CashFlowRE
Sign in Sign up
125 E 4th Ave
B- Composite 69.53
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$30,000

125 E 4th Ave · Altoona, PA 16602
3 bd · 1.5 ba · 1,708 sqft · SingleFamily · 28 Days on market
Built 1930 3,049 sqft lot $18/sqft · 62% below area

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

Listing remarks MLS

Investor special in the East End of Altoona. Spacious 3-bedroom, 1.5-bath home offering approximately 1,700+ square feet with original woodwork, hardwood floors, and a detached garage. Property needs renovation and is being sold as-is, presenting a strong opportunity for investors or handy buyers looking to add value. Convenient location near downtown, schools, and major routes. Priced to sell.

Key facts

  • Major routes
  • Original woodwork
  • Hardwood floors

Tags

ORIGINAL WOODWORKHARDWOOD FLOORSDETACHED GARAGEMAJOR ROUTES

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 $30k.

Deal economics

  • At list price, monthly cash flow is $545 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Recommended offer: $30k (1.5% below list) — sets the bar for market timing.
  • Cap rate 28.1% 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: 151 active listings in the ZIP; 4 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 $207 of loan paydown is wiped out by about $900 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 $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($30k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $24k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.6% of price; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $29,550 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
3.40%
Cap rate
28.11%
Cash-on-cash
77.92%
DSCR
4.47
GRM
2.5

CMA / ARV

ARV (median comp)
$78,574
List price
$30,000
Delta
-61.82%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
125 E 4th Ave 0.00mi 3/1.5 1,708 (0%) 0mo $27,000 $16 100
105 1st Ave 0.19mi 4/1.5 (+1) 1,795 (+5%) 0mo $109,900 $61 77
110 E Hudson Ave 0.50mi 3/2.0 1,710 (+0%) 2mo $206,000 $120 72
508-512 5th Ave 0.45mi 3/1.0 1,755 (+3%) 1mo $75,000 $43 71
312 E Walton Ave 0.35mi 4/1.5 (+1) 1,785 (+4%) 0mo $115,000 $64 71
215 Logan Blvd 0.51mi 3/1.5 1,768 (+4%) 2mo $200,000 $113 69
210 Crawford Ave 0.28mi 3/2.0 1,530 (-10%) 1mo $145,000 $95 67
604 1st Ave 0.53mi 4/1.0 (+1) 1,746 (+2%) 0mo $80,000 $46 64
510 E Grant Ave 0.49mi 4/2.0 (+1) 1,643 (-4%) 1mo $229,900 $140 63
818 Bell Ave 0.73mi 3/1.5 1,632 (-4%) 2mo $135,000 $83 57
711 E Bell Ave 0.55mi 2/2.0 (-1) 1,580 (-8%) 1mo $166,000 $105 54
414 Grant Ave 0.53mi 3/1.0 1,518 (-11%) 2mo $110,000 $72 53

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
78.0%
Equity multiple
4.56×
Total profit
$29,926
Equity at exit
$4,473
10-year hold
IRR
81.6%
Equity multiple
9.45×
Total profit
$70,986
Equity at exit
$2,594

Cash invested: $8,400 (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 16602

Home prices YoY
-30.3%
Active inventory
151
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,020 medium interval (Pro) →
Mortgage (P&I)
$157
Tax from tax record
$90 /mo · $1,085/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$214
Net cashflow
$545

Break-even live

Break-even rent $329
Max offer price $30,000
Occupancy floor 42%

Sensitivity live

Price -10% $562 -5% $554 +0% $545 +5% $537 +10% $528
Rent -10% $465 -5% $505 +0% $545 +5% $586 +10% $626
Rate -1.0pp $561 -0.5pp $553 base $545 +0.5pp $538 +1.0pp $530

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
$7,500
Closing costs
$900
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 2nd Ave Unit 2nd Fl Altoona, PA 3.0 1.0 1244 $790 $0.64 44d 1 0.23mi
1101 E Walton Ave Altoona, PA 2.0–3.0 1.0–1.5 975 $1,605 $1.65 44d 9 0.77mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 44d 1 1.08mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 44d 1 1.20mi

Listing history 2 events

  1. 2026-04-22
    listed $30,000 Active 397-char remark
    Show marketing remark (397 chars)

    Investor special in the East End of Altoona. Spacious 3-bedroom, 1.5-bath home offering approximately 1,700+ square feet with original woodwork, hardwood floors, and a detached garage. Property needs renovation and is being sold as-is, presenting a strong opportunity for investors or handy buyers looking to add value. Convenient location near downtown, schools, and major routes. Priced to sell.

  2. 2015-02-26
    soldstatus $23,500

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

Tax reassessment forecast PA · Partial reset (capped growth)

Current annual tax
$1,085 · $90/mo
Projected year-2 tax
$1,085 · $90/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥90°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
$12,238
− Mortgage interest
−$1,680
− Property taxes
−$1,085
− Insurance
−$150
− Repairs & maintenance
−$979
− Management
−$979
− Depreciation
−$873
Taxable income
$6,492
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,558
After-tax cash flow
$4,987/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
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)
26,352
Household income
$55,046
Rent vs Own
32.7% rent · 67.3% own
Severe rent burden
740.0

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 2%
Common ancestry
Romanian 4% Lithuanian 1% Italian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · 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
▼ -92.37%
Current HPI
212.2268
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

+27.7% since first listed
2 events — show timeline
  • 2026-04-22 Listed $30,000 AHARMLS
  • 2015-02-26 Sold (Public Records) $23,500 Public Records

Property tax history

-6.7%/yr

Latest (2025): $1,085 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…