CashFlowRE
Sign in Sign up
1904 12th Ave
C+ Composite 63.0
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 +27.0/30.0
  • DSCR +9.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.1/10.0
  • 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

$92,000

1904 12th Ave · Altoona, PA 16601
3 bd · 1.0 ba · 1,747 sqft · SingleFamily · 185 Days on market
Built 1890 3,049 sqft lot $53/sqft · 72% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This beautifully updated Three-bedroom, one-full-bath home offers a perfect blend of modern comfort and charming space. Step inside to discover a large, inviting living room, ideal for relaxation and entertaining, which flows seamlessly into the bright, eat-in kitchen. Beyond the main level, a finished attic provides valuable extra space perfect for a home office, or an extra bedroom. This is a must see. Schedule your tour.

Key facts

  • Finished attic
  • 3,049 sq ft lot
  • Built 1890

Tags

LARGE INVITING LIVING ROOMBRIGHT EAT-IN KITCHENFINISHED ATTIC

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 $92k.

Deal economics

  • At list price, monthly cash flow is $259 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $92k).
  • Recommended offer: $81k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.7% 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; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d 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 $636 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 $26k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 185 days — a 12% lower offer ($81k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 18y 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 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $80,960 (12.0% below list)

Questions for the listing agent

  1. It's been on market 185 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — 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
1.21%
Cap rate
9.67%
Cash-on-cash
12.05%
DSCR
1.54
GRM
6.9

CMA / ARV

ARV (median comp)
$53,627
List price
$92,000
Delta
71.56%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2022 Pine Ave 0.22mi 2/1.0 (-1) 1,740 (-0%) 1mo $48,000 $28 83
2018 15th Ave 0.21mi 4/1.5 (+1) 1,674 (-4%) 6mo $135,000 $81 71
1329-31 21st Ave 0.56mi 3/1.5 1,786 (+2%) 3mo $195,000 $109 66
1605 22nd Ave 0.49mi 3/1.0 1,621 (-7%) 1mo $139,900 $86 64
891 27th St 0.69mi 3/1.0 1,721 (-2%) 2mo $91,000 $53 64
1419 21st Ave 0.52mi 3/1.5 1,862 (+7%) 3mo $116,250 $62 60
1611 21st Ave 0.44mi 3/2.0 1,944 (+11%) 3mo $83,000 $43 54
1225 19th Ave 0.59mi 3/2.0 1,600 (-8%) 2mo $138,500 $87 53
2306 5th Ave 0.72mi 3/1.0 1,602 (-8%) 3mo $122,900 $77 50
1406 20th Ave 0.52mi 4/1.0 (+1) 1,558 (-11%) 4mo $27,000 $17 50
2115 5th Ave 0.69mi 3/2.5 1,862 (+7%) 6mo $78,000 $42 46
1315 21st Ave 0.59mi 4/2.0 (+1) 1,968 (+13%) 2mo $160,000 $81 40

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
1.6%
Equity multiple
1.06×
Total profit
$1,568
Equity at exit
$13,717
10-year hold
IRR
11.2%
Equity multiple
1.88×
Total profit
$22,598
Equity at exit
$7,954

Cash invested: $25,760 (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
6.9×

Monthly cashflow live

Estimated rent
$1,111 high interval (Pro) →
Mortgage (P&I)
$482
Tax from tax record
$98 /mo · $1,177/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$259

Break-even live

Break-even rent $783
Max offer price $92,000
Occupancy floor 72%

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
$23,000
Closing costs
$2,760
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 43d 1 0.13mi
1489 Washington Ave Altoona, PA 3.0 1.5 1050 $850 $0.81 43d 1 0.28mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 43d 1 0.40mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 43d 1 0.66mi
201 2nd Ave Unit 2nd Fl Altoona, PA 3.0 1.0 1244 $790 $0.64 43d 1 1.46mi

Listing history 17 events

  1. 2026-06-19
    days on market $92,000 Active 185 DOM
  2. 2026-06-18
    days on market $92,000 Active 184 DOM
  3. 2026-06-17
    price $92,000 Active 183 DOM
  4. 2026-06-02
    days on market $95,000 Active 183 DOM
  5. 2026-06-01
    days on market $95,000 Active 182 DOM
  6. 2026-05-31
    days on market $95,000 Active 181 DOM
  7. 2026-05-30
    days on market $95,000 Active 180 DOM
  8. 2025-12-01
    listed $95,000 Active 427-char remark
    Show marketing remark (427 chars)

    This beautifully updated Three-bedroom, one-full-bath home offers a perfect blend of modern comfort and charming space. Step inside to discover a large, inviting living room, ideal for relaxation and entertaining, which flows seamlessly into the bright, eat-in kitchen. Beyond the main level, a finished attic provides valuable extra space perfect for a home office, or an extra bedroom. This is a must see. Schedule your tour.

  9. 2025-03-19
    historical $1,150
  10. 2025-02-08
    listed $1,150
  11. 2025-01-07
    soldstatus $89,900
  12. 2025-01-02
    soldstatus $89,900 Closed 390-char remark
    Show marketing remark (390 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bathroom home, featuring fresh paint and brand new carpeting throughout. The spacious living areas provide plenty of room for relaxation and entertainment, while the newly renovated bathroom adds a touch of modern elegance. The finished attic offers even more possibilities—perfect for an office, playroom, or additional storage space.

  13. 2024-11-28
    status Pending 390-char remark
    Show marketing remark (390 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bathroom home, featuring fresh paint and brand new carpeting throughout. The spacious living areas provide plenty of room for relaxation and entertainment, while the newly renovated bathroom adds a touch of modern elegance. The finished attic offers even more possibilities—perfect for an office, playroom, or additional storage space.

  14. 2024-11-15
    listed $89,900 Active 390-char remark
    Show marketing remark (390 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bathroom home, featuring fresh paint and brand new carpeting throughout. The spacious living areas provide plenty of room for relaxation and entertainment, while the newly renovated bathroom adds a touch of modern elegance. The finished attic offers even more possibilities—perfect for an office, playroom, or additional storage space.

  15. 2009-06-03
    soldstatus $25,000
  16. 2008-12-23
    listed $32,900
  17. 1988-07-01
    soldstatus $8,000

ⓘ 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
$1,177 · $98/mo
Projected year-2 tax
$1,315 · $110/mo
Expected delta
+$139/yr (+$12/mo · 11.8%)

ⓘ 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 · 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
$13,328
− Mortgage interest
−$5,153
− Property taxes
−$1,177
− Insurance
−$460
− Repairs & maintenance
−$1,066
− Management
−$1,066
− Depreciation
−$2,676
Taxable income
$1,729
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$415
After-tax cash flow
$2,688/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

+1087.5% since first listed
10 events — show timeline
  • 2025-12-01 Listed $95,000 AHARMLS
  • 2025-03-19 Rental Removed $1,150 RENTEC
  • 2025-02-08 Listed for Rent $1,150 RENTEC
  • 2025-01-07 Sold (Public Records) $89,900 Public Records
  • 2025-01-02 Sold (MLS) $89,900 AHARMLS
  • 2024-11-28 Pending AHARMLS
  • 2024-11-15 Listed $89,900 AHARMLS
  • 2009-06-03 Sold (MLS) $25,000 AHARMLS
  • 2008-12-23 Listed $32,900 AHARMLS
  • 1988-07-01 Sold (Public Records) $8,000 Public Records

Property tax history

-4.1%/yr

Latest (2025): $1,177 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…