CashFlowRE
Sign in Sign up
1921 5th Ave
B- Composite 65.97
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • ARV discount +3.9/15.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,900

1921 5th Ave · Altoona, PA 16602
4 bd · 1.0 ba · 2,233 sqft · SingleFamily · 152 Days on market
Built 1900 3,484 sqft lot $36/sqft · 8% above area Est $74k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great starter or investment property! 4 Bed rooms, off street parking in rear. Hardwood floors, boiler, hot water tank and electric all look good. Home could be part of a package deal with purchase of home next door.

Key facts

  • Boiler
  • Hot water tank
  • Off street parking

Tags

OFF STREET PARKINGHARDWOOD FLOORSBOILERHOT WATER TANK

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 $80k.

Deal economics

  • At list price, monthly cash flow is $486 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.6% 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: 151 active listings in the ZIP; 4 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 $552 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 $22k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 152 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $7k; list at $80k implies a 1041% 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 $70,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 152 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 1900 — 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
1.56%
Cap rate
13.59%
Cash-on-cash
26.07%
DSCR
2.16
GRM
5.3

CMA / ARV

ARV (median comp)
$74,032
List price
$79,900
Delta
7.93%
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
2013 4th Ave 0.09mi 3/1.5 (-1) 2,118 (-5%) 4mo $80,000 $38 77
1818 Bell Ave 0.33mi 3/1.5 (-1) 2,308 (+3%) 1mo $209,000 $91 71
1716 First Ave 0.23mi 3/1.0 (-1) 2,402 (+8%) 3mo $140,000 $58 69
2013 7th Ave 0.12mi 4/1.0 1,959 (-12%) 8mo $70,000 $36 67
1500 3rd Ave 0.32mi 4/1.5 2,005 (-10%) 1mo $66,500 $33 65
2522 Dysart Ave 0.43mi 4/1.5 2,052 (-8%) 5mo $174,900 $85 60
1921 Grant Ave 0.47mi 3/2.0 (-1) 2,088 (-6%) 1mo $228,000 $109 58
1619 Crawford Ave 0.32mi 3/1.5 (-1) 2,518 (+13%) 3mo $78,000 $31 54
507 S 22nd St 0.53mi 4/2.0 2,014 (-10%) 7mo $189,900 $94 49
917 6th Ave 0.74mi 3/1.5 (-1) 1,980 (-11%) 3mo $77,000 $39 37
2807 Edgewood Dr 0.71mi 4/1.5 1,904 (-15%) 8mo $290,000 $152 34
1108 6th Ave 0.62mi 3/2.5 (-1) 2,539 (+14%) 9mo $123,900 $49 30

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
19.8%
Equity multiple
1.80×
Total profit
$17,996
Equity at exit
$11,913
10-year hold
IRR
28.0%
Equity multiple
3.48×
Total profit
$55,473
Equity at exit
$6,908

Cash invested: $22,372 (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
5.3×

Monthly cashflow live

Estimated rent
$1,245 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$45 /mo · $541/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$486

Break-even live

Break-even rent $630
Max offer price $79,900
Occupancy floor 56%

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
$19,975
Closing costs
$2,397
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2015 12th Ave Altoona, PA 3.0 1.0 1600 $1,200 $0.75 43d 1 0.68mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 43d 1 0.83mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 43d 1 1.09mi
3925 Burgoon Rd Altoona, PA 3.0 1.0 1500 $895 $0.60 43d 1 1.40mi

Listing history 7 events

  1. 2026-06-19
    days on market $79,900 Active 152 DOM
  2. 2026-06-18
    days on market $79,900 Active 151 DOM
  3. 2026-06-17
    status $79,900 Active 150 DOM
  4. 2026-05-07
    status Pending 216-char remark
    Show marketing remark (216 chars)

    Great starter or investment property! 4 Bed rooms, off street parking in rear. Hardwood floors, boiler, hot water tank and electric all look good. Home could be part of a package deal with purchase of home next door.

  5. 2026-03-19
    price $79,900 216-char remark
    Show marketing remark (216 chars)

    Great starter or investment property! 4 Bed rooms, off street parking in rear. Hardwood floors, boiler, hot water tank and electric all look good. Home could be part of a package deal with purchase of home next door.

  6. 2025-12-08
    listed $89,500 Active 216-char remark
    Show marketing remark (216 chars)

    Great starter or investment property! 4 Bed rooms, off street parking in rear. Hardwood floors, boiler, hot water tank and electric all look good. Home could be part of a package deal with purchase of home next door.

  7. 1971-05-01
    soldstatus $7,000

ⓘ 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
$541 · $45/mo
Projected year-2 tax
$901 · $75/mo
Expected delta
+$361/yr (+$30/mo · 66.8%)

ⓘ 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 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
$14,938
− Mortgage interest
−$4,476
− Property taxes
−$541
− Insurance
−$400
− Repairs & maintenance
−$1,195
− Management
−$1,195
− Depreciation
−$2,324
Taxable income
$4,808
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,154
After-tax cash flow
$4,679/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

+1041.4% since first listed
4 events — show timeline
  • 2026-05-07 Pending AHARMLS
  • 2026-03-19 Price Changed $79,900 AHARMLS
  • 2025-12-08 Listed $89,500 AHARMLS
  • 1971-05-01 Sold (Public Records) $7,000 Public Records

Property tax history

-12.6%/yr

Latest (2025): $541 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…