CashFlowRE
Sign in Sign up
1652 Oregon Ave
C- Composite 54.84
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 +18.7/30.0
  • ARV discount +11.2/15.0
  • Schools +6.0/10.0
  • DSCR +5.9/10.0
  • 1% rule +4.3/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$104,900

1652 Oregon Ave · Steubenville, OH 43952
2 bd · 1.5 ba · 1,500 sqft · SingleFamily public records · 15 Days on market
Built 1925 3,920 sqft lot $70/sqft · 8% below area Est $114k · 8% under

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

Listing remarks

Spacious 1,500 sq ft home located in Steubenville within walking distance of the university and close to many local amenities including shopping, dining, and everyday conveniences. This home offers plenty of living space with 1.5 bathrooms and a functional layout that provides flexibility for a variety of living needs. Conveniently situated in an established neighborhood, the property offers easy access to schools, downtown Steubenville, and major roadways. A great opportunity for homeowners or investors looking for a well-located property near the university.

Key facts

  • 3,920 sq ft lot
  • Garage
  • Built 1925

Tags

WALKING DISTANCE TO UNIVERSITYCLOSE TO LOCAL AMENITIESEASY ACCESS TO SCHOOLSESTABLISHED NEIGHBORHOODWELL LOCATED PROPERTY

Property features AI

Finance

  • Financial info: Annual taxes listed (data provided separately)

Exterior

  • Parking: Detached garage; Garage (1 car); On-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Above-grade finished area approximately 1,500 (source: assessor)
  • Construction: Aluminum siding; Asphalt/fiberglass roof
  • Exterior features: Lot recorded as 0.09 acres

Interior

  • Bedrooms: Total of 5 rooms (bedroom count not specified)
  • Bathrooms: One full bathroom; One half bathroom; One main-level bathroom
  • Heating & cooling: Central air conditioning; Forced air heating (gas)
  • Interior features: Full, unfinished basement; One fireplace

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/1.5-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $103 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $98k (6.5% below list).
  • Recommended offer: $98k (6.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% 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).

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 15 days — a 2% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y 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 $45k; list at $105k implies a 133% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $98,068 (6.5% below list)

Questions for the listing agent

  1. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.93%
Cap rate
7.48%
Cash-on-cash
4.22%
DSCR
1.19
GRM
8.9

CMA / ARV

ARV (median comp)
$114,232
List price
$104,900
Delta
0.58%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1312 Wellesley Ave 0.38mi 3/2.0 (+1) 1,470 (-2%) 5mo $31,000 $21 68
2012 Fairmont Ave 0.35mi 3/1.0 (+1) 1,408 (-6%) 1mo $142,500 $101 66
1222 Oregon Ave 0.46mi 3/1.0 (+1) 1,424 (-5%) 3mo $12,500 $9 61
1810 Mary Ave 0.54mi 3/1.0 (+1) 1,538 (+2%) 7mo $136,000 $88 58
1952 Mccauslen Mnr 0.32mi 3/2.0 (+1) 1,308 (-13%) 0mo $255,000 $195 56
1816 Norton Pl 0.26mi 3/2.5 (+1) 1,664 (+11%) 6mo $287,000 $172 55
305 Murphy Ave 0.54mi 3/1.5 (+1) 1,428 (-5%) 8mo $130,000 $91 55
1510 Pennsylvania Ave 0.19mi 3/1.0 (+1) 1,281 (-15%) 8mo $50,500 $39 53
1219 Oregon Ave 0.47mi 3/1.0 (+1) 1,364 (-9%) 6mo $120,500 $88 51
134 El Villa Way 0.68mi 3/1.5 (+1) 1,405 (-6%) 2mo $145,000 $103 51
263 Hollywood Blvd 0.63mi 3/2.0 (+1) 1,308 (-13%) 2mo $175,000 $134 41
120 Welday Ave 0.73mi 3/1.0 (+1) 1,281 (-15%) 1mo $111,500 $87 34

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
-9.7%
Equity multiple
0.64×
Total profit
$-10,435
Equity at exit
$15,641
10-year hold
IRR
-0.3%
Equity multiple
0.98×
Total profit
$-685
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
98
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$981 medium interval (Pro) →
Mortgage (P&I)
$550
Tax from tax record
$78 /mo · $931/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$206
Net cashflow
$103

Break-even live

Break-even rent $850
Max offer price $104,900
Occupancy floor 84%

Sensitivity live

Price -10% $163 -5% $133 +0% $103 +5% $74 +10% $44
Rent -10% $26 -5% $65 +0% $103 +5% $142 +10% $181
Rate -1.0pp $156 -0.5pp $130 base $103 +0.5pp $76 +1.0pp $49

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
1646 Ridge Ave Steubenville, OH 3.0 1.0 1220 $700 $0.57 44d 1 0.10mi

Listing history 19 events

  1. 2026-06-19
    days on market $104,900 Active 15 DOM
  2. 2026-06-18
    days on market $104,900 Active 14 DOM
  3. 2026-06-17
    days on market $104,900 Active 13 DOM
  4. 2026-06-16
    days on market $104,900 Active 12 DOM
  5. 2026-06-15
    days on market $104,900 Active 11 DOM
  6. 2026-06-14
    days on market $104,900 Active 9 DOM
  7. 2026-06-12
    days on market $104,900 Active 8 DOM
  8. 2026-06-09
    days on market $104,900 Active 5 DOM
  9. 2026-06-08
    days on market $104,900 Active 4 DOM
  10. 2026-06-07
    days on market $104,900 Active 3 DOM
  11. 2026-06-05
    pricedays on marketlisting id $104,900 Active 1 DOM
  12. 2026-03-30
    status Active 566-char remark
  13. 2026-03-12
    historical Contingent 566-char remark
  14. 2026-03-05
    listed $114,900 Active 566-char remark
  15. 2023-03-30
    soldstatus $45,000
  16. 2016-09-21
    historical
  17. 2016-06-06
    listed $59,500
  18. 2010-06-25
    soldstatus $57,000
  19. 1989-11-15
    soldstatus $27,000

ⓘ 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
$931 · $78/mo
Projected year-2 tax
$1,284 · $107/mo
Expected delta
+$353/yr (+$29/mo · 37.9%)

ⓘ 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
$11,768
− Mortgage interest
−$5,876
− Property taxes
−$931
− Insurance
−$524
− Repairs & maintenance
−$941
− Management
−$941
− Depreciation
−$3,052
Taxable loss
−$498
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$119
After-tax cash flow
$1,360/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

+288.5% since first listed
10 events — show timeline
  • 2026-06-03 Listed $104,900 MLSNOW
  • 2026-05-27 Listing Removed MLSNOW
  • 2026-03-30 Relisted MLSNOW
  • 2026-03-12 Contingent MLSNOW
  • 2026-03-05 Listed $114,900 MLSNOW
  • 2023-03-30 Sold (Public Records) $45,000 Public Records
  • 2016-09-21 Listing Removed MLSNOW
  • 2016-06-06 Listed $59,500 MLSNOW
  • 2010-06-25 Sold (Public Records) $57,000 Public Records
  • 1989-11-15 Sold (Public Records) $27,000 Public Records

Property tax history

+1.1%/yr

Latest (2025): $931 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…