CashFlowRE
Sign in Sign up
1609 20th Ave
B- Composite 67.34
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 +25.7/30.0
  • ARV discount +14.5/15.0
  • DSCR +8.6/10.0
  • 1% rule +6.5/10.0
  • 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

$89,500

1609 20th Ave · Altoona, PA 16601
3 bd · 1.0 ba · 1,710 sqft · SingleFamily · 97 Days on market
Built 1920 1,742 sqft lot Est $106k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great Investment opportunity 3 Bedroom 1 bath currently rented at $800/Month low taxes good rental history . Great Investment Property or owner occupant Purchase , Also other property at 708 N. 5th ave. can be also purchased as a package , Call listing agent for package price.

Key facts

  • 1,742 sq ft lot
  • Built 1920
  • Listed 97 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 $90k.

Deal economics

  • At list price, monthly cash flow is $216 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $81k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% 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; 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 $619 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.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($81k) is reasonable based on typical stale-listing flexibility.
  • 5 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.
  • Current owner paid $70k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $81,445 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 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
1.15%
Cap rate
9.18%
Cash-on-cash
10.33%
DSCR
1.46
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$106,020
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1605 22nd Ave 0.11mi 3/1.0 1,621 (-5%) 1mo $139,900 $86 85
1329-31 21st Ave 0.20mi 3/1.5 1,786 (+4%) 3mo $195,000 $109 79
2408 12th St 0.46mi 3/1.5 1,707 (-0%) 1mo $230,000 $135 75
1419 21st Ave 0.15mi 3/1.5 1,862 (+9%) 3mo $116,250 $62 74
1225 19th Ave 0.30mi 3/2.0 1,600 (-6%) 2mo $138,500 $87 70
1406 20th Ave 0.16mi 4/1.0 (+1) 1,558 (-9%) 4mo $27,000 $17 69
1611 21st Ave 0.06mi 3/2.0 1,944 (+14%) 3mo $83,000 $43 68
1008 21st Ave 0.50mi 4/1.0 (+1) 1,749 (+2%) 2mo $59,500 $34 67
1009 22nd Ave 0.51mi 3/1.5 1,791 (+5%) 1mo $75,000 $42 66
2022 Pine Ave 0.61mi 2/1.0 (-1) 1,740 (+2%) 1mo $48,000 $28 63
1308 17th Ave 0.29mi 3/2.0 1,483 (-13%) 5mo $54,800 $37 56
2809 13th St 0.58mi 4/2.0 (+1) 1,812 (+6%) 1mo $235,000 $130 54

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
-0.8%
Equity multiple
0.97×
Total profit
$-766
Equity at exit
$13,345
10-year hold
IRR
8.9%
Equity multiple
1.68×
Total profit
$17,024
Equity at exit
$7,738

Cash invested: $25,060 (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
7.3×

Monthly cashflow live

Estimated rent
$1,025 high interval (Pro) →
Mortgage (P&I)
$469
Tax from tax record
$88 /mo · $1,050/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$216

Break-even live

Break-even rent $752
Max offer price $89,500
Occupancy floor 74%

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
$22,375
Closing costs
$2,685
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
1489 Washington Ave Altoona, PA 3.0 1.5 1050 $850 $0.81 43d 1 0.10mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 43d 1 0.36mi
2015 12th Ave Altoona, PA 3.0 1.0 1600 $1,200 $0.75 43d 1 0.44mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 43d 1 0.47mi
201 2nd Ave Unit 2nd Fl Altoona, PA 3.0 1.0 1244 $790 $0.64 43d 1 1.48mi

Listing history 12 events

  1. 2026-04-14
    status Pending
  2. 2026-01-07
    listed $89,500 Active
  3. 2022-03-11
    soldstatus $70,000
  4. 2022-03-10
    soldstatus $70,000
  5. 2022-01-27
    listed $70,000
  6. 2008-04-24
    soldstatus $45,000
  7. 2008-04-11
    soldstatus $45,000
  8. 2007-05-25
    listed $49,900
  9. 2006-04-13
    soldstatus $10,500
  10. 2006-01-31
    listed $14,900
  11. 2005-08-24
    listed $19,900
  12. 2002-04-19
    soldstatus $28,900

ⓘ 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
$1,050 · $88/mo
Projected year-2 tax
$1,232 · $103/mo
Expected delta
+$182/yr (+$15/mo · 17.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 75% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 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
$12,302
− Mortgage interest
−$5,013
− Property taxes
−$1,050
− Insurance
−$448
− Repairs & maintenance
−$984
− Management
−$984
− Depreciation
−$2,604
Taxable income
$1,218
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$292
After-tax cash flow
$2,296/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

+209.7% since first listed
12 events — show timeline
  • 2026-04-14 Pending AHARMLS
  • 2026-01-07 Listed $89,500 AHARMLS
  • 2022-03-11 Sold (Public Records) $70,000 Public Records
  • 2022-03-10 Sold (MLS) $70,000 AHARMLS
  • 2022-01-27 Listed $70,000 AHARMLS
  • 2008-04-24 Sold (Public Records) $45,000 Public Records
  • 2008-04-11 Sold (MLS) $45,000 AHARMLS
  • 2007-05-25 Listed $49,900 AHARMLS
  • 2006-04-13 Sold (MLS) $10,500 AHARMLS
  • 2006-01-31 Listed $14,900 AHARMLS
  • 2005-08-24 Listed $19,900 AHARMLS
  • 2002-04-19 Sold (Public Records) $28,900 Public Records

Property tax history

-5.8%/yr

Latest (2025): $1,050 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…