CashFlowRE
Sign in Sign up
713 S Carlisle Ln
D Composite 44.57
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 +11.3/30.0
  • Livability +3.8/5.0
  • DSCR +3.3/10.0
  • 1% rule +3.1/10.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,000

713 S Carlisle Ln · Greenwood, PA 16602
4 bd · 3.0 ba · 2,372 sqft · SingleFamily · 73 Days on market
Built 1907 0.28 ac lot $84/sqft · 36% below area Est $310k · 36% under

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

Listing remarks MLS

Back On Market!! Seller will consider reasonable offers! 4Br, 3Bath Remodeled Home in Desirable Bellemeade Area of Altoona. .28 acre flat yard. Many Upgrades! New Windows, New Roof, Newer Furnace & Water Lines. New Kitchen. Beautiful White Oak Flooring. And much more! Call today for your Exclusive Showing!

Key facts

  • Newer furnace
  • Flat yard
  • New roof

Tags

REMODELED HOMEDESIRABLE BELLEMEADE AREAFLAT YARDNEW WINDOWSNEW ROOFNEWER FURNACE

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 4-bed/3.0-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $-72 ($-860/yr) — negative.
  • To cash-flow at today's rent, offer at most $186k (6.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $161k (19.1% below list).
  • Recommended offer: $161k (19.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 75/100 on livability (#452 in PA, #4,135 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute 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.
  • 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: 151 active listings in the ZIP; 99 units permitted in Blair County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($55k/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 $1k of loan paydown is wiped out by about $6k 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 73 days — a 6% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 25y ago; this cycle's ask has dropped $11k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $42k; list at $199k implies a 374% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $160,922 (19.1% 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 73 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Built in 1907 — 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.81%
Cap rate
5.86%
Cash-on-cash
-1.54%
DSCR
0.93
GRM
10.3

CMA / ARV

ARV (median comp)
$310,223
List price
$199,000
Delta
-35.85%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
153 Frederick Rd 0.12mi 4/3.5 2,688 (+13%) 10mo $443,000 $165 62
1016 S Carlisle Ln 0.39mi 3/2.5 (-1) 2,530 (+7%) 3mo $320,000 $126 61
1858 Erin Dr 0.67mi 4/3.0 2,548 (+7%) 11mo $320,000 $126 48
421 S Dartmouth Ln 0.59mi 3/2.0 (-1) 2,240 (-6%) 10mo $225,000 $100 46

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
-18.8%
Equity multiple
0.34×
Total profit
$-36,808
Equity at exit
$29,672
10-year hold
IRR
-11.3%
Equity multiple
0.32×
Total profit
$-37,913
Equity at exit
$17,206

Cash invested: $55,720 (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 16602

Home prices YoY
-30.3%
Active inventory
151
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,609 medium interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$216 /mo · $2,598/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$338
Net cashflow
$-72

Break-even live

Break-even rent $1,700
Max offer price $186,335
Occupancy floor 99%

Sensitivity live

Price -10% $41 -5% $-15 +0% $-72 +5% $-128 +10% $-184
Rent -10% $-199 -5% $-135 +0% $-72 +5% $-8 +10% $55
Rate -1.0pp $29 -0.5pp $-21 base $-72 +0.5pp $-123 +1.0pp $-176

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
$49,750
Closing costs
$5,970
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 28 events

  1. 2026-06-22
    days on market $199,000 Active 73 DOM
  2. 2026-06-21
    days on market $199,000 Active 72 DOM
  3. 2026-06-19
    days on market $199,000 Active 70 DOM
  4. 2026-06-18
    days on market $199,000 Active 69 DOM
  5. 2026-06-17
    days on market $199,000 Active 68 DOM
  6. 2026-06-16
    days on market $199,000 Active 67 DOM
  7. 2026-06-15
    days on market $199,000 Active 66 DOM
  8. 2026-06-14
    days on market $199,000 Active 64 DOM
  9. 2026-06-13
    days on market $199,000 Active 63 DOM
  10. 2026-06-10
    days on market $199,000 Active 61 DOM
  11. 2026-06-09
    days on market $199,000 Active 60 DOM
  12. 2026-06-08
    days on market $199,000 Active 59 DOM
  13. 2026-06-07
    days on market $199,000 Active 58 DOM
  14. 2026-06-05
    days on market $199,000 Active 55 DOM
  15. 2026-06-03
    days on market $199,000 Active 54 DOM
  16. 2026-06-02
    days on market $199,000 Active 53 DOM
  17. 2026-06-01
    days on market $199,000 Active 52 DOM
  18. 2026-05-31
    days on market $199,000 Active 51 DOM
  19. 2026-05-30
    days on market $199,000 Active 50 DOM
  20. 2026-05-07
    status Active 313-char remark
    Show marketing remark (313 chars)

    Back On Market!! Seller will consider reasonable offers! 4Br, 3Bath Remodeled Home in Desirable Bellemeade Area of Altoona. .28 acre flat yard. Many Upgrades! New Windows, New Roof, Newer Furnace & Water Lines. New Kitchen. Beautiful White Oak Flooring. And much more! Call today for your Exclusive Showing!

  21. 2026-05-04
    status Pending 313-char remark
    Show marketing remark (313 chars)

    Back On Market!! Seller will consider reasonable offers! 4Br, 3Bath Remodeled Home in Desirable Bellemeade Area of Altoona. .28 acre flat yard. Many Upgrades! New Windows, New Roof, Newer Furnace & Water Lines. New Kitchen. Beautiful White Oak Flooring. And much more! Call today for your Exclusive Showing!

  22. 2026-04-19
    price $204,000 313-char remark
    Show marketing remark (313 chars)

    Back On Market!! Seller will consider reasonable offers! 4Br, 3Bath Remodeled Home in Desirable Bellemeade Area of Altoona. .28 acre flat yard. Many Upgrades! New Windows, New Roof, Newer Furnace & Water Lines. New Kitchen. Beautiful White Oak Flooring. And much more! Call today for your Exclusive Showing!

  23. 2026-04-07
    listed $210,000 Active 313-char remark
    Show marketing remark (313 chars)

    Back On Market!! Seller will consider reasonable offers! 4Br, 3Bath Remodeled Home in Desirable Bellemeade Area of Altoona. .28 acre flat yard. Many Upgrades! New Windows, New Roof, Newer Furnace & Water Lines. New Kitchen. Beautiful White Oak Flooring. And much more! Call today for your Exclusive Showing!

  24. 2020-10-09
    soldstatus $42,000
  25. 2020-08-29
    listed $42,900
  26. 2007-06-15
    soldstatus $65,920
  27. 2004-02-24
    soldstatus $50,000
  28. 2001-08-02
    listed $62,900

ⓘ 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
$2,598 · $216/mo
Projected year-2 tax
$2,871 · $239/mo
Expected delta
+$273/yr (+$23/mo · 10.5%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥90°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
$19,311
− Mortgage interest
−$11,147
− Property taxes
−$2,598
− Insurance
−$995
− Repairs & maintenance
−$1,545
− Management
−$1,545
− Depreciation
−$5,789
Taxable loss
−$4,308
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,034
After-tax cash flow
$174/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 — Greenwood

Score
75/100
State rank
#452
US rank
#4135

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment B Housing A+ Health & safety A+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenwood, PA
County
Blair County · 59,867 people
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

+224.3% since first listed
9 events — show timeline
  • 2026-05-07 Relisted AHARMLS
  • 2026-05-04 Pending AHARMLS
  • 2026-04-19 Price Changed $204,000 AHARMLS
  • 2026-04-07 Listed $210,000 AHARMLS
  • 2020-10-09 Sold (MLS) $42,000 AHARMLS
  • 2020-08-29 Listed $42,900 AHARMLS
  • 2007-06-15 Sold (Public Records) $65,920 Public Records
  • 2004-02-24 Sold (Public Records) $50,000 Public Records
  • 2001-08-02 Listed $62,900 AHARMLS

Property tax history

+16.7%/yr

Latest (2025): $2,598 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…