CashFlowRE
Sign in Sign up
604 1st Ave
B Composite 74.83
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 +7.8/10.0
  • 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

$89,900

604 1st Ave · Altoona, PA 16602
4 bd · 1.0 ba · 1,746 sqft · SingleFamily · 2 Days on market
Built 1900 6,098 sqft lot Est $115k · 22% under

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

Listing remarks MLS

Large 4 bedroom house, needs updated

Key facts

  • Laminate flooring
  • Double lot
  • Shingle roof

Tags

DOUBLE LOTALUMINUM SIDINGSHINGLE ROOFLAMINATE FLOORINGHOT WATER BOILERENCLOSED FRONT PORCH

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water
  • Home design: Single-family residence; Updated/remodeled; Three or more stories
  • Construction: Aluminum siding; Shingle roof
  • Exterior features: Front porch; Cleared, level lot; 50 ft frontage

Interior

  • Kitchen: Range; Refrigerator
  • Flooring: Laminate; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Hot water heating
  • Interior features: Eat-in kitchen; Basement

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/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $343 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Cap rate 10.9% vs local median 5.9% 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.
  • 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; 6 comparable units currently listed for rent nearby; rentals lingering (median 46d 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 $622 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 $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 16y 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 $24k; list at $90k implies a 267% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,900

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.28%
Cap rate
10.87%
Cash-on-cash
16.36%
DSCR
1.73
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$115,236
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
604 1st Ave 0.00mi 4/1.0 1,746 (0%) 0mo $80,000 $46 100
508-512 5th Ave 0.24mi 3/1.0 (-1) 1,755 (+0%) 2mo $75,000 $43 82
105 1st Ave 0.43mi 4/1.5 1,795 (+3%) 0mo $109,900 $61 73
818 Bell Ave 0.20mi 3/1.5 (-1) 1,632 (-6%) 2mo $135,000 $83 71
215 Logan Blvd 0.45mi 3/1.5 (-1) 1,768 (+1%) 2mo $200,000 $113 69
1022 1st Ave 0.34mi 3/1.5 (-1) 1,850 (+6%) 2mo $122,000 $66 66
125 E 4th Ave 0.53mi 3/1.5 (-1) 1,708 (-2%) 1mo $27,000 $16 64
312 E Walton Ave 0.67mi 4/1.5 1,785 (+2%) 1mo $115,000 $64 63
414 Grant Ave 0.28mi 3/1.0 (-1) 1,518 (-13%) 2mo $110,000 $72 59
110 E Hudson Ave 0.60mi 3/2.0 (-1) 1,710 (-2%) 2mo $206,000 $120 58
210 Crawford Ave 0.34mi 3/2.0 (-1) 1,530 (-12%) 1mo $145,000 $95 54
1500 3rd Ave 0.68mi 4/1.5 2,005 (+15%) 1mo $66,500 $33 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
7.4%
Equity multiple
1.29×
Total profit
$7,272
Equity at exit
$13,404
10-year hold
IRR
16.7%
Equity multiple
2.37×
Total profit
$34,407
Equity at exit
$7,773

Cash invested: $25,172 (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
6.5×

Monthly cashflow live

Estimated rent
$1,150 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$56 /mo · $676/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$241
Net cashflow
$343

Break-even live

Break-even rent $716
Max offer price $89,900
Occupancy floor 65%

Sensitivity live

Price -10% $394 -5% $369 +0% $343 +5% $318 +10% $292
Rent -10% $252 -5% $298 +0% $343 +5% $389 +10% $434
Rate -1.0pp $388 -0.5pp $366 base $343 +0.5pp $320 +1.0pp $296

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
$22,475
Closing costs
$2,697
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 2nd Ave Unit 2nd Fl Altoona, PA 3.0 1.0 1244 $790 $0.64 45d 1 0.36mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 45d 1 0.96mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 45d 1 0.99mi
1101 E Walton Ave Altoona, PA 2.0–3.0 1.0–1.5 975 $1,605 $1.65 45d 9 1.23mi
2015 12th Ave Altoona, PA 3.0 1.0 1600 $1,200 $0.75 45d 1 1.33mi
1489 Washington Ave Altoona, PA 3.0 1.5 1050 $850 $0.81 45d 1 1.34mi

Listing history 5 events

  1. 2026-05-13
    status Pending
  2. 2026-05-11
    listed $89,900 Active
  3. 2011-06-23
    soldstatus $24,500 36-char remark
    Show marketing remark (36 chars)

    Large 4 bedroom house, needs updated

  4. 2011-06-23
    soldstatus $24,500
    Show marketing remark (36 chars)

    Large 4 bedroom house, needs updated

  5. 2010-04-21
    listed $29,000 36-char remark
    Show marketing remark (36 chars)

    Large 4 bedroom house, needs updated

ⓘ 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
$676 · $56/mo
Projected year-2 tax
$1,048 · $87/mo
Expected delta
+$372/yr (+$31/mo · 55.0%)

ⓘ 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 · 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
$13,799
− Mortgage interest
−$5,036
− Property taxes
−$676
− Insurance
−$450
− Repairs & maintenance
−$1,104
− Management
−$1,104
− Depreciation
−$2,615
Taxable income
$2,814
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$675
After-tax cash flow
$3,443/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

+210.0% since first listed
5 events — show timeline
  • 2026-05-13 Pending AHARMLS
  • 2026-05-11 Listed $89,900 AHARMLS
  • 2011-06-23 Sold (Public Records) $24,500 Public Records
  • 2011-06-23 Sold (MLS) $24,500 AHARMLS
  • 2010-04-21 Listed $29,000 AHARMLS

Property tax history

-9.1%/yr

Latest (2025): $676 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…