CashFlowRE
Sign in Sign up
404 Cherry Ave Multi-family
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

$110,000

404 Cherry Ave · Altoona, PA 16601
4 bd · 1.0 ba · 1,657 sqft · MultiFamily · 43 Days on market
Built 1905 2,178 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Double alley house with seperate utilities. Double alley house with seperate utilities and updated electric

Key facts

  • Newer carpeting
  • 2,178 sq ft lot
  • Garage

Tags

FIRST-FLOOR LAUNDRY ROOMOVERSIZED ONE-CAR GARAGENEWER LAMINATE FLOORINGNEWER CARPETING

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 multifamily listed at $110k.

Deal economics

  • At list price, monthly cash flow is $672 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.3% 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.
  • Zoned schools: Altoona Area Jr Hs (math 21% / reading 45%, grade F, #346 of 512 statewide, top 69%, 1,727 students, 71% FRL) — zoned schools average 71% FRL vs 54% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 186 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 46d 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 $761 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 20y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $8k; list at $110k implies a 1194% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1905 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $106,700 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1905 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.72%
Cap rate
14.35%
Cash-on-cash
28.77%
DSCR
2.28
GRM
4.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.0%
Equity multiple
1.81×
Total profit
$25,044
Equity at exit
$16,401
10-year hold
IRR
28.2%
Equity multiple
3.51×
Total profit
$77,201
Equity at exit
$9,511

Cash invested: $30,800 (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
9.7×

Monthly cashflow live

Estimated rent
$1,897 high interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$398
Net cashflow
$672

Break-even live

Break-even rent $1,046
Max offer price $110,000
Occupancy floor 60%

Sensitivity live

Price -10% $748 -5% $710 +0% $672 +5% $634 +10% $596
Rent -10% $522 -5% $597 +0% $672 +5% $747 +10% $822
Rate -1.0pp $727 -0.5pp $700 base $672 +0.5pp $643 +1.0pp $614

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $1,897

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
$27,500
Closing costs
$3,300
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 45d 1 0.37mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 45d 1 0.61mi
201 2nd Ave Unit 2nd Fl Altoona, PA 3.0 1.0 1244 $790 $0.64 45d 1 0.84mi
1489 Washington Ave Altoona, PA 3.0 1.5 1050 $850 $0.81 45d 1 0.92mi
2015 12th Ave Altoona, PA 3.0 1.0 1600 $1,200 $0.75 45d 1 1.14mi
2708 Wehnwood Rd Altoona, PA 1.0–4.0 1.0–1.5 960 $1,200 $1.25 45d 5 1.15mi

Listing history 5 events

  1. 2026-03-19
    status Pending
  2. 2026-02-04
    listed $110,000 Active
  3. 2024-08-07
    price $99,000
  4. 2006-03-31
    soldstatus $8,500 107-char remark
    Show marketing remark (107 chars)

    Double alley house with seperate utilities. Double alley house with seperate utilities and updated electric

  5. 2006-01-30
    listed $11,000 107-char remark
    Show marketing remark (107 chars)

    Double alley house with seperate utilities. Double alley house with seperate utilities and updated electric

ⓘ 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 7/10 Severe FEMA zone X (unshaded) · 76% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥95°F today · 19 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
$22,764
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$1,348
− Repairs & maintenance
−$1,821
− Management
−$1,821
− Depreciation
−$3,200
Taxable income
$6,763
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,623
After-tax cash flow
$6,441/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

+900.0% since first listed
5 events — show timeline
  • 2026-03-19 Pending AHARMLS
  • 2026-02-04 Listed $110,000 AHARMLS
  • 2024-08-07 Price Changed $99,000 AHARMLS
  • 2006-03-31 Sold (MLS) $8,500 AHARMLS
  • 2006-01-30 Listed $11,000 AHARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…