CashFlowRE
Sign in Sign up
269 Union St
D+ Composite 49.67
Why this score? — see what drove the D+ 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
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Appreciation +5.0/10.0
  • Schools +4.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$20,000

269 Union St · Mount Pleasant, OH 43939
5 bd · 1.0 ba · 2,489 sqft · SingleFamily public records · 123 Days on market
Built 1813 5,658 sqft lot

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

Listing remarks

Step into timeless character and craftsmanship with this early 1800s brick home offering over 2,400 square feet of living space. Rich in history, this property showcases classic brickwork, tall ceilings, and generously sized rooms that reflect the charm of a bygone era. Inside, you’ll find spacious living and dining areas perfect for gathering, large windows that fill the home with natural light, and period details throughout. The layout offers flexibility for modern living while preserving the integrity and character that make historic homes so special. Whether you’re drawn to the solid construction, the unique craftsmanship, or the opportunity to own a piece of history, this h

Key facts

  • Large windows
  • Tall ceilings
  • Period details

Tags

EARLY 1800S BRICK HOMECLASSIC BRICKWORKTALL CEILINGSGENEROUSLY SIZED ROOMSLARGE WINDOWSPERIOD DETAILS

Property features AI

Exterior

  • Parking: Off-street and on-street parking with alley access
  • Utilities: Public water; Public sewer
  • Home design: Two-story brick home; Metal roof
  • Construction: Brick construction; Metal roof
  • Exterior features: Alley access; Off-street parking; On-street parking

Interior

  • Bedrooms: Two main-level bedrooms
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Forced air heating; Oil heating
  • Interior features: Partially finished basement; Two fireplaces

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/1.0-bath single-family listed at $20k.

Deal economics

  • At list price, monthly cash flow is $925 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $20k).
  • Recommended offer: $18k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#907 in OH) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, employment D+, amenities F.
  • Buckeye Local (rural): math 44% / reading 53% proficiency, ranked #471 of 656 in OH (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Buckeye West Elementary School (math 62% / reading 52%, grade C+, #729 of 1,584 statewide, top 48%, 217 students, 62% FRL); Buckeye Local Junior High (math 33% / reading 51%, grade D-, #499 of 654 statewide, top 77%, 209 students, 56% FRL); Buckeye Local High School (388 students, 54% FRL).
  • Market conditions: 3 active listings in the ZIP; lower-income renter base — watch delinquency; 2 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($38k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $738 of equity ($138 loan paydown + $600 appreciation (3.0% local appreciation)).
  • 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 $6k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 123 days — a 12% lower offer ($18k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1813 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $17,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 123 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 1813 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
6.73%
Cap rate
61.80%
Cash-on-cash
198.24%
DSCR
9.82
GRM
1.2

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
Equity multiple
11.96×
Total profit
$61,351
Equity at exit
$8,993
10-year hold
IRR
Equity multiple
25.26×
Total profit
$135,859
Equity at exit
$13,859

Cash invested: $5,600 (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 43939

Active inventory
3
Price-to-rent
1.2×

Monthly cashflow live

Estimated rent
$1,346 medium interval (Pro) →
Mortgage (P&I)
$105
Tax est. 1.5%
$25 /mo · $300/yr
Insurance
$8
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$925

Break-even live

Break-even rent $175
Max offer price $20,000
Occupancy floor 26%

Sensitivity live

Price -10% $939 -5% $932 +0% $925 +5% $918 +10% $911
Rent -10% $819 -5% $872 +0% $925 +5% $978 +10% $1,031
Rate -1.0pp $935 -0.5pp $930 base $925 +0.5pp $920 +1.0pp $915

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
$5,000
Closing costs
$600
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 17 events

  1. 2026-06-21
    days on market $20,000 Active 123 DOM
  2. 2026-06-21
    days on market $20,000 Active 122 DOM
  3. 2026-06-18
    days on market $20,000 Active 120 DOM
  4. 2026-06-17
    days on market $20,000 Active 119 DOM
  5. 2026-06-16
    days on market $20,000 Active 118 DOM
  6. 2026-06-15
    days on market $20,000 Active 117 DOM
  7. 2026-06-13
    days on market $20,000 Active 115 DOM
  8. 2026-06-12
    days on market $20,000 Active 114 DOM
  9. 2026-06-09
    days on market $20,000 Active 111 DOM
  10. 2026-06-08
    days on market $20,000 Active 110 DOM
  11. 2026-06-07
    days on market $20,000 Active 109 DOM
  12. 2026-06-07
    days on market $20,000 Active 108 DOM
  13. 2026-06-04
    days on market $20,000 Active 105 DOM
  14. 2026-06-02
    days on market $20,000 Active 104 DOM
  15. 2026-06-01
    days on market $20,000 Active 103 DOM
  16. 2026-05-31
    remarks 687-char remark
  17. 2026-05-31
    listed $20,000 Active 102 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 18 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
$16,152
− Mortgage interest
−$1,120
− Property taxes
−$300
− Insurance
−$100
− Repairs & maintenance
−$1,292
− Management
−$1,292
− Depreciation
−$582
Taxable income
$11,466
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,752
After-tax cash flow
$8,350/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
Buckeye Local
NCES district ID
3904778
Math proficiency
44% ▼ -18.00%
Reading proficiency
53% ▼ -10.00%
Median HH income
$41,332
Composite
40.68/100
National rank
#3673
State rank
#471 of 656 in OH

Livability — Mount Pleasant

Score
62/100
State rank
#907
US rank
#17146

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mount Pleasant, OH
County
Jefferson · 64,369 people
Metro
Weirton-Steubenville, WV-OH
Population (ZIP)
313
Household income
$38,500
Rent vs Own
7.1% rent · 92.9% own
Severe rent burden
33.3

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 (96%)
Race & ethnicity
White 96% Two or more races 3%
Common ancestry
Romanian 11% Slovak 4% Serbian 3%
Languages at home
98% English-only · Spanish 2%

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
Current HPI
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

1 event — show timeline
  • 2026-02-18 Listed $20,000 MLSNOW

Property tax history

+9.7%/yr

Latest (2025): $1,186 · +27.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…