CashFlowRE
Sign in Sign up
1049 Buckeye St
C- Composite 51.96
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.4/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.4/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$9,900

1049 Buckeye St · Bridgeport, OH 43912
3 bd · 2.0 ba · 1,904 sqft · Manufactured public records · 74 Days on market
Built 1999 10,454 sqft lot $5/sqft · 90% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 1049 Buckeye St in Bridgeport Ohio. Whether you are an investor or a homeowner looking for your next project, this could be the home for you! This home has loads of potential whether it is putting in your creative ideas in fixing up the current home or removing it and putting in a new manufactured home. The home features a lovely open concept floor plan with 3 bedrooms and 2 full baths. Call to view this renovation project today, before it is gone.

Key facts

  • 0.24 acre lot
  • Parking
  • Built 1999

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 manufactured listed at $10k.

Deal economics

  • At list price, monthly cash flow is $807 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $10k).
  • Recommended offer: $9k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#239 in OH, #3,844 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
  • Bridgeport Exempted Village (suburban): math 49% / reading 57% proficiency, ranked #429 of 656 in OH (top 65%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 40 active listings in the ZIP; 4 units permitted in Belmont County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $337 of equity ($68 loan paydown + $269 appreciation (2.7% local appreciation)).
  • Belmont County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.7% appreciation + 3.0% rent growth), your $3k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($9k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 18y ago; this cycle's ask has dropped $7k (42%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $9,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
11.19%
Cap rate
104.11%
Cash-on-cash
349.33%
DSCR
16.54
GRM
0.7

CMA / ARV

ARV (median comp)
$95,999
List price
$9,900
Delta
-89.69%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

2.71% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
19.92×
Total profit
$52,456
Equity at exit
$4,293
10-year hold
IRR
Equity multiple
42.46×
Total profit
$114,921
Equity at exit
$6,495

Cash invested: $2,772 (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 43912

Home prices YoY
1.7%
Active inventory
40
Price-to-rent
0.7×

Monthly cashflow live

Estimated rent
$1,108 medium interval (Pro) →
Mortgage (P&I)
$52
Tax est. 1.5%
$12 /mo · $148/yr
Insurance
$4
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$807

Break-even live

Break-even rent $87
Max offer price $9,900
Occupancy floor 22%

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
$2,475
Closing costs
$297
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 26 events

  1. 2026-06-19
    days on market $9,900 Active 74 DOM
  2. 2026-06-18
    days on market $9,900 Active 73 DOM
  3. 2026-06-17
    days on market $9,900 Active 72 DOM
  4. 2026-06-16
    days on market $9,900 Active 71 DOM
  5. 2026-06-15
    days on market $9,900 Active 70 DOM
  6. 2026-06-14
    days on market $9,900 Active 68 DOM
  7. 2026-06-12
    days on market $9,900 Active 67 DOM
  8. 2026-06-09
    days on market $9,900 Active 64 DOM
  9. 2026-06-08
    days on market $9,900 Active 63 DOM
  10. 2026-06-07
    pricedays on market $9,900 Active 62 DOM
  11. 2026-06-03
    days on market $13,000 Active 58 DOM
  12. 2026-06-02
    days on market $13,000 Active 57 DOM
  13. 2026-06-01
    days on market $13,000 Active 56 DOM
  14. 2026-05-31
    days on market $13,000 Active 55 DOM
  15. 2026-05-30
    days on market $13,000 Active 54 DOM
  16. 2026-04-27
    price $13,000 463-char remark
    Show marketing remark (463 chars)

    Welcome to 1049 Buckeye St in Bridgeport Ohio. Whether you are an investor or a homeowner looking for your next project, this could be the home for you! This home has loads of potential whether it is putting in your creative ideas in fixing up the current home or removing it and putting in a new manufactured home. The home features a lovely open concept floor plan with 3 bedrooms and 2 full baths. Call to view this renovation project today, before it is gone.

  17. 2026-04-02
    listed $17,000 Active 463-char remark
    Show marketing remark (463 chars)

    Welcome to 1049 Buckeye St in Bridgeport Ohio. Whether you are an investor or a homeowner looking for your next project, this could be the home for you! This home has loads of potential whether it is putting in your creative ideas in fixing up the current home or removing it and putting in a new manufactured home. The home features a lovely open concept floor plan with 3 bedrooms and 2 full baths. Call to view this renovation project today, before it is gone.

  18. 2025-12-06
    status Pending 929-char remark
    Show marketing remark (929 chars)

    Welcome to 1049 Buckeye Street, a spacious 3-bedroom, 2-bath home offering endless possibilities! Step inside to find an open-concept floor plan that creates a warm and inviting feel, with a large living room flowing seamlessly into the kitchen and dining area perfect for entertaining or relaxing with family. The generous bedrooms and full baths provide comfortable living space throughout. This property could make a wonderful renovation project for someone ready to bring their vision to life, or it could be an excellent opportunity to remove the current home and place a brand-new manufactured home on site. Sitting on a nice lot in a quiet area of Bridgeport, this home provides convenience to town amenities, schools, and major roadways while offering the potential to truly make it your own. Whether you’re an investor or a homeowner looking for your next project, this property delivers great potential and value!

  19. 2025-12-05
    soldstatus $13,000 Closed 929-char remark
    Show marketing remark (929 chars)

    Welcome to 1049 Buckeye Street, a spacious 3-bedroom, 2-bath home offering endless possibilities! Step inside to find an open-concept floor plan that creates a warm and inviting feel, with a large living room flowing seamlessly into the kitchen and dining area perfect for entertaining or relaxing with family. The generous bedrooms and full baths provide comfortable living space throughout. This property could make a wonderful renovation project for someone ready to bring their vision to life, or it could be an excellent opportunity to remove the current home and place a brand-new manufactured home on site. Sitting on a nice lot in a quiet area of Bridgeport, this home provides convenience to town amenities, schools, and major roadways while offering the potential to truly make it your own. Whether you’re an investor or a homeowner looking for your next project, this property delivers great potential and value!

  20. 2025-10-31
    historical Contingent 929-char remark
    Show marketing remark (929 chars)

    Welcome to 1049 Buckeye Street, a spacious 3-bedroom, 2-bath home offering endless possibilities! Step inside to find an open-concept floor plan that creates a warm and inviting feel, with a large living room flowing seamlessly into the kitchen and dining area perfect for entertaining or relaxing with family. The generous bedrooms and full baths provide comfortable living space throughout. This property could make a wonderful renovation project for someone ready to bring their vision to life, or it could be an excellent opportunity to remove the current home and place a brand-new manufactured home on site. Sitting on a nice lot in a quiet area of Bridgeport, this home provides convenience to town amenities, schools, and major roadways while offering the potential to truly make it your own. Whether you’re an investor or a homeowner looking for your next project, this property delivers great potential and value!

  21. 2025-10-20
    listed $16,000 Active 929-char remark
    Show marketing remark (929 chars)

    Welcome to 1049 Buckeye Street, a spacious 3-bedroom, 2-bath home offering endless possibilities! Step inside to find an open-concept floor plan that creates a warm and inviting feel, with a large living room flowing seamlessly into the kitchen and dining area perfect for entertaining or relaxing with family. The generous bedrooms and full baths provide comfortable living space throughout. This property could make a wonderful renovation project for someone ready to bring their vision to life, or it could be an excellent opportunity to remove the current home and place a brand-new manufactured home on site. Sitting on a nice lot in a quiet area of Bridgeport, this home provides convenience to town amenities, schools, and major roadways while offering the potential to truly make it your own. Whether you’re an investor or a homeowner looking for your next project, this property delivers great potential and value!

  22. 2015-10-21
    historical
  23. 2014-10-21
    listed $34,000
  24. 2008-10-17
    soldstatus $25,000
  25. 2008-03-26
    listed $30,000
  26. 1999-08-20
    soldstatus $5,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥98°F today · 19 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
$13,297
− Mortgage interest
−$555
− Property taxes
−$148
− Insurance
−$50
− Repairs & maintenance
−$1,064
− Management
−$1,064
− Depreciation
−$288
Taxable income
$10,129
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,431
After-tax cash flow
$7,253/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
Bridgeport Exempted Village
NCES district ID
3904523
Math proficiency
49% ▼ -16.00%
Reading proficiency
57% ▼ -8.00%
Median HH income
$31,819
Composite
43.51/100
National rank
#2992
State rank
#429 of 656 in OH

Livability — Bridgeport

Score
75/100
State rank
#239
US rank
#3844

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Belmont · 63,139 people
Metro
Wheeling, WV-OH
Population (ZIP)
5,852
Household income
$51,753
Rent vs Own
28.3% rent · 71.7% own
Severe rent burden
8.1

Population outlook (Belmont County) Hauer SSP2

Today (2025)
66,568 people
By 2030
64,818 · -2.6%
By 2040
60,702 · -8.8%
By 2050
56,427 · -15.2%
By 2075
46,222 · -30.6%
By 2100
34,611 · -48.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 6% Black 4% Hispanic / Latino 2%
Common ancestry
Romanian 8% Slovak 2% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Belmont

2024 margin
Solid R (+47.3) · D 26.0% · R 73.3%
2008→2024 swing
-50.0pp toward R · 2008: 2.7pp · 2024: -47.3pp
All cycles
2024: R+47.3 2020: R+43.6 2016: R+39.5 2012: R+8.4 2008: D+2.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.71%
Current HPI
159.7811
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

+160.0% since first listed
11 events — show timeline
  • 2026-04-27 Price Changed $13,000 MLSNOW
  • 2026-04-02 Listed $17,000 MLSNOW
  • 2025-12-06 Pending MLSNOW
  • 2025-12-05 Sold (MLS) $13,000 MLSNOW
  • 2025-10-31 Contingent MLSNOW
  • 2025-10-20 Listed $16,000 MLSNOW
  • 2015-10-21 Listing Removed MLSNOW
  • 2014-10-21 Listed $34,000 MLSNOW
  • 2008-10-17 Sold (MLS) $25,000 MLSNOW
  • 2008-03-26 Listed $30,000 MLSNOW
  • 1999-08-20 Sold (Public Records) $5,000 Public Records

Property tax history

+15.8%/yr

Latest (2019): $1,588 · +19.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…