CashFlowRE
Sign in Sign up
1127 N 4th Ave
B+ Composite 75.65
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 +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • 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

$89,900

1127 N 4th Ave · Altoona, PA 16601
3 bd · 1.0 ba · 1,118 sqft · SingleFamily · 39 Days on market
Built 1905 0.84 ac lot $80/sqft · 21% below area Est $113k · 21% under ↓ 10% since listing

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

Listing remarks

Come check out this 3-bedroom, 1-bath home (two bedrooms are captive). The main level features new flooring and new drywall ceilings between the kitchen and living room, giving the space a fresh feel. The kitchen includes a newer refrigerator and dishwasher, and the washer and dryer are included (all appliances are as-is. ) Upstairs, you'll find a bathroom with a new sink and toilet. Mechanicals are taken care of too, with a newer furnace and newer hot water tank already in place. Enjoy outdoor living on the welcoming front porch or relax on the private screened-in back porch. This property also includes a second 50 ft lot in the side, offering extra space for future possibilities. A drivew

Key facts

  • Newer dishwasher
  • New flooring
  • New sink

Tags

NEW FLOORINGNEW DRYWALL CEILINGSNEWER REFRIGERATORNEWER DISHWASHERNEW SINKNEW TOILET

Property features AI

Exterior

  • Utilities: Public water
  • Home design: Single-family residence; Updated/remodeled condition; Two levels
  • Construction: Shingle roof
  • Exterior features: Porch; Level lot

Interior

  • Kitchen: Dishwasher; Oven; Refrigerator
  • Bedrooms: 7 total rooms (includes bedrooms and living spaces)
  • Flooring: Vinyl; Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Ceiling fan(s) for cooling
  • Interior features: Eat-in kitchen; Basement
  • Laundry & utility: Washer; Dryer

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 $394 ($5k/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: $87k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.5% 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; 3 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 $622 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 $25k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,203 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.36%
Cap rate
11.55%
Cash-on-cash
18.77%
DSCR
1.84
GRM
6.1

CMA / ARV

ARV (median comp)
$113,305
List price
$89,900
Delta
-20.66%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1115 N 4th Ave 0.03mi 3/1.0 1,223 (+9%) 11mo $55,000 $45 74
1104 N 5th Ave 0.06mi 2/1.0 (-1) 1,269 (+14%) 4mo $23,900 $19 66
621 N 10th Ave 0.55mi 3/1.0 1,043 (-7%) 5mo $23,500 $23 59
1419 N 7th Ave 0.34mi 3/2.0 1,244 (+11%) 5mo $219,000 $176 57
1815 N 4th Ave 0.65mi 3/2.0 1,144 (+2%) 7mo $145,600 $127 56
212 Penny Ln 0.72mi 3/1.0 1,152 (+3%) 22mo $123,500 $107 43
301 N 6th Ave 0.73mi 3/1.5 1,170 (+5%) 22mo $42,500 $36 38

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
10.6%
Equity multiple
1.42×
Total profit
$10,495
Equity at exit
$13,404
10-year hold
IRR
19.6%
Equity multiple
2.64×
Total profit
$41,381
Equity at exit
$7,773

Cash invested: $25,172 (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
6.1×

Monthly cashflow live

Estimated rent
$1,224 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$65 /mo · $775/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$394

Break-even live

Break-even rent $726
Max offer price $89,900
Occupancy floor 63%

Sensitivity live

Price -10% $445 -5% $419 +0% $394 +5% $368 +10% $343
Rent -10% $297 -5% $345 +0% $394 +5% $442 +10% $490
Rate -1.0pp $439 -0.5pp $417 base $394 +0.5pp $370 +1.0pp $347

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
$22,475
Closing costs
$2,697
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
124 Clairmont Dr Altoona, PA 3.0 2.0 1216 $1,200 $0.99 44d 1 0.66mi
1101 E Walton Ave Altoona, PA 2.0–3.0 1.0–1.5 975 $1,605 $1.65 44d 9 1.12mi
2708 Wehnwood Rd Altoona, PA 1.0–4.0 1.0–1.5 960 $967 $1.01 44d 5 1.27mi

Listing history 18 events

  1. 2026-06-19
    days on market $89,900 Active 39 DOM
  2. 2026-06-18
    days on market $89,900 Active 38 DOM
  3. 2026-06-17
    days on market $89,900 Active 37 DOM
  4. 2026-06-16
    days on market $89,900 Active 36 DOM
  5. 2026-06-15
    days on market $89,900 Active 35 DOM
  6. 2026-06-14
    days on market $89,900 Active 33 DOM
  7. 2026-06-13
    pricedays on market $89,900 Active 32 DOM
  8. 2026-06-10
    days on market $100,000 Active 30 DOM
  9. 2026-06-09
    days on market $100,000 Active 29 DOM
  10. 2026-06-08
    days on market $100,000 Active 28 DOM
  11. 2026-06-07
    days on market $100,000 Active 27 DOM
  12. 2026-06-05
    days on market $100,000 Active 24 DOM
  13. 2026-06-03
    days on market $100,000 Active 23 DOM
  14. 2026-06-02
    days on market $100,000 Active 22 DOM
  15. 2026-06-01
    days on market $100,000 Active 21 DOM
  16. 2026-05-31
    days on market $100,000 Active 20 DOM
  17. 2026-05-30
    days on market $100,000 Active 19 DOM
  18. 2026-05-11
    listed $100,000 Active 933-char remark

ⓘ 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
$775 · $65/mo
Projected year-2 tax
$1,098 · $91/mo
Expected delta
+$322/yr (+$27/mo · 41.6%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥91°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
$14,692
− Mortgage interest
−$5,036
− Property taxes
−$775
− Insurance
−$450
− Repairs & maintenance
−$1,175
− Management
−$1,175
− Depreciation
−$2,615
Taxable income
$3,465
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$832
After-tax cash flow
$3,893/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

-10.1% since first listed
2 events — show timeline
  • 2026-06-10 Price Changed $89,900 AHARMLS
  • 2026-05-11 Listed $100,000 AHARMLS

Property tax history

-3.4%/yr

Latest (2025): $775 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…