taxes
−$434
− Insurance
−$575
− Repairs & maintenance
−$1,203
− Management
−$1,203
− Depreciation
−$3,345
Taxable income
$1,833
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$440
After-tax cash flow
$3,191/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

+120.4% since first listed
14 events — show timeline
  • 2026-05-10 Price Changed $119,000 MLSNOW
  • 2026-04-13 Price Changed $125,000 MLSNOW
  • 2026-03-18 Price Changed $129,900 MLSNOW
  • 2026-02-14 Listed $145,500 MLSNOW
  • 2024-11-05 Sold (MLS) $22,500 MLSNOW
  • 2024-10-20 Pending MLSNOW
  • 2024-09-26 Listed $34,900 MLSNOW
  • 2022-12-28 Sold (MLS) $25,000 MLSNOW
  • 2022-12-07 Pending MLSNOW
  • 2022-11-14 Price Changed $29,900 MLSNOW
  • 2022-10-31 Price Changed $39,900 MLSNOW
  • 2022-10-18 Listed $44,900 MLSNOW
  • 2019-04-02 Sold (Public Records) $100,000 Public Records
  • 1986-12-03 Sold (Public Records) $54,000 Public Records

Property tax history

+2.0%/yr

Latest (2025): $434 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…