CashFlowRE
Sign in Sign up
601 E Walton Ave
B- Composite 68.03
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 +1.0/5.0
  • Appreciation +0.0/10.0

$39,000

601 E Walton Ave · Altoona, PA 16602
4 bd · 1.0 ba · 1,200 sqft · SingleFamily · 22 Days on market
Built 1900 Poor condition 6,098 sqft lot

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

Listing remarks

4BR / 1BA brick home packed with character and opportunity! Features include beautiful cherry wood flooring throughout, stunning stained glass picture windows, a finished attic, unfinished full basement, and a 1.5-car garage on a concrete pad. Solid brick exterior with plenty of original charm. Property needs repairs and updates, including roof replacement, kitchen and bathroom renovations, deck repair, and some window work. Excellent investment opportunity for investors or renovators looking to bring this property back to life!

Key facts

  • 6,098 sq ft lot
  • Garage
  • Built 1900

Property features AI

Finance

  • Other: Ownership is fee simple; Year built estimated
  • Financial info:
  • HOA & community:

Exterior

  • Parking: Attached front-entry garage (1-car)
  • Security:
  • Utilities: Public sewer (no septic system); Other water source
  • Home design: Detached structure; Above-grade finished living space (about 1,200); Entry faces front (front-entry garage)
  • Construction: Brick construction; Crawl space foundation; Above-grade and below-grade structures
  • Exterior features: No tidal water on lot; Lot dimensions recorded by assessor

Interior

  • Kitchen:
  • Bedrooms: Four main-level bedrooms
  • Flooring:
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Central heating
  • Interior features: Estimated living area; Unfinished basement
  • Laundry & utility:

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 4-bed/1.0-bath single-family listed at $39k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $876 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $39k).
  • Recommended offer: $38k (1.5% below list) — sets the bar for market timing.
  • Cap rate 33.2% vs local median 5.9% 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; 2 comparable units currently listed for rent nearby; 99 units permitted in Blair County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($55k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $270 of loan paydown is wiped out by about $1k 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 $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($38k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $38,415 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
3.72%
Cap rate
33.23%
Cash-on-cash
96.22%
DSCR
5.28
GRM
2.2

CMA / ARV

ARV (on-the-fly)
$142,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
518 E Walton Ave 0.05mi 3/1.0 (-1) 1,196 (-0%) 6mo $190,000 $159 87
412 E Logan Ave 0.17mi 3/1.5 (-1) 1,302 (+8%) 1mo $211,000 $162 70
830 E Walton Ave 0.22mi 3/1.0 (-1) 1,330 (+11%) 2mo $157,900 $119 65
224 Hudson Ave 0.60mi 3/1.0 (-1) 1,200 (0%) 2mo $170,000 $142 65
821 E Caroline Ave 0.33mi 3/1.0 (-1) 1,080 (-10%) 2mo $140,000 $130 62
125 Crawford Ave 0.51mi 3/1.0 (-1) 1,224 (+2%) 10mo $128,900 $105 60
431 E Logan Ave 0.15mi 3/1.0 (-1) 1,380 (+15%) 8mo $189,900 $138 56
409 2nd St 0.65mi 3/1.0 (-1) 1,148 (-4%) 2mo $12,500 $11 56
224 E 3rd Ave 0.41mi 3/1.0 (-1) 1,377 (+15%) 1mo $98,700 $72 50
309 Grant Ave 0.63mi 3/1.0 (-1) 1,254 (+4%) 11mo $124,900 $100 49
716 E Hartzell Ave 0.35mi 3/1.5 (-1) 1,024 (-15%) 11mo $109,900 $107 43
408 Bell Ave 0.71mi 3/2.0 (-1) 1,314 (+10%) 8mo $122,000 $93 35

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
97.2%
Equity multiple
5.53×
Total profit
$49,469
Equity at exit
$5,815
10-year hold
IRR
99.8%
Equity multiple
11.53×
Total profit
$114,974
Equity at exit
$3,372

Cash invested: $10,920 (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
2.2×

Monthly cashflow live

Estimated rent
$1,450 medium interval (Pro) →
Mortgage (P&I)
$205
Tax est. 1.5%
$49 /mo · $585/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$876

Break-even live

Break-even rent $341
Max offer price $39,000
Occupancy floor 35%

Sensitivity live

Price -10% $903 -5% $889 +0% $876 +5% $862 +10% $849
Rent -10% $761 -5% $818 +0% $876 +5% $933 +10% $990
Rate -1.0pp $895 -0.5pp $886 base $876 +0.5pp $865 +1.0pp $855

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
$9,750
Closing costs
$1,170
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1101 E Walton Ave Altoona, PA 2.0–3.0 1.0–1.5 975 $1,605 $1.65 45d 9 0.34mi
201 2nd Ave Unit 2nd Fl Altoona, PA 3.0 1.0 1244 $790 $0.64 45d 1 0.56mi

Listing history 16 events

  1. 2026-06-21
    days on market $39,000 Active 22 DOM
  2. 2026-06-19
    days on market $39,000 Active 20 DOM
  3. 2026-06-18
    days on market $39,000 Active 19 DOM
  4. 2026-06-17
    price $39,000 Active 18 DOM
  5. 2026-06-17
    days on market $49,000 Active 18 DOM
  6. 2026-06-16
    days on market $49,000 Active 17 DOM
  7. 2026-06-15
    days on market $49,000 Active 16 DOM
  8. 2026-06-14
    pricedays on market $49,000 Active 14 DOM
  9. 2026-06-13
    pricedays on market $59,000 Active 13 DOM
  10. 2026-06-10
    days on market $69,000 Active 11 DOM
  11. 2026-06-09
    days on market $69,000 Active 10 DOM
  12. 2026-06-08
    days on market $69,000 Active 9 DOM
  13. 2026-06-07
    pricedays on market $69,000 Active 8 DOM
  14. 2026-06-05
    days on market $89,000 Active 5 DOM
  15. 2026-06-03
    remarks 534-char remark
  16. 2026-06-03
    listed $89,000 Active 4 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 3/10 Moderate
  • 🌡 Heat 3/10 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
$17,394
− Mortgage interest
−$2,185
− Property taxes
−$585
− Insurance
−$195
− Repairs & maintenance
−$1,392
− Management
−$1,392
− Depreciation
−$1,135
Taxable income
$10,512
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,523
After-tax cash flow
$7,984/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 · 8 photos

Poor 20/100 Extensive rehab

This property requires extensive repairs and updates, including roof replacement, exterior repainting, kitchen and bathroom renovations, HVAC and mechanical system replacement, and landscaping and fencing repair. The home's poor condition and lack of updates significantly reduce its value, but it presents a great investment opportunity for investors looking to bring it back to life.

Repairs flagged

  • Major roof replacement — The roof appears to be in poor condition, with visible damage and potential leaks.
  • Major exterior repainting — The exterior brick is in poor condition, with visible cracks and discoloration.
  • Major kitchen renovation — The kitchen appears to be in poor condition, with visible damage and potential mold.
  • Major bathroom renovation — The bathrooms appear to be in poor condition, with visible damage and potential mold.
  • Major HVAC and mechanical system replacement — The HVAC and mechanical systems appear to be in poor condition, with visible damage and potential leaks.
  • Major landscaping and fencing repair — The landscaping and fencing appear to be in poor condition, with overgrown vegetation and potential safety hazards.

Value-add opportunities

  • Resale roof replacement — A new roof will significantly improve the home's appearance and increase its resale value.
  • Resale exterior repainting — A fresh coat of paint will improve the home's appearance and increase its resale value.
  • Resale kitchen renovation — A modern kitchen will increase the home's appeal and increase its resale value.
  • Resale bathroom renovation — Modern bathrooms will increase the home's appeal and increase its resale value.
  • Resale HVAC and mechanical system replacement — A new HVAC and mechanical system will improve the home's comfort and increase its resale value.
  • Resale landscaping and fencing repair — A well-maintained landscape and fencing will improve the home's curb appeal and increase its resale value.
  • Resale interior wall repairs — Repairing the interior walls will improve the home's appearance and increase its resale value.
  • Rental landscaping and fencing repair — A well-maintained landscape and fencing will improve the home's curb appeal and increase its rental value.
  • Rental HVAC and mechanical system replacement — A new HVAC and mechanical system will improve the home's comfort and increase its rental value.
  • Rental kitchen renovation — A modern kitchen will increase the home's appeal and increase its rental value.
  • Rental bathroom renovation — Modern bathrooms will increase the home's appeal and increase its rental value.
  • Rental roof replacement — A new roof will significantly improve the home's appearance and increase its rental value.
  • Rental exterior repainting — A fresh coat of paint will improve the home's appearance and increase its rental value.
  • Rental interior wall repairs — Repairing the interior walls will improve the home's appearance and increase its rental value.
  • Rental landscaping and fencing repair — A well-maintained landscape and fencing will improve the home's curb appeal and increase its rental value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof replacement · The roof appears to be in poor condition, with visible damage and potential leaks. Major $15,000–50,000
exterior repainting · The exterior brick is in poor condition, with visible cracks and discoloration. Major $15,000–50,000
kitchen renovation · The kitchen appears to be in poor condition, with visible damage and potential mold. Major $15,000–50,000
bathroom renovation · The bathrooms appear to be in poor condition, with visible damage and potential mold. Major $15,000–50,000
HVAC and mechanical system replacement · The HVAC and mechanical systems appear to be in poor condition, with visible damage and potential leaks. Major $15,000–50,000
landscaping and fencing repair · The landscaping and fencing appear to be in poor condition, with overgrown vegetation and potential safety hazards. Major $15,000–50,000
Total estimated repair cost · 6 items $90,000–300,000

Value-add ROI direction

  • Resale roof replacement — A new roof will significantly improve the home's appearance and increase its resale value.
  • Resale exterior repainting — A fresh coat of paint will improve the home's appearance and increase its resale value.
  • Resale kitchen renovation — A modern kitchen will increase the home's appeal and increase its resale value.
  • Resale bathroom renovation — Modern bathrooms will increase the home's appeal and increase its resale value.
  • Resale HVAC and mechanical system replacement — A new HVAC and mechanical system will improve the home's comfort and increase its resale value.
  • Resale landscaping and fencing repair — A well-maintained landscape and fencing will improve the home's curb appeal and increase its resale value.
  • Resale interior wall repairs — Repairing the interior walls will improve the home's appearance and increase its resale value.
  • Rental landscaping and fencing repair — A well-maintained landscape and fencing will improve the home's curb appeal and increase its rental value.
  • Rental HVAC and mechanical system replacement — A new HVAC and mechanical system will improve the home's comfort and increase its rental value.
  • Rental kitchen renovation — A modern kitchen will increase the home's appeal and increase its rental value.
  • Rental bathroom renovation — Modern bathrooms will increase the home's appeal and increase its rental value.
  • Rental roof replacement — A new roof will significantly improve the home's appearance and increase its rental value.
  • Rental exterior repainting — A fresh coat of paint will improve the home's appearance and increase its rental value.
  • Rental interior wall repairs — Repairing the interior walls will improve the home's appearance and increase its rental value.
  • Rental landscaping and fencing repair — A well-maintained landscape and fencing will improve the home's curb appeal and increase its rental 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)
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

1 event — show timeline
  • 2026-05-30 Listed $89,000 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…