CashFlowRE
Sign in Sign up
153 Hammer Ave Duplex
C- Composite 50.18
Why this score? — see what drove the C- 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 +15.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$52,500

153 Hammer Ave · Johnstown, PA 15905
6 bd · 4.0 ba · 1,456 sqft · MultiFamily · 78 Days on market
Built 1905 6,839 sqft lot $36/sqft · 23% below area Est $68k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

EXPAND YOUR REAL ESTATE INVESTMENT PORTFOLIO. .. well-maintained 2-unit property located in the City of Johnstown's 8th Ward. Each of the units include living room, kitchen, bedroom, and bath. Unit 2 has a 2nd bedroom and bonus room in attic. Unit 1 includes range/oven and Unit 2 has range/oven and refrigerator. Washer and dryer provided in basement for tenants usage. Covered porches and ample off-street parking. Conveniently located to recreation/entertainment venues, transportation, eateries, shopping, and hospital/medical facilities. Don't miss this opportunity - call today for details, to receive your TOUR PACKET, and to schedule your personal tour!

Key facts

  • Covered porches
  • Off street parking
  • 2 unit property

Tags

2 UNIT PROPERTYCOVERED PORCHESOFF STREET PARKING

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 × 3-bed/2.0-bath units multifamily listed at $52k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive. Per door: $658/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $52k).
  • Recommended offer: $49k (6.0% below list) — sets the bar for market timing.
  • Cap rate 36.4% vs local median 15.0% in Johnstown — 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 77/100 on livability (#363 in PA, #3,168 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D+, crime F, employment F.
  • Greater Johnstown SD (urban): math 9% / reading 25% proficiency, ranked #509 of 539 in PA (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 92 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($69k/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 $363 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Cambria County population projected at -28% 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 $15k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($49k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 28y ago; this cycle's ask has dropped $20k (28%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $32k; list at $52k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.4% of price; built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $49,350 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1905 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  9. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  10. 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.
  11. 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.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
4.25%
Cap rate
36.38%
Cash-on-cash
107.47%
DSCR
5.78
GRM
2.0

CMA / ARV

ARV (median comp)
$68,225
List price
$52,500
Delta
-23.05%
Verdict
UNDERPRICED
Comps
19 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.13×
Total profit
$75,427
Equity at exit
$7,828
10-year hold
IRR
Equity multiple
12.84×
Total profit
$173,995
Equity at exit
$4,539

Cash invested: $14,700 (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 15905

Home prices YoY
-31.1%
Active inventory
92
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$2,232 medium interval (Pro) →
Mortgage (P&I)
$275
Tax from tax record
$150 /mo · $1,795/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$469
Net cashflow
$1,317

Break-even live

Break-even rent $566
Max offer price $52,500
Occupancy floor 36%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,232

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
$13,125
Closing costs
$1,575
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 23 events

  1. 2026-06-19
    days on market $52,500 Active 78 DOM
  2. 2026-06-18
    days on market $52,500 Active 77 DOM
  3. 2026-06-17
    days on market $52,500 Active 76 DOM
  4. 2026-06-17
    status $52,500 Active 75 DOM
  5. 2026-05-12
    status Pending 661-char remark
    Show marketing remark (661 chars)

    EXPAND YOUR REAL ESTATE INVESTMENT PORTFOLIO. .. well-maintained 2-unit property located in the City of Johnstown's 8th Ward. Each of the units include living room, kitchen, bedroom, and bath. Unit 2 has a 2nd bedroom and bonus room in attic. Unit 1 includes range/oven and Unit 2 has range/oven and refrigerator. Washer and dryer provided in basement for tenants usage. Covered porches and ample off-street parking. Conveniently located to recreation/entertainment venues, transportation, eateries, shopping, and hospital/medical facilities. Don't miss this opportunity - call today for details, to receive your TOUR PACKET, and to schedule your personal tour!

  6. 2026-04-02
    price $52,500 661-char remark
    Show marketing remark (661 chars)

    EXPAND YOUR REAL ESTATE INVESTMENT PORTFOLIO. .. well-maintained 2-unit property located in the City of Johnstown's 8th Ward. Each of the units include living room, kitchen, bedroom, and bath. Unit 2 has a 2nd bedroom and bonus room in attic. Unit 1 includes range/oven and Unit 2 has range/oven and refrigerator. Washer and dryer provided in basement for tenants usage. Covered porches and ample off-street parking. Conveniently located to recreation/entertainment venues, transportation, eateries, shopping, and hospital/medical facilities. Don't miss this opportunity - call today for details, to receive your TOUR PACKET, and to schedule your personal tour!

  7. 2026-03-12
    status Active 661-char remark
    Show marketing remark (661 chars)

    EXPAND YOUR REAL ESTATE INVESTMENT PORTFOLIO. .. well-maintained 2-unit property located in the City of Johnstown's 8th Ward. Each of the units include living room, kitchen, bedroom, and bath. Unit 2 has a 2nd bedroom and bonus room in attic. Unit 1 includes range/oven and Unit 2 has range/oven and refrigerator. Washer and dryer provided in basement for tenants usage. Covered porches and ample off-street parking. Conveniently located to recreation/entertainment venues, transportation, eateries, shopping, and hospital/medical facilities. Don't miss this opportunity - call today for details, to receive your TOUR PACKET, and to schedule your personal tour!

  8. 2025-12-22
    status Pending 661-char remark
    Show marketing remark (661 chars)

    EXPAND YOUR REAL ESTATE INVESTMENT PORTFOLIO. .. well-maintained 2-unit property located in the City of Johnstown's 8th Ward. Each of the units include living room, kitchen, bedroom, and bath. Unit 2 has a 2nd bedroom and bonus room in attic. Unit 1 includes range/oven and Unit 2 has range/oven and refrigerator. Washer and dryer provided in basement for tenants usage. Covered porches and ample off-street parking. Conveniently located to recreation/entertainment venues, transportation, eateries, shopping, and hospital/medical facilities. Don't miss this opportunity - call today for details, to receive your TOUR PACKET, and to schedule your personal tour!

  9. 2025-12-09
    price $54,900 661-char remark
    Show marketing remark (661 chars)

    EXPAND YOUR REAL ESTATE INVESTMENT PORTFOLIO. .. well-maintained 2-unit property located in the City of Johnstown's 8th Ward. Each of the units include living room, kitchen, bedroom, and bath. Unit 2 has a 2nd bedroom and bonus room in attic. Unit 1 includes range/oven and Unit 2 has range/oven and refrigerator. Washer and dryer provided in basement for tenants usage. Covered porches and ample off-street parking. Conveniently located to recreation/entertainment venues, transportation, eateries, shopping, and hospital/medical facilities. Don't miss this opportunity - call today for details, to receive your TOUR PACKET, and to schedule your personal tour!

  10. 2025-12-09
    status Active 661-char remark
    Show marketing remark (661 chars)

    EXPAND YOUR REAL ESTATE INVESTMENT PORTFOLIO. .. well-maintained 2-unit property located in the City of Johnstown's 8th Ward. Each of the units include living room, kitchen, bedroom, and bath. Unit 2 has a 2nd bedroom and bonus room in attic. Unit 1 includes range/oven and Unit 2 has range/oven and refrigerator. Washer and dryer provided in basement for tenants usage. Covered porches and ample off-street parking. Conveniently located to recreation/entertainment venues, transportation, eateries, shopping, and hospital/medical facilities. Don't miss this opportunity - call today for details, to receive your TOUR PACKET, and to schedule your personal tour!

  11. 2025-09-02
    price $50,000 661-char remark
    Show marketing remark (661 chars)

    EXPAND YOUR REAL ESTATE INVESTMENT PORTFOLIO. .. well-maintained 2-unit property located in the City of Johnstown's 8th Ward. Each of the units include living room, kitchen, bedroom, and bath. Unit 2 has a 2nd bedroom and bonus room in attic. Unit 1 includes range/oven and Unit 2 has range/oven and refrigerator. Washer and dryer provided in basement for tenants usage. Covered porches and ample off-street parking. Conveniently located to recreation/entertainment venues, transportation, eateries, shopping, and hospital/medical facilities. Don't miss this opportunity - call today for details, to receive your TOUR PACKET, and to schedule your personal tour!

  12. 2025-08-28
    status Active 661-char remark
    Show marketing remark (661 chars)

    EXPAND YOUR REAL ESTATE INVESTMENT PORTFOLIO. .. well-maintained 2-unit property located in the City of Johnstown's 8th Ward. Each of the units include living room, kitchen, bedroom, and bath. Unit 2 has a 2nd bedroom and bonus room in attic. Unit 1 includes range/oven and Unit 2 has range/oven and refrigerator. Washer and dryer provided in basement for tenants usage. Covered porches and ample off-street parking. Conveniently located to recreation/entertainment venues, transportation, eateries, shopping, and hospital/medical facilities. Don't miss this opportunity - call today for details, to receive your TOUR PACKET, and to schedule your personal tour!

  13. 2025-08-15
    status Pending 661-char remark
    Show marketing remark (661 chars)

    EXPAND YOUR REAL ESTATE INVESTMENT PORTFOLIO. .. well-maintained 2-unit property located in the City of Johnstown's 8th Ward. Each of the units include living room, kitchen, bedroom, and bath. Unit 2 has a 2nd bedroom and bonus room in attic. Unit 1 includes range/oven and Unit 2 has range/oven and refrigerator. Washer and dryer provided in basement for tenants usage. Covered porches and ample off-street parking. Conveniently located to recreation/entertainment venues, transportation, eateries, shopping, and hospital/medical facilities. Don't miss this opportunity - call today for details, to receive your TOUR PACKET, and to schedule your personal tour!

  14. 2025-08-14
    listed $72,500 Active 661-char remark
    Show marketing remark (661 chars)

    EXPAND YOUR REAL ESTATE INVESTMENT PORTFOLIO. .. well-maintained 2-unit property located in the City of Johnstown's 8th Ward. Each of the units include living room, kitchen, bedroom, and bath. Unit 2 has a 2nd bedroom and bonus room in attic. Unit 1 includes range/oven and Unit 2 has range/oven and refrigerator. Washer and dryer provided in basement for tenants usage. Covered porches and ample off-street parking. Conveniently located to recreation/entertainment venues, transportation, eateries, shopping, and hospital/medical facilities. Don't miss this opportunity - call today for details, to receive your TOUR PACKET, and to schedule your personal tour!

  15. 2021-06-02
    soldstatus $31,500
  16. 2021-05-28
    soldstatus $31,500 761-char remark
    Show marketing remark (761 chars)

    Well maintained, 2-unit property with great rental history. .. both units currently are rented! Lease in place till 08/2021. Steps from Roxbury Park and the bus stop. The 1st floor has 1 bedroom, 1 bath. .. the 2nd floor unit has 1 bedroom and 1 bath and a finished 3rd Floor. .. THE PROPERTY HAS ELECTRIC HEAT. .. THE TENANTS PAY THE ELECTRIC. .. The Seller pays water, sewer and garbage. .. each unit features a stove and one unit has a refrigerator. Each tenant has access to the basement to use the washer and dryer. The Seller is having the sewer work completed shortly. Lovely front porch to spend evenings relaxing and entertaining. Tons of off-street parking! This is the time to start an additional income stream!!! Call for your appointment today!!!

  17. 2005-12-02
    soldstatus $42,000
  18. 2005-12-02
    soldstatus $42,000
  19. 2005-02-03
    listed $46,000
  20. 1999-07-10
    soldstatus $43,900
  21. 1998-10-01
    soldstatus $43,900
  22. 1998-03-26
    listed $43,900
  23. 1992-09-01
    soldstatus $27,000

ⓘ 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
$1,795 · $150/mo
Projected year-2 tax
$1,795 · $150/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥93°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$26,784
− Mortgage interest
−$2,941
− Property taxes
−$1,795
− Insurance
−$262
− Repairs & maintenance
−$2,143
− Management
−$2,143
− Depreciation
−$1,527
Taxable income
$15,973
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,833
After-tax cash flow
$11,965/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
Greater Johnstown SD
NCES district ID
4210950
Math proficiency
9% ▼ -6.00%
Reading proficiency
25% ▼ -6.00%
Median HH income
$27,890
Composite
13.25/100
National rank
#9550
State rank
#509 of 539 in PA

Livability — Johnstown

Score
77/100
State rank
#363
US rank
#3168

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Johnstown, PA
County
Cambria County · 30,791 people
City population
30,791
Metro
Johnstown, PA
Population (ZIP)
19,329
Household income
$69,212
Rent vs Own
21.4% rent · 78.6% own
Severe rent burden
359.0

Population outlook (Cambria County) Hauer SSP2

Today (2025)
122,754 people
By 2030
115,827 · -5.6%
By 2040
101,309 · -17.5%
By 2050
88,379 · -28.0%
By 2075
65,237 · -46.9%
By 2100
46,909 · -61.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 3% Hispanic / Latino 2% Black 2%
Common ancestry
Romanian 7% Scotch-Irish 1% Italian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1%

Political lean MEDSL · Cambria

2024 margin
Solid R (+39.7) · D 29.8% · R 69.5%
2008→2024 swing
-40.4pp toward R · 2008: 0.7pp · 2024: -39.7pp
All cycles
2024: R+39.7 2020: R+37.3 2016: R+37.8 2012: R+17.8 2008: D+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -64.18%
Current HPI
142.5218
Rent YoY
Metro
Johnstown, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+94.4% since first listed
19 events — show timeline
  • 2026-05-12 Pending CSMLS
  • 2026-04-02 Price Changed $52,500 CSMLS
  • 2026-03-12 Relisted CSMLS
  • 2025-12-22 Pending CSMLS
  • 2025-12-09 Price Changed $54,900 CSMLS
  • 2025-12-09 Relisted CSMLS
  • 2025-09-02 Price Changed $50,000 CSMLS
  • 2025-08-28 Relisted CSMLS
  • 2025-08-15 Pending CSMLS
  • 2025-08-14 Listed $72,500 CSMLS
  • 2021-06-02 Sold (Public Records) $31,500 Public Records
  • 2021-05-28 Sold (MLS) $31,500 CSMLS
  • 2005-12-02 Sold (Public Records) $42,000 Public Records
  • 2005-12-02 Sold (MLS) $42,000 CSMLS
  • 2005-02-03 Listed $46,000 CSMLS
  • 1999-07-10 Sold (MLS) $43,900 CSMLS
  • 1998-10-01 Sold (Public Records) $43,900 Public Records
  • 1998-03-26 Listed $43,900 CSMLS
  • 1992-09-01 Sold (Public Records) $27,000 Public Records

Property tax history

+0.2%/yr

Latest (2026): $1,795 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…