CashFlowRE
Sign in Sign up
1309 2nd Ave
B Composite 74.47
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
  • ARV discount +12.4/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$65,000

1309 2nd Ave · Altoona, PA 16602
3 bd · 1.0 ba · 1,505 sqft · SingleFamily · 243 Days on market
Built 1960 3,049 sqft lot $43/sqft · 11% below area Est $73k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2 story home will need completely remolded. Seller will be doing remolding but will sell AS IS now for Buyer to do their own work. Price will change when Owner starts work.

Key facts

  • 3,049 sq ft lot
  • Built 1960
  • Listed 242 days

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 $65k.

Deal economics

  • At list price, monthly cash flow is $432 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.3% 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; 5 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 $449 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 $18k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 243 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
Recommended offer $57,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 243 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 1960 — 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
1.71%
Cap rate
14.28%
Cash-on-cash
28.52%
DSCR
2.27
GRM
4.9

CMA / ARV

ARV (median comp)
$73,013
List price
$65,000
Delta
-10.98%
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
112 Pearl St 0.30mi 2/1.0 (-1) 1,497 (-0%) 4mo $89,900 $60 77
1320 Walton Ave 0.22mi 3/2.0 1,440 (-4%) 6mo $205,000 $142 74
705 2nd Ave 0.46mi 3/1.5 1,503 (-0%) 4mo $70,000 $47 73
1313 Grant Ave 0.29mi 3/2.0 1,371 (-9%) 1mo $245,000 $179 67
1518 1st Ave 0.20mi 2/1.0 (-1) 1,350 (-10%) 3mo $116,400 $86 66
818 Bell Ave 0.38mi 3/1.5 1,632 (+8%) 2mo $135,000 $83 65
1925 2nd Ave 0.49mi 3/1.0 1,435 (-5%) 6mo $71,000 $49 64
414 Grant Ave 0.72mi 3/1.0 1,518 (+1%) 2mo $110,000 $72 64
1603 Walton Ave 0.36mi 3/1.5 1,632 (+8%) 4mo $148,000 $91 64
1215 Madison Ave 0.61mi 3/1.5 1,565 (+4%) 6mo $216,000 $138 58
2306 5th Ave 0.72mi 3/1.0 1,602 (+6%) 3mo $122,900 $77 53
1925 Hudson Ave 0.68mi 3/1.0 1,376 (-9%) 6mo $93,000 $68 49

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
22.8%
Equity multiple
1.94×
Total profit
$17,026
Equity at exit
$9,692
10-year hold
IRR
30.8%
Equity multiple
3.77×
Total profit
$50,349
Equity at exit
$5,620

Cash invested: $18,200 (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
4.9×

Monthly cashflow live

Estimated rent
$1,109 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$76 /mo · $911/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$432

Break-even live

Break-even rent $562
Max offer price $65,000
Occupancy floor 56%

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
$16,250
Closing costs
$1,950
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 43d 1 0.83mi
201 2nd Ave Unit 2nd Fl Altoona, PA 3.0 1.0 1244 $790 $0.64 43d 1 0.88mi
2015 12th Ave Altoona, PA 3.0 1.0 1600 $1,200 $0.75 43d 1 0.99mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 43d 1 1.00mi
1489 Washington Ave Altoona, PA 3.0 1.5 1050 $850 $0.81 43d 1 1.12mi

Listing history 18 events

  1. 2026-06-19
    days on market $65,000 Active 243 DOM
  2. 2026-06-18
    days on market $65,000 Active 242 DOM
  3. 2026-06-17
    days on market $65,000 Active 241 DOM
  4. 2026-06-16
    days on market $65,000 Active 240 DOM
  5. 2026-06-15
    days on market $65,000 Active 239 DOM
  6. 2026-06-14
    days on market $65,000 Active 237 DOM
  7. 2026-06-13
    days on market $65,000 Active 236 DOM
  8. 2026-06-10
    days on market $65,000 Active 234 DOM
  9. 2026-06-09
    days on market $65,000 Active 233 DOM
  10. 2026-06-08
    days on market $65,000 Active 232 DOM
  11. 2026-06-07
    days on market $65,000 Active 231 DOM
  12. 2026-06-05
    days on market $65,000 Active 228 DOM
  13. 2026-06-03
    days on market $65,000 Active 227 DOM
  14. 2026-06-02
    days on market $65,000 Active 226 DOM
  15. 2026-06-01
    days on market $65,000 Active 225 DOM
  16. 2026-05-31
    days on market $65,000 Active 224 DOM
  17. 2026-05-30
    days on market $65,000 Active 223 DOM
  18. 2025-10-19
    listed $65,000 Active 172-char remark
    Show marketing remark (172 chars)

    2 story home will need completely remolded. Seller will be doing remolding but will sell AS IS now for Buyer to do their own work. Price will change when Owner starts work.

ⓘ 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
$911 · $76/mo
Projected year-2 tax
$969 · $81/mo
Expected delta
+$58/yr (+$5/mo · 6.4%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥95°F today · 17 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
$13,312
− Mortgage interest
−$3,641
− Property taxes
−$911
− Insurance
−$325
− Repairs & maintenance
−$1,065
− Management
−$1,065
− Depreciation
−$1,891
Taxable income
$4,414
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,059
After-tax cash flow
$4,130/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

1 event — show timeline
  • 2025-10-19 Listed $65,000 AHARMLS

Property tax history

-6.1%/yr

Latest (2025): $911 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…