CashFlowRE
Sign in Sign up
1501 Stumpville Rd
C+ Composite 64.54
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 +27.2/30.0
  • DSCR +9.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.4/10.0
  • Schools +4.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$100,000

1501 Stumpville Rd · Jefferson, OH 44047
3 bd · 2.0 ba · 1,536 sqft · SingleFamily · 5 Days on market
Built 1880 2.50 ac lot ↓ 23% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you are looking for a home with character in the country with plenty of space for your toys, cars, equipment or whatever you desire, this is the home you have been waiting for! Check out the size of this garage! This may fit 9 or more vehicles at 64’x 32’. The home itself has had many updates recently as well as insulation in the garage attic. This 2 to 3 bedroom home with 2 full baths may have been built in 1880 but the list of updates go on. The plumbing system has been recently updated with a new well pump, pressure tank, booster pump, alarm system for the well and a new sump pump. New trim, three interior doors and a new front door along with led lighting throughout. Even the septic was replaced within the past 10 years. The hardwood floors have been given a new shine and all new appliances installed. The pellet stove is sure to keep heating bills down in the winter. Seller is offering a one year home warranty plan to the future owner of this great home. Don’t miss this opport

Key facts

  • 2.5 acre lot
  • 9 garage spots
  • Built 1880

Property features AI

Exterior

  • Parking: Detached garage with electricity; Garage drains; Paved parking; 9 garage spaces
  • Utilities: Well water; Septic tank
  • Home design: Single-family property; Above-grade finished living area approximately 1,536
  • Construction: Vinyl siding; Asphalt/fiberglass roof
  • Exterior features: Deck; Porch; Outbuilding; Storage structure; Wooded lot (2.5 acres)

Interior

  • Bedrooms: One main-level bedroom
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Baseboard heating; Electric heating; Pellet stove; Wood stove; Zoned heating
  • Interior features: Partial 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 3-bed/2.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $285 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).

Location & tenants

  • Location reads 69/100 on livability (#506 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety D, amenities F, commute F.
  • Jefferson Area Local (rural): math 46% / reading 62% proficiency, ranked #382 of 656 in OH (top 58%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 23 active listings in the ZIP; 155 units permitted in Ashtabula County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Ashtabula County population projected at -22% 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 $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 22y 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.

Risks & watch-outs

  • Watch-outs: built in 1880 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $100,000

Questions for the listing agent

  1. Built in 1880 — 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 B-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
1.24%
Cap rate
9.72%
Cash-on-cash
12.23%
DSCR
1.54
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
1.9%
Equity multiple
1.07×
Total profit
$1,992
Equity at exit
$14,910
10-year hold
IRR
11.5%
Equity multiple
1.90×
Total profit
$25,218
Equity at exit
$8,646

Cash invested: $28,000 (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 44047

Home prices YoY
-23.3%
Active inventory
23
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,236 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,500/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$285

Break-even live

Break-even rent $875
Max offer price $100,000
Occupancy floor 72%

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
$25,000
Closing costs
$3,000
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 6 events

  1. 2026-06-17
    status $100,000 Pending 5 DOM
  2. 2026-06-16
    days on market $100,000 Contingent 5 DOM
  3. 2026-06-15
    days on market $100,000 Contingent 4 DOM
  4. 2026-06-13
    days on market $100,000 Contingent 2 DOM
  5. 2026-06-12
    remarks 107-char remark
  6. 2026-06-12
    listed $100,000 Contingent 1 DOM

ⓘ 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 2/10 Low 7 d/yr ≥95°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$14,833
− Mortgage interest
−$5,602
− Property taxes
−$1,500
− Insurance
−$500
− Repairs & maintenance
−$1,187
− Management
−$1,187
− Depreciation
−$2,909
Taxable income
$1,949
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$468
After-tax cash flow
$2,957/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
Jefferson Area Local
NCES district ID
3904587
Math proficiency
46% ▼ -14.00%
Reading proficiency
62% ▼ -10.00%
Median HH income
$50,966
Composite
46.13/100
National rank
#2506
State rank
#382 of 656 in OH

Livability — Jefferson

Score
69/100
State rank
#506
US rank
#8526

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Ashtabula · 97,617 people
Metro
Cleveland, OH
Population (ZIP)
8,379
Household income
$59,720
Rent vs Own
23.8% rent · 76.2% own
Severe rent burden
10.7

Population outlook (Ashtabula County) Hauer SSP2

Today (2025)
92,950 people
By 2030
89,146 · -4.1%
By 2040
80,715 · -13.2%
By 2050
72,270 · -22.2%
By 2075
55,780 · -40.0%
By 2100
40,928 · -56.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Romanian 3% Slovak 3% Scotch-Irish 1%
Foreign-born
2% · Canada

Political lean MEDSL · Ashtabula

2024 margin
Strong R (+28.4) · D 35.4% · R 63.8%
2008→2024 swing
-41.9pp toward R · 2008: 13.5pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+23.5 2016: R+19.0 2012: D+12.1 2008: D+13.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.79%
Current HPI
243.2537
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

-23.0% since first listed
24 events — show timeline
  • 2026-06-12 Contingent MLSNOW
  • 2026-06-09 Listed $100,000 MLSNOW
  • 2019-02-05 Pending MLSNOW
  • 2019-02-05 Sold (MLS) $139,234 MLSNOW
  • 2018-12-21 Contingent MLSNOW
  • 2018-11-14 Price Changed $138,234 MLSNOW
  • 2018-10-02 Price Changed $138,334 MLSNOW
  • 2018-08-28 Price Changed $139,834 MLSNOW
  • 2018-08-08 Price Changed $142,234 MLSNOW
  • 2018-07-25 Listed $145,234 MLSNOW
  • 2018-07-23 Listing Removed MLSNOW
  • 2018-06-28 Price Changed $147,500 MLSNOW
  • 2018-05-22 Listed $149,900 MLSNOW
  • 2017-10-06 Sold (MLS) $123,500 MLSNOW
  • 2017-08-09 Pending MLSNOW
  • 2017-08-05 Listing Removed MLSNOW
  • 2017-07-11 Price Changed $139,900 MLSNOW
  • 2017-06-05 Listed $149,900 MLSNOW
  • 2008-06-30 Sold (MLS) $22,500 MLSNOW
  • 2008-05-05 Listed $29,900 MLSNOW
  • 2006-01-01 Listing Removed MLSNOW
  • 2005-08-24 Listed $120,000 MLSNOW
  • 2004-12-01 Listing Removed MLSNOW
  • 2004-07-16 Listed $129,900 MLSNOW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…