CashFlowRE
Sign in Sign up
217 E Walnut Ave
B- Composite 68.34
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
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • ARV discount +7.2/15.0
  • 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

$72,500

217 E Walnut Ave · Altoona, PA 16601
3 bd · 1.0 ba · 1,400 sqft · SingleFamily · 85 Days on market
Built 1925 3,049 sqft lot $52/sqft · at area comps Est $72k · at est.

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

Listing remarks MLS

This 3 Br home is a great starter or one to add to an investor portfolio. Well kept and up to date. New windows throughout modern kitchen and trex decking. Attic is walk up for storage or possible bonus room. PRIOR BUYER just caghnged mind no inspection or appraisal was done

Key facts

  • Attic storage
  • Trex decking
  • Modern kitchen

Tags

NEW WINDOWSMODERN KITCHENTREX DECKINGATTIC STORAGE

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 $72k.

Deal economics

  • At list price, monthly cash flow is $304 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $72k).
  • Recommended offer: $68k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.3% 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; 11 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 $501 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 ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $8k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $12k; list at $72k implies a 480% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $68,150 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — 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
1.41%
Cap rate
11.33%
Cash-on-cash
17.99%
DSCR
1.80
GRM
5.9

CMA / ARV

ARV (median comp)
$72,028
List price
$72,500
Delta
0.66%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
224 E 3rd Ave 0.64mi 3/1.0 1,377 (-2%) 0mo $98,700 $72 67
229 21st Ave 0.50mi 3/1.0 1,328 (-5%) 2mo $36,500 $27 67
111 W 14th Ave 0.60mi 3/1.0 1,376 (-2%) 11mo $64,500 $47 60
215 7th Ave 0.50mi 3/1.0 1,548 (+11%) 3mo $45,000 $29 57
322 Beech Ave 0.44mi 3/1.5 1,560 (+11%) 3mo $62,000 $40 56
2309 1st St 0.57mi 4/1.5 (+1) 1,496 (+7%) 1mo $147,100 $98 54
1111 N 4th St 0.74mi 3/1.0 1,456 (+4%) 7mo $25,000 $17 53
412 Spruce Ave 0.46mi 3/2.0 1,534 (+10%) 7mo $88,000 $57 53
1107 N 3rd St 0.66mi 3/1.0 1,242 (-11%) 1mo $70,000 $56 49
1304 N 2nd St 0.67mi 3/1.0 1,554 (+11%) 3mo $33,000 $21 48
316 3rd Ave 0.73mi 3/1.0 1,512 (+8%) 7mo $40,000 $26 47
313 N 12th Ave 0.73mi 3/2.0 1,458 (+4%) 11mo $140,000 $96 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
9.6%
Equity multiple
1.38×
Total profit
$7,647
Equity at exit
$10,810
10-year hold
IRR
18.7%
Equity multiple
2.56×
Total profit
$31,680
Equity at exit
$6,268

Cash invested: $20,300 (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
5.9×

Monthly cashflow live

Estimated rent
$1,022 high interval (Pro) →
Mortgage (P&I)
$380
Tax from tax record
$93 /mo · $1,112/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$304

Break-even live

Break-even rent $637
Max offer price $72,500
Occupancy floor 65%

Sensitivity live

Price -10% $345 -5% $325 +0% $304 +5% $284 +10% $263
Rent -10% $224 -5% $264 +0% $304 +5% $345 +10% $385
Rate -1.0pp $341 -0.5pp $323 base $304 +0.5pp $285 +1.0pp $266

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
$18,125
Closing costs
$2,175
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 2nd Ave Unit 2nd Fl Altoona, PA 3.0 1.0 1244 $790 $0.64 44d 1 0.74mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 44d 1 0.79mi
100 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 44d 1 0.80mi
200 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 44d 1 0.83mi
212 College Park Dr Altoona, PA 2.0 2.0 950 $975 $1.03 44d 2 0.87mi
300 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 44d 1 0.87mi
400 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 44d 1 0.91mi
2708 Wehnwood Rd Altoona, PA 1.0–4.0 1.0–1.5 960 $967 $1.01 44d 5 0.98mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 44d 1 1.02mi
1101 E Walton Ave Altoona, PA 2.0–3.0 1.0–1.5 975 $1,605 $1.65 44d 9 1.17mi
1489 Washington Ave Altoona, PA 3.0 1.5 1050 $850 $0.81 44d 1 1.34mi

Listing history 41 events

  1. 2026-06-19
    days on market $72,500 Active 85 DOM
  2. 2026-06-18
    days on market $72,500 Active 84 DOM
  3. 2026-06-17
    days on market $72,500 Active 83 DOM
  4. 2026-06-16
    days on market $72,500 Active 82 DOM
  5. 2026-06-15
    days on market $72,500 Active 81 DOM
  6. 2026-06-14
    days on market $72,500 Active 79 DOM
  7. 2026-06-13
    days on market $72,500 Active 78 DOM
  8. 2026-06-10
    days on market $72,500 Active 76 DOM
  9. 2026-06-09
    days on market $72,500 Active 75 DOM
  10. 2026-06-08
    days on market $72,500 Active 74 DOM
  11. 2026-06-07
    days on market $72,500 Active 73 DOM
  12. 2026-06-05
    days on market $72,500 Active 70 DOM
  13. 2026-06-03
    days on market $72,500 Active 69 DOM
  14. 2026-06-02
    days on market $72,500 Active 68 DOM
  15. 2026-06-01
    days on market $72,500 Active 67 DOM
  16. 2026-05-31
    days on market $72,500 Active 66 DOM
  17. 2026-05-30
    days on market $72,500 Active 65 DOM
  18. 2026-05-08
    status Active 275-char remark
    Show marketing remark (275 chars)

    This 3 Br home is a great starter or one to add to an investor portfolio. Well kept and up to date. New windows throughout modern kitchen and trex decking. Attic is walk up for storage or possible bonus room. PRIOR BUYER just caghnged mind no inspection or appraisal was done

  19. 2026-04-26
    status Pending 275-char remark
    Show marketing remark (275 chars)

    This 3 Br home is a great starter or one to add to an investor portfolio. Well kept and up to date. New windows throughout modern kitchen and trex decking. Attic is walk up for storage or possible bonus room. PRIOR BUYER just caghnged mind no inspection or appraisal was done

  20. 2026-04-21
    price $75,000 275-char remark
    Show marketing remark (275 chars)

    This 3 Br home is a great starter or one to add to an investor portfolio. Well kept and up to date. New windows throughout modern kitchen and trex decking. Attic is walk up for storage or possible bonus room. PRIOR BUYER just caghnged mind no inspection or appraisal was done

  21. 2026-04-01
    price $77,500 275-char remark
    Show marketing remark (275 chars)

    This 3 Br home is a great starter or one to add to an investor portfolio. Well kept and up to date. New windows throughout modern kitchen and trex decking. Attic is walk up for storage or possible bonus room. PRIOR BUYER just caghnged mind no inspection or appraisal was done

  22. 2026-03-09
    listed $80,000 Active 275-char remark
    Show marketing remark (275 chars)

    This 3 Br home is a great starter or one to add to an investor portfolio. Well kept and up to date. New windows throughout modern kitchen and trex decking. Attic is walk up for storage or possible bonus room. PRIOR BUYER just caghnged mind no inspection or appraisal was done

  23. 2025-04-09
    historical
  24. 2025-02-14
    price $79,500
  25. 2025-02-10
    price $79,500
  26. 2025-01-09
    price $82,500
  27. 2025-01-06
    price $82,500
  28. 2024-12-12
    price $83,900
  29. 2024-12-12
    price $83,900
  30. 2024-10-29
    price $87,900
  31. 2024-09-16
    price $87,900
  32. 2024-09-05
    listed $89,900 Active
  33. 2024-07-26
    historical
  34. 2024-07-01
    price $89,900
  35. 2024-07-01
    price $89,900
  36. 2024-06-10
    price $270,000
  37. 2024-06-10
    price $270,000
  38. 2024-05-22
    listed $280,000 Active
  39. 2007-11-01
    soldstatus $12,500
  40. 2007-11-01
    soldstatus $12,500
  41. 1984-09-01
    soldstatus $13,500

ⓘ 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
$1,112 · $93/mo
Projected year-2 tax
$1,129 · $94/mo
Expected delta
+$17/yr (+$1/mo · 1.5%)

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 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
$12,263
− Mortgage interest
−$4,061
− Property taxes
−$1,112
− Insurance
−$362
− Repairs & maintenance
−$981
− Management
−$981
− Depreciation
−$2,109
Taxable income
$2,656
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$638
After-tax cash flow
$3,014/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

+455.6% since first listed
24 events — show timeline
  • 2026-05-08 Relisted AHARMLS
  • 2026-04-26 Pending AHARMLS
  • 2026-04-21 Price Changed $75,000 AHARMLS
  • 2026-04-01 Price Changed $77,500 AHARMLS
  • 2026-03-09 Listed $80,000 AHARMLS
  • 2025-04-09 Listing Removed BRIGHT MLS
  • 2025-02-14 Price Changed $79,500 BRIGHT MLS
  • 2025-02-10 Price Changed $79,500 AHARMLS
  • 2025-01-09 Price Changed $82,500 BRIGHT MLS
  • 2025-01-06 Price Changed $82,500 AHARMLS
  • 2024-12-12 Price Changed $83,900 BRIGHT MLS
  • 2024-12-12 Price Changed $83,900 AHARMLS
  • 2024-10-29 Price Changed $87,900 BRIGHT MLS
  • 2024-09-16 Price Changed $87,900 AHARMLS
  • 2024-09-05 Listed $89,900 BRIGHT MLS
  • 2024-07-26 Listing Removed BRIGHT MLS
  • 2024-07-01 Price Changed $89,900 BRIGHT MLS
  • 2024-07-01 Price Changed $89,900 AHARMLS
  • 2024-06-10 Price Changed $270,000 BRIGHT MLS
  • 2024-06-10 Price Changed $270,000 AHARMLS
  • 2024-05-22 Listed $280,000 BRIGHT MLS
  • 2007-11-01 Sold (Public Records) $12,500 Public Records
  • 2007-11-01 Sold (Public Records) $12,500 Public Records
  • 1984-09-01 Sold (Public Records) $13,500 Public Records

Property tax history

-4.5%/yr

Latest (2025): $1,112 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…