CashFlowRE
Sign in Sign up
1614 20th Ave
D+ Composite 46.4
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 +14.5/30.0
  • ARV discount +11.6/15.0
  • DSCR +4.4/10.0
  • Livability +4.0/5.0
  • 1% rule +3.8/10.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$112,900

1614 20th Ave · Altoona, PA 16601
3 bd · 2.0 ba · 1,444 sqft · SingleFamily · 94 Days on market
Built 1921 3,484 sqft lot Est $124k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

1st floor full bath and laundry. Oak kitchen with laminate flooring. 2 large bedrooms and full bath on 2nd floor. Finished 3rd floor. Fenced yard and off street parking in rear. Wood siding on exterior 3 sides - rear has vinyl siding. Please excuse all the boxes as owner is packing to move.

Key facts

  • Finished third floor
  • Fully fenced-in yard
  • Off-street parking

Tags

UPDATED EAT-IN KITCHENFIRST-FLOOR LAUNDRYFULL BATHROOM ON MAIN LEVELFINISHED THIRD FLOORFULLY FENCED-IN YARDOFF-STREET PARKING

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 $113k.

Deal economics

  • At list price, monthly cash flow is $25 ($300/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $100k (11.6% below list).
  • Recommended offer: $100k (11.6% below list) — sets the bar for 1% rule.

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; 10 comparable units currently listed for rent nearby; rentals lingering (median 44d 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 $781 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $93k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1921 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $99,801 (11.6% below list)

Questions for the listing agent

  1. It's been on market 94 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 1921 — 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 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. 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
0.88%
Cap rate
6.56%
Cash-on-cash
0.95%
DSCR
1.04
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$124,184
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1614 20th Ave 0.00mi 3/2.0 1,444 (0%) 0mo $115,000 $80 100
2020 16th Ave 0.29mi 3/1.5 1,419 (-2%) 3mo $125,000 $88 79
1308 17th Ave 0.31mi 3/2.0 1,483 (+3%) 5mo $54,800 $37 77
2501 15th St 0.31mi 3/1.5 1,370 (-5%) 0mo $122,500 $89 75
1222 19th Ave 0.33mi 2/2.0 (-1) 1,450 (+0%) 6mo $32,504 $22 74
1605 22nd Ave 0.10mi 3/1.0 1,621 (+12%) 1mo $139,900 $86 70
1415 Washington Ave 0.25mi 2/1.0 (-1) 1,497 (+4%) 6mo $44,000 $29 68
1406 20th Ave 0.18mi 4/1.0 (+1) 1,558 (+8%) 4mo $27,000 $17 66
1225 19th Ave 0.33mi 3/2.0 1,600 (+11%) 2mo $138,500 $87 65
511 26th Ave 0.71mi 3/2.0 1,438 (-0%) 5mo $163,000 $113 62
2715 16th St 0.46mi 3/1.5 1,365 (-6%) 7mo $135,000 $99 62
2015 12th Ave 0.46mi 3/1.0 1,309 (-9%) 5mo $80,000 $61 55

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
-14.8%
Equity multiple
0.47×
Total profit
$-16,696
Equity at exit
$16,834
10-year hold
IRR
-6.1%
Equity multiple
0.61×
Total profit
$-12,468
Equity at exit
$9,762

Cash invested: $31,612 (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
9.4×

Monthly cashflow live

Estimated rent
$998 high interval (Pro) →
Mortgage (P&I)
$592
Tax from tax record
$124 /mo · $1,492/yr
Insurance
$47
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$25

Break-even live

Break-even rent $966
Max offer price $112,900
Occupancy floor 92%

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
$28,225
Closing costs
$3,387
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1489 Washington Ave Altoona, PA 3.0 1.5 1050 $850 $0.81 43d 1 0.10mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 43d 1 0.36mi
2015 12th Ave Altoona, PA 3.0 1.0 1600 $1,200 $0.75 43d 1 0.44mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 43d 1 0.47mi
100 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 43d 1 1.09mi
200 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 43d 1 1.10mi
212 College Park Dr Altoona, PA 2.0 2.0 950 $975 $1.03 43d 2 1.11mi
300 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 43d 1 1.11mi
400 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 43d 1 1.12mi
201 2nd Ave Unit 2nd Fl Altoona, PA 3.0 1.0 1244 $790 $0.64 43d 1 1.48mi

Listing history 14 events

  1. 2026-04-25
    status Pending
  2. 2026-04-08
    price $112,900
  3. 2026-03-27
    status Active
  4. 2026-01-31
    status Pending
  5. 2026-01-05
    status Active
  6. 2025-12-05
    status Pending
  7. 2025-11-11
    status Active
  8. 2025-09-29
    status Pending
  9. 2025-09-22
    price $117,900
  10. 2025-09-14
    listed $122,900 Active
  11. 2022-03-25
    soldstatus $93,000 291-char remark
    Show marketing remark (291 chars)

    1st floor full bath and laundry. Oak kitchen with laminate flooring. 2 large bedrooms and full bath on 2nd floor. Finished 3rd floor. Fenced yard and off street parking in rear. Wood siding on exterior 3 sides - rear has vinyl siding. Please excuse all the boxes as owner is packing to move.

  12. 2022-02-08
    listed $93,000 291-char remark
    Show marketing remark (291 chars)

    1st floor full bath and laundry. Oak kitchen with laminate flooring. 2 large bedrooms and full bath on 2nd floor. Finished 3rd floor. Fenced yard and off street parking in rear. Wood siding on exterior 3 sides - rear has vinyl siding. Please excuse all the boxes as owner is packing to move.

  13. 1992-07-01
    soldstatus $23,500
  14. 1978-08-01
    soldstatus $7,200

ⓘ 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
$1,492 · $124/mo
Projected year-2 tax
$1,638 · $136/mo
Expected delta
+$146/yr (+$12/mo · 9.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 74% 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
$11,976
− Mortgage interest
−$6,324
− Property taxes
−$1,492
− Insurance
−$564
− Repairs & maintenance
−$958
− Management
−$958
− Depreciation
−$3,284
Taxable loss
−$1,605
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$385
After-tax cash flow
$685/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)
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

+1468.1% since first listed
14 events — show timeline
  • 2026-04-25 Pending AHARMLS
  • 2026-04-08 Price Changed $112,900 AHARMLS
  • 2026-03-27 Relisted AHARMLS
  • 2026-01-31 Pending AHARMLS
  • 2026-01-05 Relisted AHARMLS
  • 2025-12-05 Pending AHARMLS
  • 2025-11-11 Relisted AHARMLS
  • 2025-09-29 Pending AHARMLS
  • 2025-09-22 Price Changed $117,900 AHARMLS
  • 2025-09-14 Listed $122,900 AHARMLS
  • 2022-03-25 Sold (MLS) $93,000 AHARMLS
  • 2022-02-08 Listed $93,000 AHARMLS
  • 1992-07-01 Sold (Public Records) $23,500 Public Records
  • 1978-08-01 Sold (Public Records) $7,200 Public Records

Property tax history

-2.5%/yr

Latest (2025): $1,492 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…