CashFlowRE
Sign in Sign up
1706 3rd Ave
B+ Composite 77.03
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
  • 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 +2.5/5.0
  • Appreciation +0.0/10.0

$70,000

1706 3rd Ave · Altoona, PA 16602
3 bd · 1.0 ba · 1,410 sqft · SingleFamily · 114 Days on market
Built 1914 3,049 sqft lot $50/sqft · 19% below area Est $86k · 19% under

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

Key facts

  • 3,049 sq ft lot
  • Built 1914
  • Listed 113 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 $70k.

Deal economics

  • At list price, monthly cash flow is $421 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $64k (9.0% below list) — sets the bar for market timing.
  • Cap rate 13.5% 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: 151 active listings in the ZIP; 5 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 $484 of loan paydown is wiped out by about $2k 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 $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 24y 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 $6k; list at $70k implies a 1067% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $63,700 (9.0% below list)

Questions for the listing agent

  1. It's been on market 114 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 1914 — 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
1.60%
Cap rate
13.52%
Cash-on-cash
25.79%
DSCR
2.15
GRM
5.2

CMA / ARV

ARV (median comp)
$86,434
List price
$70,000
Delta
-19.01%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1925 2nd Ave 0.19mi 3/1.0 1,435 (+2%) 6mo $71,000 $49 83
1518 1st Ave 0.17mi 2/1.0 (-1) 1,350 (-4%) 3mo $116,400 $86 78
1919 5th Ave 0.16mi 3/1.0 1,260 (-11%) 3mo $38,000 $30 72
1320 Walton Ave 0.41mi 3/2.0 1,440 (+2%) 6mo $205,000 $142 69
1313 Grant Ave 0.48mi 3/2.0 1,371 (-3%) 1mo $245,000 $179 68
1925 Hudson Ave 0.53mi 3/1.0 1,376 (-2%) 6mo $93,000 $68 66
2400 Crawford Ave 0.46mi 2/1.0 (-1) 1,316 (-7%) 1mo $95,000 $72 62
2619 Union Ave 0.66mi 3/2.0 1,389 (-2%) 6mo $139,900 $101 58
2306 5th Ave 0.39mi 3/1.0 1,602 (+14%) 3mo $122,900 $77 56
1828 Grant Ave 0.37mi 3/1.5 1,242 (-12%) 6mo $151,000 $122 56
112 Pearl St 0.63mi 2/1.0 (-1) 1,497 (+6%) 4mo $89,900 $60 52
822 Bell Ave 0.70mi 2/1.0 (-1) 1,511 (+7%) 8mo $80,000 $53 44

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
19.4%
Equity multiple
1.79×
Total profit
$15,493
Equity at exit
$10,437
10-year hold
IRR
27.7%
Equity multiple
3.45×
Total profit
$48,055
Equity at exit
$6,052

Cash invested: $19,600 (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 16602

Home prices YoY
-30.3%
Active inventory
151
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,117 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$65 /mo · $781/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$421

Break-even live

Break-even rent $584
Max offer price $70,000
Occupancy floor 57%

Sensitivity live

Price -10% $461 -5% $441 +0% $421 +5% $401 +10% $382
Rent -10% $333 -5% $377 +0% $421 +5% $465 +10% $510
Rate -1.0pp $457 -0.5pp $439 base $421 +0.5pp $403 +1.0pp $385

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
$17,500
Closing costs
$2,100
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
2015 12th Ave Altoona, PA 3.0 1.0 1600 $1,200 $0.75 45d 1 0.79mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 45d 1 0.82mi
1489 Washington Ave Altoona, PA 3.0 1.5 1050 $850 $0.81 45d 1 1.01mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 45d 1 1.06mi
201 2nd Ave Unit 2nd Fl Altoona, PA 3.0 1.0 1244 $790 $0.64 45d 1 1.20mi

Listing history 21 events

  1. 2026-06-21
    days on market $70,000 Active 114 DOM
  2. 2026-06-19
    days on market $70,000 Active 112 DOM
  3. 2026-06-18
    days on market $70,000 Active 111 DOM
  4. 2026-06-17
    days on market $70,000 Active 110 DOM
  5. 2026-06-16
    days on market $70,000 Active 109 DOM
  6. 2026-06-15
    days on market $70,000 Active 108 DOM
  7. 2026-06-14
    days on market $70,000 Active 106 DOM
  8. 2026-06-13
    days on market $70,000 Active 105 DOM
  9. 2026-06-10
    days on market $70,000 Active 103 DOM
  10. 2026-06-09
    days on market $70,000 Active 102 DOM
  11. 2026-06-08
    days on market $70,000 Active 101 DOM
  12. 2026-06-07
    days on market $70,000 Active 100 DOM
  13. 2026-06-05
    days on market $70,000 Active 97 DOM
  14. 2026-06-03
    days on market $70,000 Active 96 DOM
  15. 2026-06-02
    days on market $70,000 Active 95 DOM
  16. 2026-06-01
    days on market $70,000 Active 94 DOM
  17. 2026-05-31
    days on market $70,000 Active 93 DOM
  18. 2026-05-30
    days on market $70,000 Active 92 DOM
  19. 2026-02-26
    listed $70,000 Active
  20. 2002-10-30
    listed $48,500
  21. 1992-09-01
    soldstatus $6,000

ⓘ 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
$781 · $65/mo
Projected year-2 tax
$944 · $79/mo
Expected delta
+$162/yr (+$14/mo · 20.8%)

ⓘ 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 ≥95°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
$13,407
− Mortgage interest
−$3,921
− Property taxes
−$781
− Insurance
−$350
− Repairs & maintenance
−$1,073
− Management
−$1,073
− Depreciation
−$2,036
Taxable income
$4,174
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,002
After-tax cash flow
$4,054/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)
26,352
Household income
$55,046
Rent vs Own
32.7% rent · 67.3% own
Severe rent burden
740.0

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 2%
Common ancestry
Romanian 4% Lithuanian 1% Italian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · 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
▼ -92.37%
Current HPI
212.2268
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

+1066.7% since first listed
3 events — show timeline
  • 2026-02-26 Listed $70,000 AHARMLS
  • 2002-10-30 Listed $48,500 AHARMLS
  • 1992-09-01 Sold (Public Records) $6,000 Public Records

Property tax history

-7.6%/yr

Latest (2025): $781 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…