CashFlowRE
Sign in Sign up
1109 60th St
D Composite 44.04
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +12.0/30.0
  • DSCR +3.5/10.0
  • Schools +3.1/10.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$147,000

1109 60th St · Logan, PA 16601
3 bd · 1.0 ba · 1,645 sqft · SingleFamily · 65 Days on market
Built 1928 8,712 sqft lot $89/sqft · 27% below area Est $200k · 27% under

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

Listing remarks MLS

Logan Township cutie! This 3 bed, 1 bath home sits outside city limits in the Elderado area of Altoona. There is a spacious family room with wood burning stove and a separate dining room off the kitchen and living room. The closed in front porch or sunroom is a great place to open all the windows and sit and listen to the sounds of peace and quiet with the nicer weather on its way. The over sized garage offers plenty of storage around a vehicle. This property is in a great location for anyone looking to make this house their home. Call the listing agent today for more information!

Key facts

  • 8,712 sq ft lot
  • Garage
  • Built 1928

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 $147k.

Deal economics

  • At list price, monthly cash flow is $-36 ($-430/yr) — negative.
  • To cash-flow at today's rent, offer at most $141k (4.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $117k (20.5% below list).
  • Recommended offer: $117k (20.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — 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.
  • Zoned schools: Altoona Area Jr Hs (math 21% / reading 45%, grade F, #346 of 512 statewide, top 69%, 1,727 students, 71% FRL) — zoned schools average 71% FRL vs 54% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 186 active listings in the ZIP; 1 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 $1k of loan paydown is wiped out by about $4k 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 65 days — a 6% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 12y 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 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $116,885 (20.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
0.80%
Cap rate
6.00%
Cash-on-cash
-1.05%
DSCR
0.95
GRM
10.5

CMA / ARV

ARV (median comp)
$200,321
List price
$147,000
Delta
-26.62%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
878 Sugar Run Rd 0.58mi 3/2.0 1,609 (-2%) 7mo $280,000 $174 60
5425 Broad Ave 0.37mi 2/1.0 (-1) 1,513 (-8%) 6mo $88,500 $58 60
131 Valley Ave 0.64mi 2/1.0 (-1) 1,516 (-8%) 5mo $185,000 $122 48
5413 Grandview Ave 0.52mi 4/2.0 (+1) 1,832 (+11%) 0mo $245,000 $134 48
929 Sugar Run Rd 0.64mi 3/2.0 1,606 (-2%) 18mo $274,900 $171 47
4901 Walnut Ave 0.71mi 4/2.0 (+1) 1,624 (-1%) 15mo $215,000 $132 43
5013 Oak Ave 0.63mi 4/2.5 (+1) 1,680 (+2%) 17mo $320,000 $190 42
5016 Beale Ave 0.68mi 3/1.5 1,847 (+12%) 7mo $225,000 $122 40
63 Horseshoe Dr 0.61mi 2/1.5 (-1) 1,567 (-5%) 22mo $217,000 $138 38
1383 58th St 0.50mi 2/1.0 (-1) 1,439 (-12%) 23mo $80,000 $56 31
146 Valley Ave 0.67mi 4/2.0 (+1) 1,878 (+14%) 6mo $239,000 $127 31

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
-18.0%
Equity multiple
0.37×
Total profit
$-26,121
Equity at exit
$21,918
10-year hold
IRR
-10.3%
Equity multiple
0.37×
Total profit
$-25,755
Equity at exit
$12,710

Cash invested: $41,160 (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
10.5×

Monthly cashflow live

Estimated rent
$1,169 medium interval (Pro) →
Mortgage (P&I)
$771
Tax from tax record
$127 /mo · $1,525/yr
Insurance
$61
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$-36

Break-even live

Break-even rent $1,214
Max offer price $140,667
Occupancy floor 98%

Sensitivity live

Price -10% $47 -5% $6 +0% $-36 +5% $-77 +10% $-119
Rent -10% $-128 -5% $-82 +0% $-36 +5% $10 +10% $56
Rate -1.0pp $38 -0.5pp $2 base $-36 +0.5pp $-74 +1.0pp $-113

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
$36,750
Closing costs
$4,410
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3925 Burgoon Rd Altoona, PA 3.0 1.0 1500 $895 $0.60 45d 1 1.41mi

Listing history 26 events

  1. 2026-06-21
    days on market $147,000 Active 65 DOM
  2. 2026-06-19
    days on market $147,000 Active 63 DOM
  3. 2026-06-18
    days on market $147,000 Active 62 DOM
  4. 2026-06-17
    days on market $147,000 Active 61 DOM
  5. 2026-06-16
    days on market $147,000 Active 60 DOM
  6. 2026-06-15
    days on market $147,000 Active 59 DOM
  7. 2026-06-14
    days on market $147,000 Active 57 DOM
  8. 2026-06-13
    days on market $147,000 Active 56 DOM
  9. 2026-06-10
    days on market $147,000 Active 54 DOM
  10. 2026-06-09
    days on market $147,000 Active 53 DOM
  11. 2026-06-08
    days on market $147,000 Active 52 DOM
  12. 2026-06-07
    days on market $147,000 Active 51 DOM
  13. 2026-06-05
    days on market $147,000 Active 48 DOM
  14. 2026-06-03
    days on market $147,000 Active 47 DOM
  15. 2026-06-02
    days on market $147,000 Active 46 DOM
  16. 2026-06-01
    days on market $147,000 Active 45 DOM
  17. 2026-05-31
    days on market $147,000 Active 44 DOM
  18. 2026-05-30
    days on market $147,000 Active 43 DOM
  19. 2026-05-12
    price $147,000 587-char remark
    Show marketing remark (587 chars)

    Logan Township cutie! This 3 bed, 1 bath home sits outside city limits in the Elderado area of Altoona. There is a spacious family room with wood burning stove and a separate dining room off the kitchen and living room. The closed in front porch or sunroom is a great place to open all the windows and sit and listen to the sounds of peace and quiet with the nicer weather on its way. The over sized garage offers plenty of storage around a vehicle. This property is in a great location for anyone looking to make this house their home. Call the listing agent today for more information!

  20. 2026-04-17
    listed $152,000 Active 587-char remark
    Show marketing remark (587 chars)

    Logan Township cutie! This 3 bed, 1 bath home sits outside city limits in the Elderado area of Altoona. There is a spacious family room with wood burning stove and a separate dining room off the kitchen and living room. The closed in front porch or sunroom is a great place to open all the windows and sit and listen to the sounds of peace and quiet with the nicer weather on its way. The over sized garage offers plenty of storage around a vehicle. This property is in a great location for anyone looking to make this house their home. Call the listing agent today for more information!

  21. 2022-07-12
    soldstatus $134,000
  22. 2022-06-17
    soldstatus $134,000 620-char remark
    Show marketing remark (620 chars)

    BACK ON THE MARKET AS BUYER HAD TO TERMINATE FOR PERSONAL REASONS NOT RELATED TO THE HOME. Fall in love with the sweetest 3 bedroom home in Eldorado. This home offers a spacious family room with a wood burning stove and great natural light. The quaint kitchen includes all present appliances and overlooks a spacious dining room. Off the living room, you will find the heated sunporch. This area is one to fall in love with as you sit and read your favorite book or enjoy your morning coffee. The oversized garage offers plenty of storage too! Call the listing agent today for your private tour or for more information!

  23. 2022-02-05
    listed $134,900 620-char remark
    Show marketing remark (620 chars)

    BACK ON THE MARKET AS BUYER HAD TO TERMINATE FOR PERSONAL REASONS NOT RELATED TO THE HOME. Fall in love with the sweetest 3 bedroom home in Eldorado. This home offers a spacious family room with a wood burning stove and great natural light. The quaint kitchen includes all present appliances and overlooks a spacious dining room. Off the living room, you will find the heated sunporch. This area is one to fall in love with as you sit and read your favorite book or enjoy your morning coffee. The oversized garage offers plenty of storage too! Call the listing agent today for your private tour or for more information!

  24. 2015-09-16
    soldstatus $80,000
  25. 2015-09-16
    soldstatus $80,000
  26. 2014-06-26
    listed $83,500

ⓘ 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
$1,525 · $127/mo
Projected year-2 tax
$1,924 · $160/mo
Expected delta
+$399/yr (+$33/mo · 26.1%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°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
$14,026
− Mortgage interest
−$8,234
− Property taxes
−$1,525
− Insurance
−$735
− Repairs & maintenance
−$1,122
− Management
−$1,122
− Depreciation
−$4,276
Taxable loss
−$2,989
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$717
After-tax cash flow
$287/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 — Logan

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

Census & demographics

Census place
Eldorado, 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

Price history

+76.0% since first listed
8 events — show timeline
  • 2026-05-12 Price Changed $147,000 AHARMLS
  • 2026-04-17 Listed $152,000 AHARMLS
  • 2022-07-12 Sold (Public Records) $134,000 Public Records
  • 2022-06-17 Sold (MLS) $134,000 AHARMLS
  • 2022-02-05 Listed $134,900 AHARMLS
  • 2015-09-16 Sold (Public Records) $80,000 Public Records
  • 2015-09-16 Sold (MLS) $80,000 AHARMLS
  • 2014-06-26 Listed $83,500 AHARMLS

Property tax history

+9.5%/yr

Latest (2025): $1,525 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…