CashFlowRE
Sign in Sign up
2320/2322 W Chestnut Ave Duplex
C+ Composite 61.79
Why this score? — see what drove the C+ 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
  • Livability +4.0/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$99,000

2320/2322 W Chestnut Ave · Altoona, PA 16601
4 bd · 0.0 ba · 2,740 sqft · MultiFamily · 19 Days on market
Built 1900 Fair condition 6,098 sqft lot Est $79k · 25% over ↓ 23% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

EXCELLENT DUPLEX INVESTMENT OPPORTUNITY IN ALTOONA, PA! This brick duplex offers strong income potential with both units currently vacant. Unit one features 3–4 bedrooms, 1 full bathroom, a living room, dining room, kitchen, basement, and attic. Unit two includes 2 bedrooms, 1 full bathroom, a living room, dining room, kitchen, a screened-in patio, and basement. The property offers off-street parking along with an oversized one-car garage equipped with electric. Utilities are well configured for tenants, with separate utilities for each side including water, sewer, electric, and natural gas! Each unit is serviced by its own furnace, central A/C system, and hot water heater. Unit two p

Key facts

  • 6,098 sq ft lot
  • Garage
  • Built 1900

Property features AI

Exterior

  • Parking: Detached 1-car garage; Off-street parking; Garage with rear entry and covered parking
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Detached structure; Above-grade finished area approximately 2,740
  • Construction: Brick construction; Stone foundation
  • Exterior features: Lot approximately 50 x 120

Interior

  • Bedrooms: One 2-bedroom unit; One 3-bedroom unit
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning (electric); Natural gas hot water
  • Interior features: Full, unfinished 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 2 × 2-bed/1-bath units multifamily listed at $99k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $908 ($11k/yr) — positive. Per door: $454/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $99k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 17.3% 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; 99 units permitted in Blair County in 2024 (0 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $684 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 $28k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $97,515 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.04%
Cap rate
17.30%
Cash-on-cash
39.33%
DSCR
2.75
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$79,460
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2329 Beale Ave 0.14mi 4/2.0 2,458 (-10%) 20mo $90,000 $37 52
2331 Beale Ave 0.14mi 4/2.0 3,063 (+12%) 20mo $90,000 $29 49
2205 5th Ave 0.46mi 4/2.0 3,072 (+12%) 16mo $29,500 $10 37

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
35.6%
Equity multiple
2.51×
Total profit
$41,849
Equity at exit
$14,761
10-year hold
IRR
42.3%
Equity multiple
5.01×
Total profit
$111,071
Equity at exit
$8,560

Cash invested: $27,720 (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
8.2×

Monthly cashflow live

Estimated rent
$2,016 high interval (Pro) →
Mortgage (P&I)
$519
Tax est. 1.5%
$124 /mo · $1,485/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$423
Net cashflow
$908

Break-even live

Break-even rent $866
Max offer price $99,000
Occupancy floor 50%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,016

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
$24,750
Closing costs
$2,970
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.

Listing history 8 events

  1. 2026-05-01
    status Pending
  2. 2026-05-01
    historical
  3. 2026-04-28
    price $99,000
  4. 2026-04-28
    price $99,000
  5. 2026-04-13
    listed $129,000 Active
  6. 2026-04-13
    listed $129,000 Active
  7. 2026-04-09
    historical
  8. 2026-04-09
    historical $129,000

ⓘ 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 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
$24,192
− Mortgage interest
−$5,546
− Property taxes
−$1,485
− Insurance
−$495
− Repairs & maintenance
−$1,935
− Management
−$1,935
− Depreciation
−$2,880
Taxable income
$9,916
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,380
After-tax cash flow
$8,522/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 · 12 photos

Fair 45/100 Moderate rehab

This two-unit duplex requires moderate repairs and maintenance to improve its condition and increase its value.

Repairs flagged

  • Major exterior paint — Peeling paint
  • Major landscaping — Overgrown vegetation
  • Minor kitchen cabinets — Worn and outdated

Value-add opportunities

  • Both exterior paint — Enhances curb appeal and property value
  • Both landscaping — Improves curb appeal and property value
  • Both kitchen cabinets — Updates the kitchen and improves functionality

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior paint · Peeling paint Major $15,000–50,000
landscaping · Overgrown vegetation Major $15,000–50,000
kitchen cabinets · Worn and outdated Minor $500–3,000
Total estimated repair cost · 3 items $30,500–103,000

Value-add ROI direction

  • Both exterior paint — Enhances curb appeal and property value
  • Both landscaping — Improves curb appeal and property value
  • Both kitchen cabinets — Updates the kitchen and improves functionality

ⓘ 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 — 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

-23.3% since first listed
8 events — show timeline
  • 2026-05-01 Pending BRIGHT MLS
  • 2026-05-01 Listing Removed BRIGHT MLS
  • 2026-04-28 Price Changed $99,000 BRIGHT MLS
  • 2026-04-28 Price Changed $99,000 BRIGHT MLS
  • 2026-04-13 Listed $129,000 BRIGHT MLS
  • 2026-04-13 Listed $129,000 BRIGHT MLS
  • 2026-04-09 Coming Soon BRIGHT MLS
  • 2026-04-09 Coming Soon $129,000 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…