CashFlowRE
Sign in Sign up
2111 5th 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

$59,900

2111 5th Ave · Altoona, PA 16602
3 bd · 1.0 ba · 2,030 sqft · SingleFamily · 28 Days on market
Built 1896 3,920 sqft lot

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

Listing remarks

Great investment opportunity or starter home. 2-story home has 3 bedrooms and a full bath. Main level features a large living room, dining room, eat in kitchen & laundry. 3 bedrooms on second floor. Walk up attic makes a nice bonus room or storage.

Key facts

  • Walk up attic
  • Eat in kitchen
  • 2 story home

Tags

2 STORY HOMELARGE LIVING AND DINING ROOMEAT IN KITCHENWALK UP ATTIC

Property features AI

Exterior

  • Utilities: Public water
  • Home design: Single-family residence; Two stories
  • Construction: Wood siding
  • Exterior features: Porch; Shingle roof

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Heating present
  • Interior features: Basement; 9 total rooms

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 $60k.

Deal economics

  • At list price, monthly cash flow is $531 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $59k (1.5% below list) — sets the bar for market timing.
  • Cap rate 16.9% 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; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d 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 $414 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 $17k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($59k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $15k; list at $60k implies a 299% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1896 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $59,001 (1.5% below list)

Questions for the listing agent

  1. Built in 1896 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.95%
Cap rate
16.94%
Cash-on-cash
38.02%
DSCR
2.69
GRM
4.3

CMA / ARV

ARV (on-the-fly)
$156,310
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2013 4th Ave 0.09mi 3/1.5 2,118 (+4%) 4mo $80,000 $38 83
2115 5th Ave 0.01mi 3/2.5 1,862 (-8%) 6mo $78,000 $42 75
2522 Dysart Ave 0.31mi 4/1.5 (+1) 2,052 (+1%) 5mo $174,900 $85 73
1500 3rd Ave 0.44mi 4/1.5 (+1) 2,005 (-1%) 1mo $66,500 $33 69
1921 Grant Ave 0.47mi 3/2.0 2,088 (+3%) 1mo $228,000 $109 69
507 S 22nd St 0.48mi 4/2.0 (+1) 2,014 (-1%) 7mo $189,900 $94 61
614 S 22nd St 0.56mi 2/1.5 (-1) 2,045 (+1%) 6mo $155,000 $76 61
2717 Maple Ave 0.68mi 3/2.0 2,045 (+1%) 4mo $158,000 $77 60
1818 Bell Ave 0.37mi 3/1.5 2,308 (+14%) 1mo $209,000 $91 57
2204-06 Hudson Ave 0.56mi 3/1.0 1,846 (-9%) 5mo $170,000 $92 54
1308 1st Ave 0.62mi 4/1.0 (+1) 1,866 (-8%) 8mo $85,000 $46 46
2022 Pine Ave 0.53mi 2/1.0 (-1) 1,740 (-14%) 1mo $48,000 $28 45

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
34.1%
Equity multiple
2.44×
Total profit
$24,137
Equity at exit
$8,931
10-year hold
IRR
40.9%
Equity multiple
4.85×
Total profit
$64,605
Equity at exit
$5,179

Cash invested: $16,772 (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
4.3×

Monthly cashflow live

Estimated rent
$1,166 medium interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$51 /mo · $611/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$531

Break-even live

Break-even rent $494
Max offer price $59,900
Occupancy floor 49%

Sensitivity live

Price -10% $565 -5% $548 +0% $531 +5% $514 +10% $497
Rent -10% $439 -5% $485 +0% $531 +5% $577 +10% $623
Rate -1.0pp $561 -0.5pp $547 base $531 +0.5pp $516 +1.0pp $500

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
$14,975
Closing costs
$1,797
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 0.68mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 44d 1 0.88mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 44d 1 1.15mi
3925 Burgoon Rd Altoona, PA 3.0 1.0 1500 $895 $0.60 44d 1 1.31mi

Listing history 19 events

  1. 2026-06-19
    days on market $59,900 Active 28 DOM
  2. 2026-06-18
    days on market $59,900 Active 27 DOM
  3. 2026-06-17
    days on market $59,900 Active 26 DOM
  4. 2026-06-16
    days on market $59,900 Active 25 DOM
  5. 2026-06-15
    days on market $59,900 Active 24 DOM
  6. 2026-06-14
    days on market $59,900 Active 22 DOM
  7. 2026-06-13
    days on market $59,900 Active 21 DOM
  8. 2026-06-10
    days on market $59,900 Active 19 DOM
  9. 2026-06-09
    days on market $59,900 Active 18 DOM
  10. 2026-06-08
    days on market $59,900 Active 17 DOM
  11. 2026-06-07
    days on market $59,900 Active 16 DOM
  12. 2026-06-05
    days on market $59,900 Active 13 DOM
  13. 2026-06-03
    days on market $59,900 Active 12 DOM
  14. 2026-06-02
    days on market $59,900 Active 11 DOM
  15. 2026-06-01
    days on market $59,900 Active 10 DOM
  16. 2026-05-31
    days on market $59,900 Active 9 DOM
  17. 2026-05-30
    days on market $59,900 Active 8 DOM
  18. 2026-05-22
    listed $59,900 Active
  19. 2011-12-13
    soldstatus $15,000

ⓘ 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
$611 · $51/mo
Projected year-2 tax
$779 · $65/mo
Expected delta
+$168/yr (+$14/mo · 27.4%)

ⓘ 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 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
$13,995
− Mortgage interest
−$3,355
− Property taxes
−$611
− Insurance
−$300
− Repairs & maintenance
−$1,120
− Management
−$1,120
− Depreciation
−$1,743
Taxable income
$5,747
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,379
After-tax cash flow
$4,997/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

+299.3% since first listed
2 events — show timeline
  • 2026-05-22 Listed $59,900 AHARMLS
  • 2011-12-13 Sold (Public Records) $15,000 Public Records

Property tax history

-12.2%/yr

Latest (2025): $611 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…