CashFlowRE
Sign in Sign up
1814 2nd St
B+ Composite 75.45
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
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • 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

1814 2nd St · Altoona, PA 16601
2 bd · 1.0 ba · 990 sqft · SingleFamily · 109 Days on market
Built 1920 1,742 sqft lot $71/sqft · 30% below area Est $100k · 30% under

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

Listing remarks MLS

2 bedroom income-generating single-family home in Altoona.

Key facts

  • 1,742 sq ft lot
  • Built 1920
  • Listed 108 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 2-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $265 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($939 rent vs $70k).
  • Recommended offer: $64k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% 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; 10 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 $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 ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 109 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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 $53k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 109 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 1920 — 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
1.34%
Cap rate
10.84%
Cash-on-cash
16.25%
DSCR
1.72
GRM
6.2

CMA / ARV

ARV (median comp)
$99,816
List price
$70,000
Delta
-29.87%
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
117 E 25th Ave 0.37mi 3/1.5 (+1) 1,008 (+2%) 3mo $145,000 $144 70
1013 16th Ave 0.56mi 2/1.0 995 (+0%) 6mo $18,000 $18 68
207 Spruce Ave 0.11mi 2/1.5 1,108 (+12%) 7mo $78,000 $70 67
706 E 25th Ave 0.70mi 2/1.0 980 (-1%) 2mo $155,000 $158 64
118 23rd Ave 0.26mi 3/1.0 (+1) 1,056 (+7%) 11mo $97,900 $93 63
508 26th Ave 0.53mi 2/1.5 949 (-4%) 11mo $140,000 $148 57
2101 Juniata Gap Rd 0.40mi 2/2.0 1,050 (+6%) 13mo $187,000 $178 57
502 27th Ave 0.57mi 3/1.0 (+1) 960 (-3%) 11mo $85,000 $89 54
1210 N 2nd St 0.73mi 3/1.0 (+1) 1,027 (+4%) 4mo $149,000 $145 52
315-323 E 23rd Ave 0.37mi 3/2.0 (+1) 912 (-8%) 10mo $175,000 $192 52
1206 22nd Ave 0.66mi 3/1.5 (+1) 1,000 (+1%) 13mo $149,900 $150 50
2802 Elm St 0.67mi 2/1.0 1,118 (+13%) 12mo $171,000 $153 38

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
7.3%
Equity multiple
1.28×
Total profit
$5,567
Equity at exit
$10,437
10-year hold
IRR
16.6%
Equity multiple
2.36×
Total profit
$26,650
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 16601

Home prices YoY
-24.9%
Active inventory
186
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$939 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$80 /mo · $965/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$197
Net cashflow
$265

Break-even live

Break-even rent $603
Max offer price $70,000
Occupancy floor 67%

Sensitivity live

Price -10% $305 -5% $285 +0% $265 +5% $246 +10% $226
Rent -10% $191 -5% $228 +0% $265 +5% $302 +10% $340
Rate -1.0pp $301 -0.5pp $283 base $265 +0.5pp $247 +1.0pp $229

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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 44d 1 0.48mi
200 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 44d 1 0.51mi
212 College Park Dr Altoona, PA 2.0 2.0 950 $975 $1.03 44d 2 0.55mi
300 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 44d 1 0.55mi
400 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 44d 1 0.59mi
2708 Wehnwood Rd Altoona, PA 1.0–4.0 1.0–1.5 960 $733 $0.76 44d 5 0.87mi
1489 Washington Ave Altoona, PA 3.0 1.5 1050 $850 $0.81 44d 1 1.08mi
315 10th St Unit Rear- 1st Fl Altoona, PA 2.0 1.0 800 $1,100 $1.38 44d 1 1.10mi
115 Crawford Ave Unit A Altoona, PA 2.0 1.0 650 $1,450 $2.23 44d 1 1.13mi
517 18th St Unit 204 Altoona, PA 1.0 1.0 632 $1,110 $1.76 44d 1 1.45mi

Listing history 23 events

  1. 2026-06-19
    days on market $70,000 Active 109 DOM
  2. 2026-06-18
    days on market $70,000 Active 108 DOM
  3. 2026-06-17
    days on market $70,000 Active 107 DOM
  4. 2026-06-16
    days on market $70,000 Active 106 DOM
  5. 2026-06-15
    days on market $70,000 Active 105 DOM
  6. 2026-06-14
    days on market $70,000 Active 103 DOM
  7. 2026-06-13
    days on market $70,000 Active 102 DOM
  8. 2026-06-10
    days on market $70,000 Active 100 DOM
  9. 2026-06-09
    days on market $70,000 Active 99 DOM
  10. 2026-06-08
    days on market $70,000 Active 98 DOM
  11. 2026-06-07
    days on market $70,000 Active 97 DOM
  12. 2026-06-05
    days on market $70,000 Active 94 DOM
  13. 2026-06-03
    days on market $70,000 Active 93 DOM
  14. 2026-06-02
    days on market $70,000 Active 92 DOM
  15. 2026-06-01
    days on market $70,000 Active 91 DOM
  16. 2026-05-31
    days on market $70,000 Active 90 DOM
  17. 2026-05-30
    days on market $70,000 Active 89 DOM
  18. 2026-03-02
    listed $70,000 Active 58-char remark
    Show marketing remark (58 chars)

    2 bedroom income-generating single-family home in Altoona.

  19. 2024-05-23
    soldstatus $53,000
  20. 2024-05-22
    soldstatus $53,000 Closed 58-char remark
    Show marketing remark (58 chars)

    2 bedroom income-generating single-family home in Altoona.

  21. 2024-04-20
    status Pending 58-char remark
    Show marketing remark (58 chars)

    2 bedroom income-generating single-family home in Altoona.

  22. 2024-04-20
    listed $53,000 Active 58-char remark
    Show marketing remark (58 chars)

    2 bedroom income-generating single-family home in Altoona.

  23. 1992-12-01
    soldstatus $10,000

ⓘ 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
$965 · $80/mo
Projected year-2 tax
$1,035 · $86/mo
Expected delta
+$71/yr (+$6/mo · 7.3%)

ⓘ 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
$11,271
− Mortgage interest
−$3,921
− Property taxes
−$965
− Insurance
−$350
− Repairs & maintenance
−$902
− Management
−$902
− Depreciation
−$2,036
Taxable income
$2,195
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$527
After-tax cash flow
$2,657/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

+600.0% since first listed
6 events — show timeline
  • 2026-03-02 Listed $70,000 AHARMLS
  • 2024-05-23 Sold (Public Records) $53,000 Public Records
  • 2024-05-22 Sold (MLS) $53,000 AHARMLS
  • 2024-04-20 Pending AHARMLS
  • 2024-04-20 Listed $53,000 AHARMLS
  • 1992-12-01 Sold (Public Records) $10,000 Public Records

Property tax history

-6.2%/yr

Latest (2025): $965 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…