CashFlowRE
Sign in Sign up
3022 Spruce 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

$56,000

3022 Spruce Ave · Altoona, PA 16601
3 bd · 1.0 ba · 1,344 sqft · SingleFamily · 107 Days on market
Built 1920 2,613 sqft lot $42/sqft · 56% below area

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

Listing remarks MLS

Great Starter Home or Investment Property! This Charming 3 Br, 1 Full Bath home offers comfort & potential in a convenient location. Enjoy cozy evenings by the wood burning fireplace and appreciate the benefits of updated electric and a newer furnace for peace of mind. Roof is approx 12yr. Situated on a desirable corner lot, with possible parking in the rear. Located close to shopping and everyday amenities. This home is a fantastic opportunity for homeowners and investors alike.

Key facts

  • Possible parking
  • Newer furnace
  • Updated electric

Tags

WOOD BURNING FIREPLACEUPDATED ELECTRICNEWER FURNACECORNER LOTPOSSIBLE PARKINGCONVENIENT 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/1.0-bath single-family listed at $56k.

Deal economics

  • At list price, monthly cash flow is $428 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $56k).
  • Recommended offer: $51k (9.0% below list) — sets the bar for market timing.
  • Cap rate 15.5% 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; 4 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 $387 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 $16k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 107 days — a 9% lower offer ($51k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $16k; list at $56k implies a 261% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $50,960 (9.0% below list)

Questions for the listing agent

  1. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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. 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
1.90%
Cap rate
15.47%
Cash-on-cash
32.77%
DSCR
2.46
GRM
4.4

CMA / ARV

ARV (median comp)
$128,552
List price
$56,000
Delta
-56.44%
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
2817 Oak Ave 0.25mi 3/1.0 1,328 (-1%) 6mo $136,000 $102 82
2627 Oak Ave 0.38mi 3/1.5 1,320 (-2%) 0mo $144,900 $110 77
2716 Maple Ave 0.33mi 3/2.0 1,336 (-1%) 6mo $164,500 $123 74
884 Millville Rd 0.25mi 3/1.0 1,200 (-11%) 1mo $75,000 $63 70
939 29th St 0.17mi 3/1.0 1,494 (+11%) 5mo $108,000 $72 69
887 Millville Rd 0.25mi 3/1.0 1,150 (-14%) 2mo $184,000 $160 63
851 36th St 0.64mi 3/1.0 1,314 (-2%) 5mo $155,000 $118 63
3605 Broad Ave 0.65mi 2/1.0 (-1) 1,355 (+1%) 1mo $140,000 $103 62
2710 7th Ave 0.63mi 3/1.0 1,400 (+4%) 3mo $125,000 $89 61
2610 Maple Ave 0.43mi 3/1.0 1,168 (-13%) 3mo $152,000 $130 56
3712 W Chestnut Ave 0.72mi 3/1.5 1,441 (+7%) 6mo $210,000 $146 47
3717 Oak Ave 0.70mi 3/1.0 1,160 (-14%) 0mo $55,000 $47 44

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
27.9%
Equity multiple
2.16×
Total profit
$18,230
Equity at exit
$8,350
10-year hold
IRR
35.4%
Equity multiple
4.26×
Total profit
$51,121
Equity at exit
$4,842

Cash invested: $15,680 (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
4.4×

Monthly cashflow live

Estimated rent
$1,063 medium interval (Pro) →
Mortgage (P&I)
$294
Tax from tax record
$95 /mo · $1,138/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$428

Break-even live

Break-even rent $521
Max offer price $56,000
Occupancy floor 55%

Sensitivity live

Price -10% $460 -5% $444 +0% $428 +5% $412 +10% $397
Rent -10% $344 -5% $386 +0% $428 +5% $470 +10% $512
Rate -1.0pp $456 -0.5pp $442 base $428 +0.5pp $414 +1.0pp $399

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
$14,000
Closing costs
$1,680
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
2015 12th Ave Altoona, PA 3.0 1.0 1600 $1,200 $0.75 44d 1 0.89mi
3925 Burgoon Rd Altoona, PA 3.0 1.0 1500 $895 $0.60 44d 1 0.97mi
1489 Washington Ave Altoona, PA 3.0 1.5 1050 $850 $0.81 44d 1 1.17mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 44d 1 1.41mi

Listing history 19 events

  1. 2026-06-17
    status $56,000 Pending 107 DOM
  2. 2026-06-17
    days on market $56,000 Active 107 DOM
  3. 2026-06-16
    days on market $56,000 Active 106 DOM
  4. 2026-06-15
    days on market $56,000 Active 105 DOM
  5. 2026-06-14
    days on market $56,000 Active 103 DOM
  6. 2026-06-13
    days on market $56,000 Active 102 DOM
  7. 2026-06-10
    days on market $56,000 Active 100 DOM
  8. 2026-06-09
    days on market $56,000 Active 99 DOM
  9. 2026-06-08
    days on market $56,000 Active 98 DOM
  10. 2026-06-07
    days on market $56,000 Active 97 DOM
  11. 2026-06-05
    days on market $56,000 Active 94 DOM
  12. 2026-06-03
    days on market $56,000 Active 93 DOM
  13. 2026-06-02
    pricedays on market $56,000 Active 92 DOM
  14. 2026-06-01
    days on market $58,900 Active 91 DOM
  15. 2026-05-31
    days on market $58,900 Active 90 DOM
  16. 2026-05-30
    days on market $58,900 Active 89 DOM
  17. 2026-04-14
    price $58,900 490-char remark
    Show marketing remark (490 chars)

    Great Starter Home or Investment Property! This Charming 3 Br, 1 Full Bath home offers comfort & potential in a convenient location. Enjoy cozy evenings by the wood burning fireplace and appreciate the benefits of updated electric and a newer furnace for peace of mind. Roof is approx 12yr. Situated on a desirable corner lot, with possible parking in the rear. Located close to shopping and everyday amenities. This home is a fantastic opportunity for homeowners and investors alike.

  18. 2026-03-02
    listed $65,900 Active 490-char remark
    Show marketing remark (490 chars)

    Great Starter Home or Investment Property! This Charming 3 Br, 1 Full Bath home offers comfort & potential in a convenient location. Enjoy cozy evenings by the wood burning fireplace and appreciate the benefits of updated electric and a newer furnace for peace of mind. Roof is approx 12yr. Situated on a desirable corner lot, with possible parking in the rear. Located close to shopping and everyday amenities. This home is a fantastic opportunity for homeowners and investors alike.

  19. 1988-03-01
    soldstatus $15,500

ⓘ 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
$1,138 · $95/mo
Projected year-2 tax
$1,138 · $95/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 4/10 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
$12,761
− Mortgage interest
−$3,137
− Property taxes
−$1,138
− Insurance
−$280
− Repairs & maintenance
−$1,021
− Management
−$1,021
− Depreciation
−$1,629
Taxable income
$4,535
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,088
After-tax cash flow
$4,050/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

+280.0% since first listed
3 events — show timeline
  • 2026-04-14 Price Changed $58,900 AHARMLS
  • 2026-03-02 Listed $65,900 AHARMLS
  • 1988-03-01 Sold (Public Records) $15,500 Public Records

Property tax history

-4.7%/yr

Latest (2025): $1,138 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…