CashFlowRE
Sign in Sign up
511-515 Wopsononock Ave
B Composite 72.75
Why this score? — see what drove the B 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 +28.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • Livability +4.0/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$79,000

511-515 Wopsononock Ave · Altoona, PA 16601
3 bd · 1.5 ba · 1,364 sqft · SingleFamily · 36 Days on market
Built 1910 Fair condition 2,613 sqft lot Est $134k · 41% under ↓ 7% since listing

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

Listing remarks

Opportunity Awaits in Fairview! This 3 bedroom, 1.5 bath home is full of potential and ready for its next chapter! Featuring main level laundry, off-street parking, and a fenced-in yard, this property offers great bones and the chance to build equity with a few updates. Enjoy relaxing evenings on the covered back porch overlooking the private backyard, or take advantage of the convenient location just minutes from restaurants, grocery stores, convenience shops, and directly across from a local park for outdoor enjoyment. Whether you're looking for your next home or an investment opportunity, this property is a great chance to bring your vision to life! Schedule your showing today and se

Key facts

  • Private backyard
  • Main level laundry
  • Convenient location

Tags

MAIN LEVEL LAUNDRYOFF-STREET PARKINGFENCED-IN YARDCOVERED BACK PORCHPRIVATE BACKYARDCONVENIENT LOCATION

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/1.5-bath single-family listed at $79k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $251 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Recommended offer: $77k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% vs local median 5.8% in Altoona — 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 79/100 on livability (#237 in PA, #2,060 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime C-, employment D, amenities F.
  • Altoona Area SD (urban): math 30% / reading 44% proficiency, ranked #406 of 539 in PA (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 186 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 99 units permitted in Blair County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $546 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Blair County population projected at -18% 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 $22k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($77k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $76,630 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.28%
Cap rate
10.10%
Cash-on-cash
13.60%
DSCR
1.61
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$133,672
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
229 21st Ave 0.26mi 3/1.0 1,328 (-3%) 2mo $36,500 $27 80
511 26th Ave 0.14mi 3/2.0 1,438 (+5%) 5mo $163,000 $113 79
2514 3rd St 0.27mi 2/1.0 (-1) 1,326 (-3%) 4mo $154,500 $117 73
2501 15th St 0.57mi 3/1.5 1,370 (+0%) 0mo $122,500 $89 72
323 Wopsononock Ave 0.17mi 3/1.5 1,176 (-14%) 2mo $190,000 $162 67
908 26th Ave 0.19mi 3/1.0 1,194 (-12%) 3mo $162,000 $136 66
2309 1st St 0.37mi 4/1.5 (+1) 1,496 (+10%) 1mo $147,100 $98 61
260 E Lincoln Ave 0.58mi 3/2.0 1,300 (-5%) 5mo $199,900 $154 59
322 Beech Ave 0.33mi 3/1.5 1,560 (+14%) 3mo $62,000 $40 58
1614 20th Ave 0.70mi 3/2.0 1,444 (+6%) 0mo $115,000 $80 55
1308 17th Ave 0.55mi 3/2.0 1,483 (+9%) 5mo $54,800 $37 53
1406 20th Ave 0.53mi 4/1.0 (+1) 1,558 (+14%) 4mo $27,000 $17 41

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
3.7%
Equity multiple
1.14×
Total profit
$3,182
Equity at exit
$11,779
10-year hold
IRR
13.3%
Equity multiple
2.06×
Total profit
$23,393
Equity at exit
$6,830

Cash invested: $22,120 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
62 Landlord-Friendly
State Pennsylvania
62 Landlord-Friendly · EVEN
County
— inherits STATE
City
— inherits STATE
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

ZIP-level market 16601

Home prices YoY
-24.9%
Active inventory
186
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,008 high interval (Pro) →
Mortgage (P&I)
$414
Tax est. 1.5%
$99 /mo · $1,185/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$212
Net cashflow
$251

Break-even live

Break-even rent $691
Max offer price $79,000
Occupancy floor 70%

Sensitivity live

Price -10% $305 -5% $278 +0% $251 +5% $223 +10% $196
Rent -10% $171 -5% $211 +0% $251 +5% $291 +10% $330
Rate -1.0pp $290 -0.5pp $271 base $251 +0.5pp $230 +1.0pp $209

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
$19,750
Closing costs
$2,370
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 44d 1 0.37mi
200 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 44d 1 0.39mi
212 College Park Dr Altoona, PA 2.0 2.0 950 $975 $1.03 44d 2 0.41mi
300 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 44d 1 0.41mi
400 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 44d 1 0.43mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 44d 1 0.46mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 44d 1 0.73mi
1489 Washington Ave Altoona, PA 3.0 1.5 1050 $850 $0.81 44d 1 0.84mi
2708 Wehnwood Rd Altoona, PA 1.0–4.0 1.0–1.5 960 $967 $1.01 44d 5 0.97mi
2015 12th Ave Altoona, PA 3.0 1.0 1600 $1,200 $0.75 44d 1 1.15mi
201 2nd Ave Unit 2nd Fl Altoona, PA 3.0 1.0 1244 $790 $0.64 44d 1 1.31mi

Listing history 3 events

  1. 2026-04-20
    status Pending
  2. 2026-04-01
    price $79,000
  3. 2026-03-15
    listed $85,000 Active

ⓘ 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 ≥95°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$12,101
− Mortgage interest
−$4,425
− Property taxes
−$1,185
− Insurance
−$395
− Repairs & maintenance
−$968
− Management
−$968
− Depreciation
−$2,298
Taxable income
$1,862
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$447
After-tax cash flow
$2,562/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This 3-bedroom home requires moderate renovations to improve its condition and increase its value. Key updates include painting, replacing cabinets, and repairing fixtures.

Repairs flagged

  • Moderate kitchen cabinets — dated and in need of replacement
  • Moderate bathroom fixtures — dated and possibly mold
  • Minor landscaping — overgrown vegetation

Value-add opportunities

  • Resale paint interior walls — fresh paint enhances curb appeal
  • Resale replace kitchen cabinets — new cabinets improve functionality and aesthetics
  • Resale repair and replace bathroom fixtures — new fixtures improve functionality and aesthetics
  • Both prune overgrown vegetation — improves curb appeal and maintains property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and in need of replacement Moderate $3,000–15,000
bathroom fixtures · dated and possibly mold Moderate $3,000–15,000
landscaping · overgrown vegetation Minor $500–3,000
Total estimated repair cost · 3 items $6,500–33,000

Value-add ROI direction

  • Resale paint interior walls — fresh paint enhances curb appeal
  • Resale replace kitchen cabinets — new cabinets improve functionality and aesthetics
  • Resale repair and replace bathroom fixtures — new fixtures improve functionality and aesthetics
  • Both prune overgrown vegetation — improves curb appeal and maintains property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Altoona Area SD
NCES district ID
4202340
Math proficiency
30% ▼ -15.00%
Reading proficiency
44% ▼ -15.00%
Median HH income
$38,465
Composite
30.85/100
National rank
#6130
State rank
#406 of 539 in PA

Livability — Altoona

Score
79/100
State rank
#237
US rank
#2060

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Altoona, PA
County
Blair County · 59,867 people
City population
59,867
Metro
Altoona, PA
Population (ZIP)
33,515
Household income
$58,070
Rent vs Own
30.6% rent · 69.4% own
Severe rent burden
715.0

Population outlook (Blair County) Hauer SSP2

Today (2025)
121,571 people
By 2030
117,966 · -3.0%
By 2040
109,174 · -10.2%
By 2050
99,542 · -18.1%
By 2075
76,775 · -36.8%
By 2100
54,326 · -55.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Black 3% Hispanic / Latino 1%
Common ancestry
Romanian 5% Slovak 2% Lithuanian 2%
Foreign-born
1% · Vietnam
Languages at home
97% English-only · German/W. Germanic 1% Spanish 1%

Political lean MEDSL · Blair

2024 margin
Solid R (+43.5) · D 27.9% · R 71.4%
2008→2024 swing
-19.2pp toward R · 2008: -24.3pp · 2024: -43.5pp
All cycles
2024: R+43.5 2020: R+43.5 2016: R+46.4 2012: R+33.5 2008: R+24.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -60.97%
Current HPI
183.9907
Rent YoY
Metro
Altoona, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

-7.1% since first listed
3 events — show timeline
  • 2026-04-20 Pending AHARMLS
  • 2026-04-01 Price Changed $79,000 AHARMLS
  • 2026-03-15 Listed $85,000 AHARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…