CashFlowRE
Sign in Sign up
132 Winston Dr
B- Composite 67.32
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 +29.7/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • ARV discount +7.5/15.0
  • Condition / age +3.8/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Appreciation +0.0/10.0

$89,100

132 Winston Dr · Logan, PA 16601
3 bd · 2.0 ba · 1,232 sqft · Manufactured · 30 Days on market
Built 2026 Good condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

With a brand new home at Camelot Woods you will be sure to feel right at home. A quiet manufactured home community in Altoona, PA that is tucked away in the country but nearby to the action of Altoona's downtown. These high-quality, turnkey ready homes by UMH Properties, Inc. provide the perfect blend of affordability and sought-after features including open concept floor plans and custom touches. When you buy or rent a manufactured home with UMH Properties, Inc. , we work with you every step of the way. From leasing and financing to move-in day, we guarantee a hassle-free sales experience. Our community comes with a variety of amenities to give our residents easy, stress-free living includ

Key facts

  • On site management
  • 24 hour maintenance
  • Built 2026

Tags

OPEN CONCEPT FLOOR PLANS24 HOUR MAINTENANCEON SITE MANAGEMENTMINUTES FROM PINECROFTNEARBY HISTORICAL ATTRACTIONSOUTDOOR RECREATIONAL OPTIONS

Property features AI

Finance

  • Other: Address: 132 Winston Dr, Altoona, PA 16601; Status: Active; Last modified: 2026-05-19
  • Financial info: List price: $89,100

Exterior

  • Utilities: Central air; Ceiling fan(s)
  • Home design: Spec home — Skyline Camelot Woods plan; Single-story information not provided
  • Construction: Living area: 1232
  • Exterior features: Shake roof

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air; Ceiling fan(s)
  • Interior features: Dishwasher; Microwave; Refrigerator

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/2.0-bath manufactured listed at $89k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $323 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $89k).
  • Recommended offer: $88k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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; 2 comparable units currently listed for rent nearby; 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 $616 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 ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
Recommended offer $87,763 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.33%
Cap rate
10.64%
Cash-on-cash
15.54%
DSCR
1.69
GRM
6.2

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
6.3%
Equity multiple
1.25×
Total profit
$6,150
Equity at exit
$13,285
10-year hold
IRR
15.7%
Equity multiple
2.28×
Total profit
$31,916
Equity at exit
$7,704

Cash invested: $24,948 (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
6.2×

Monthly cashflow live

Estimated rent
$1,188 medium interval (Pro) →
Mortgage (P&I)
$467
Tax est. 1.5%
$111 /mo · $1,336/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$250
Net cashflow
$323

Break-even live

Break-even rent $779
Max offer price $89,100
Occupancy floor 68%

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
$22,275
Closing costs
$2,673
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
124 Clairmont Dr Altoona, PA 3.0 2.0 1216 $1,200 $0.99 43d 1 0.10mi
1101 E Walton Ave Altoona, PA 2.0–3.0 1.0–1.5 975 $1,605 $1.65 43d 9 1.23mi

Listing history 16 events

  1. 2026-06-18
    days on market $89,100 Active 30 DOM
  2. 2026-06-17
    days on market $89,100 Active 29 DOM
  3. 2026-06-16
    days on market $89,100 Active 28 DOM
  4. 2026-06-15
    days on market $89,100 Active 27 DOM
  5. 2026-06-14
    days on market $89,100 Active 25 DOM
  6. 2026-06-13
    days on market $89,100 Active 24 DOM
  7. 2026-06-10
    days on market $89,100 Active 22 DOM
  8. 2026-06-09
    days on market $89,100 Active 21 DOM
  9. 2026-06-08
    days on market $89,100 Active 20 DOM
  10. 2026-06-07
    days on market $89,100 Active 19 DOM
  11. 2026-06-05
    days on market $89,100 Active 16 DOM
  12. 2026-06-03
    days on market $89,100 Active 15 DOM
  13. 2026-06-02
    days on market $89,100 Active 14 DOM
  14. 2026-06-01
    days on market $89,100 Active 13 DOM
  15. 2026-05-31
    days on market $89,100 Active 12 DOM
  16. 2026-05-30
    days on market $89,100 Active 11 DOM

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥91°F today · 17 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
$14,259
− Mortgage interest
−$4,991
− Property taxes
−$1,336
− Insurance
−$446
− Repairs & maintenance
−$1,141
− Management
−$1,141
− Depreciation
−$2,592
Taxable income
$2,613
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$627
After-tax cash flow
$3,249/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.

Condition & rehab AI · 0 photos

Good 75/100 Cosmetic rehab

This manufactured home is in good condition with no major repairs needed. It is move-in ready and would benefit from some cosmetic updates to enhance its resale and rental value.

Value-add opportunities

  • Both Landscaping — Enhances curb appeal and adds value
  • Both Painting exterior — Fresh paint can improve curb appeal and value
  • Both Landscaping and curb appeal — Improves curb appeal and adds value

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping — Enhances curb appeal and adds value
  • Both Painting exterior — Fresh paint can improve curb appeal and value
  • Both Landscaping and curb appeal — Improves curb appeal and adds value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Logan

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
East Altoona, PA
County
Blair County · 59,867 people
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

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…