CashFlowRE
Sign in Sign up
212 S 2nd St
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

$50,000

212 S 2nd St · Altoona, PA 16602
3 bd · 1.0 ba · 1,285 sqft · SingleFamily · 1 Days on market
Built 1926 2,178 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well maintained 3 BR brick home in nice quiet neighborhood. Off street parking, low maintenance fenced yard with nice rear deck. Living room with big bay window, formal dining room, eat-in kitchen, plus addition in back could be den/office or extra bdrm Motivated Seller!! East End area. .. Solid 3-4 BR brick home in nice quiet neighborhood with a park nearby. Off street parking, low maintenance fenced yard with nice rear deck. Good Mechanics. Living room with big bay window, formal dining room, eat-in kitchen, plus addition in back could be den/office or extra bedroom. Lg. inviting front porch has unique brick work and built in planters. Bedrooms freshly painted. Workbench, some cupboards and deep freezer in bsmt are included. Seller is offering a $1000 carpet allowance. Call Deb for more details at 931-2997.

Key facts

  • Newer roof
  • Off-street parking
  • 2,178 sq ft lot

Tags

OFF-STREET PARKINGNEWER ROOF

Property features AI

Exterior

  • Utilities: Public water
  • Home design: Single-family residence; Two levels
  • Construction: Aluminum siding; Brick; Metal roof
  • Exterior features: Deck; Porch; Level lot

Interior

  • Flooring: Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating (hot water); Ceiling fan(s)
  • Interior features: Walk-in closet(s); Basement

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 $50k.

Deal economics

  • At list price, monthly cash flow is $410 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($990 rent vs $50k).
  • Cap rate 16.1% 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 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 $346 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 $14k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 21y 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.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $50,000

Questions for the listing agent

  1. Built in 1926 — 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
1.98%
Cap rate
16.14%
Cash-on-cash
35.16%
DSCR
2.56
GRM
4.2

CMA / ARV

ARV (on-the-fly)
$123,360
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
412 E Logan Ave 0.40mi 3/1.5 1,302 (+1%) 1mo $211,000 $162 76
224 Hudson Ave 0.25mi 3/1.0 1,200 (-7%) 2mo $170,000 $142 76
408 Bell Ave 0.21mi 3/2.0 1,314 (+2%) 8mo $122,000 $93 76
224 E 3rd Ave 0.32mi 3/1.0 1,377 (+7%) 0mo $98,700 $72 73
409 2nd St 0.30mi 3/1.0 1,148 (-11%) 1mo $12,500 $11 67
801 3rd Ave 0.53mi 2/1.0 (-1) 1,288 (+0%) 9mo $35,000 $27 63
518 E Walton Ave 0.46mi 3/1.0 1,196 (-7%) 6mo $190,000 $159 62
431 E Logan Ave 0.45mi 3/1.0 1,380 (+7%) 8mo $189,900 $138 60
830 E Walton Ave 0.73mi 3/1.0 1,330 (+4%) 2mo $157,900 $119 59
425 E Logan Ave 0.44mi 3/1.0 1,406 (+9%) 7mo $135,000 $96 58
712 Logan Ave 0.51mi 3/1.0 1,403 (+9%) 9mo $88,000 $63 54
921 6th Ave 0.72mi 3/1.0 1,172 (-9%) 1mo $13,000 $11 51

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
30.8%
Equity multiple
2.29×
Total profit
$18,054
Equity at exit
$7,455
10-year hold
IRR
38.0%
Equity multiple
4.53×
Total profit
$49,487
Equity at exit
$4,323

Cash invested: $14,000 (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
4.2×

Monthly cashflow live

Estimated rent
$990 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$89 /mo · $1,066/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$410

Break-even live

Break-even rent $471
Max offer price $50,000
Occupancy floor 54%

Sensitivity live

Price -10% $438 -5% $424 +0% $410 +5% $396 +10% $382
Rent -10% $332 -5% $371 +0% $410 +5% $449 +10% $488
Rate -1.0pp $435 -0.5pp $423 base $410 +0.5pp $397 +1.0pp $384

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
$12,500
Closing costs
$1,500
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
201 2nd Ave Unit 2nd Fl Altoona, PA 3.0 1.0 1244 $790 $0.64 44d 1 0.12mi
1101 E Walton Ave Altoona, PA 2.0–3.0 1.0–1.5 975 $1,605 $1.65 44d 9 0.85mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 44d 1 1.18mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 44d 1 1.23mi

Listing history 6 events

  1. 2026-05-14
    status Pending
  2. 2026-05-13
    listed $50,000 Active
  3. 2006-11-27
    soldstatus $57,000 821-char remark
    Show marketing remark (821 chars)

    Well maintained 3 BR brick home in nice quiet neighborhood. Off street parking, low maintenance fenced yard with nice rear deck. Living room with big bay window, formal dining room, eat-in kitchen, plus addition in back could be den/office or extra bdrm Motivated Seller!! East End area. .. Solid 3-4 BR brick home in nice quiet neighborhood with a park nearby. Off street parking, low maintenance fenced yard with nice rear deck. Good Mechanics. Living room with big bay window, formal dining room, eat-in kitchen, plus addition in back could be den/office or extra bedroom. Lg. inviting front porch has unique brick work and built in planters. Bedrooms freshly painted. Workbench, some cupboards and deep freezer in bsmt are included. Seller is offering a $1000 carpet allowance. Call Deb for more details at 931-2997.

  4. 2006-11-27
    soldstatus $57,000
    Show marketing remark (821 chars)

    Well maintained 3 BR brick home in nice quiet neighborhood. Off street parking, low maintenance fenced yard with nice rear deck. Living room with big bay window, formal dining room, eat-in kitchen, plus addition in back could be den/office or extra bdrm Motivated Seller!! East End area. .. Solid 3-4 BR brick home in nice quiet neighborhood with a park nearby. Off street parking, low maintenance fenced yard with nice rear deck. Good Mechanics. Living room with big bay window, formal dining room, eat-in kitchen, plus addition in back could be den/office or extra bedroom. Lg. inviting front porch has unique brick work and built in planters. Bedrooms freshly painted. Workbench, some cupboards and deep freezer in bsmt are included. Seller is offering a $1000 carpet allowance. Call Deb for more details at 931-2997.

  5. 2005-08-24
    listed $59,900 821-char remark
    Show marketing remark (821 chars)

    Well maintained 3 BR brick home in nice quiet neighborhood. Off street parking, low maintenance fenced yard with nice rear deck. Living room with big bay window, formal dining room, eat-in kitchen, plus addition in back could be den/office or extra bdrm Motivated Seller!! East End area. .. Solid 3-4 BR brick home in nice quiet neighborhood with a park nearby. Off street parking, low maintenance fenced yard with nice rear deck. Good Mechanics. Living room with big bay window, formal dining room, eat-in kitchen, plus addition in back could be den/office or extra bedroom. Lg. inviting front porch has unique brick work and built in planters. Bedrooms freshly painted. Workbench, some cupboards and deep freezer in bsmt are included. Seller is offering a $1000 carpet allowance. Call Deb for more details at 931-2997.

  6. 1976-05-01
    soldstatus $6,000

ⓘ 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
$1,066 · $89/mo
Projected year-2 tax
$1,066 · $89/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 (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
$11,879
− Mortgage interest
−$2,801
− Property taxes
−$1,066
− Insurance
−$250
− Repairs & maintenance
−$950
− Management
−$950
− Depreciation
−$1,455
Taxable income
$4,407
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,058
After-tax cash flow
$3,864/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

+733.3% since first listed
6 events — show timeline
  • 2026-05-14 Pending AHARMLS
  • 2026-05-13 Listed $50,000 AHARMLS
  • 2006-11-27 Sold (Public Records) $57,000 Public Records
  • 2006-11-27 Sold (MLS) $57,000 AHARMLS
  • 2005-08-24 Listed $59,900 AHARMLS
  • 1976-05-01 Sold (Public Records) $6,000 Public Records

Property tax history

-10.1%/yr

Latest (2025): $1,066 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…