CashFlowRE
Sign in Sign up
517 Margaret Rd #39 🏷️ Likely Rental
C- Composite 51.84
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
  • Condition / age +3.8/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Appreciation +0.0/10.0

$29,900

517 Margaret Rd #39 · East Altoona, PA 16602
3 bd · 1.0 ba · 980 sqft · Manufactured · 105 Days on market
Built 1998 Good condition $31/sqft · 48% below area Est $58k · 48% under ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Logan Township offers this 3 bedroom manufactured home located in the Hill Crest Communities. Built in 1998, this home has a covered front porch and large shed. The interior has several updates including newer laminate flooring, lite grey painted kitchen cabinets and an updated full bath. Lot rent in $448.00 per month includes water and sewer, trash removal. Roof was recoated in 2024. Interior photos will be added next week, once seller vacates.

Key facts

  • Covered front porch
  • Roof recoated
  • Updated full bath

Tags

COVERED FRONT PORCHLARGE SHEDNEWER LAMINATE FLOORINGUPDATED FULL BATHROOF RECOATED

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $29,900 price doesn't fit this home's estimated sale value (~$57,844) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath manufactured listed at $30k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $890 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Recommended offer: $27k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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; 1 comparable units currently listed for rent nearby; 99 units permitted in Blair County in 2024 (0 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($55k/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 $207 of loan paydown is wiped out by about $897 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 $8k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 105 days — a 9% lower offer ($27k) is reasonable based on typical stale-listing flexibility.
Recommended offer $27,209 (9.0% below list)

Questions for the listing agent

  1. It's been on market 105 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
4.64%
Cap rate
42.00%
Cash-on-cash
127.53%
DSCR
6.67
GRM
1.8

CMA / ARV

ARV (median comp)
$57,844
List price
$29,900
Delta
-48.31%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
227 Bud Cir 0.41mi 3/2.0 960 (-2%) 13mo $38,000 $40 63
409 Rhett Ln 0.70mi 2/2.0 (-1) 868 (-11%) 17mo $25,000 $29 25

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
Equity multiple
7.19×
Total profit
$51,842
Equity at exit
$4,458
10-year hold
IRR
Equity multiple
15.12×
Total profit
$118,194
Equity at exit
$2,585

Cash invested: $8,372 (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
1.8×

Monthly cashflow live

Estimated rent
$1,388 medium interval (Pro) →
Mortgage (P&I)
$157
Tax est. 1.5%
$37 /mo · $448/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$291
Net cashflow
$890

Break-even live

Break-even rent $262
Max offer price $29,900
Occupancy floor 31%

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
$7,475
Closing costs
$897
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1101 E Walton Ave Altoona, PA 2.0–3.0 1.0–1.5 975 $1,605 $1.65 43d 9 1.23mi

Listing history 19 events

  1. 2026-06-19
    days on market $29,900 Active 105 DOM
  2. 2026-06-18
    days on market $29,900 Active 104 DOM
  3. 2026-06-17
    days on market $29,900 Active 103 DOM
  4. 2026-06-16
    days on market $29,900 Active 102 DOM
  5. 2026-06-15
    days on market $29,900 Active 101 DOM
  6. 2026-06-14
    days on market $29,900 Active 99 DOM
  7. 2026-06-13
    days on market $29,900 Active 98 DOM
  8. 2026-06-10
    days on market $29,900 Active 96 DOM
  9. 2026-06-09
    days on market $29,900 Active 95 DOM
  10. 2026-06-08
    days on market $29,900 Active 94 DOM
  11. 2026-06-07
    days on market $29,900 Active 93 DOM
  12. 2026-06-05
    days on market $29,900 Active 90 DOM
  13. 2026-06-03
    days on market $29,900 Active 89 DOM
  14. 2026-06-02
    days on market $29,900 Active 88 DOM
  15. 2026-06-01
    days on market $29,900 Active 87 DOM
  16. 2026-05-31
    days on market $29,900 Active 86 DOM
  17. 2026-05-30
    days on market $29,900 Active 85 DOM
  18. 2026-04-03
    price $33,900 449-char remark
    Show marketing remark (449 chars)

    Logan Township offers this 3 bedroom manufactured home located in the Hill Crest Communities. Built in 1998, this home has a covered front porch and large shed. The interior has several updates including newer laminate flooring, lite grey painted kitchen cabinets and an updated full bath. Lot rent in $448.00 per month includes water and sewer, trash removal. Roof was recoated in 2024. Interior photos will be added next week, once seller vacates.

  19. 2026-03-06
    listed $34,900 Active 449-char remark
    Show marketing remark (449 chars)

    Logan Township offers this 3 bedroom manufactured home located in the Hill Crest Communities. Built in 1998, this home has a covered front porch and large shed. The interior has several updates including newer laminate flooring, lite grey painted kitchen cabinets and an updated full bath. Lot rent in $448.00 per month includes water and sewer, trash removal. Roof was recoated in 2024. Interior photos will be added next week, once seller vacates.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 6 d/yr ≥91°F today · 13 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
$16,653
− Mortgage interest
−$1,675
− Property taxes
−$448
− Insurance
−$150
− Repairs & maintenance
−$1,332
− Management
−$1,332
− Depreciation
−$870
Taxable income
$10,846
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,603
After-tax cash flow
$8,073/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab

This 3-bedroom manufactured home in Logan Township is in good condition with recent updates and a good roof. It has a covered front porch and shed, and the interior has updated cabinets, countertops, and appliances. The property is move-in ready with minor maintenance items to address.

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value.
  • Both Clean gutters — Improves drainage and property value.
  • Both Replace curtains — Freshens interior and adds value.
  • Resale Replace countertops — Modernizes kitchen and adds value.
  • Resale Replace appliances — Modernizes kitchen and adds value.
  • Resale Replace flooring — Modernizes interior and adds value.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value.
  • Both Clean gutters — Improves drainage and property value.
  • Both Replace curtains — Freshens interior and adds value.
  • Resale Replace countertops — Modernizes kitchen and adds value.
  • Resale Replace appliances — Modernizes kitchen and adds value.
  • Resale Replace flooring — Modernizes interior and adds value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — East Altoona

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Blair County · 59,867 people
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

-2.9% since first listed
2 events — show timeline
  • 2026-04-03 Price Changed $33,900 AHARMLS
  • 2026-03-06 Listed $34,900 AHARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…