CashFlowRE
Sign in Sign up
1903 19th St
B- Composite 69.53
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
  • ARV discount +7.5/15.0
  • 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

$39,900

1903 19th St · Altoona, PA 16601
4 bd · 1.5 ba · 1,428 sqft · SingleFamily · 36 Days on market
Built 1920 3,049 sqft lot $28/sqft · 59% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Large 4 bedroom & 2 bath home in Altoona! Property has tons of potential just needs some TLC. Vinyl siding and 2 car garage. Would make a good project for an investor. All utilities are off. Seller will make no repairs.

Key facts

  • 3,049 sq ft lot
  • 2 garage spots
  • Built 1920

Property features AI

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Public water
  • Home design: Single-family residence; Residential property; Three or more levels; Fixer condition; No subdivision
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Level lot; 25 x 120 frontage

Interior

  • Kitchen: Eat-in kitchen
  • Flooring: Hardwood; Wood
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Baseboard heating; Hot water heating
  • Interior features: Eat-in kitchen; Insulated windows; Hardwood and wood flooring; 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/1.5-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $481 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Recommended offer: $39k (3.0% below list) — sets the bar for market timing.
  • Cap rate 22.8% 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; 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 $276 of loan paydown is wiped out by about $1k 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 $11k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($39k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $7k; list at $40k implies a 470% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; flood insurance adds $66/mo; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $38,703 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.78%
Cap rate
22.75%
Cash-on-cash
58.78%
DSCR
3.62
GRM
3.0

CMA / ARV

ARV (median comp)
$97,682
List price
$39,900
Delta
-59.15%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2020 16th Ave 0.07mi 3/1.5 (-1) 1,419 (-1%) 3mo $125,000 $88 88
1614 20th Ave 0.22mi 3/2.0 (-1) 1,444 (+1%) 0mo $115,000 $80 80
2501 15th St 0.48mi 3/1.5 (-1) 1,370 (-4%) 0mo $122,500 $89 65
2221 11th Ave 0.38mi 3/1.0 (-1) 1,376 (-4%) 8mo $38,000 $28 63
2015 12th Ave 0.28mi 3/1.0 (-1) 1,309 (-8%) 5mo $80,000 $61 62
1406 20th Ave 0.40mi 4/1.0 1,558 (+9%) 4mo $27,000 $17 61
1308 17th Ave 0.48mi 3/2.0 (-1) 1,483 (+4%) 5mo $54,800 $37 60
1320 16 Ave 0.47mi 5/1.0 (+1) 1,500 (+5%) 7mo $96,000 $64 57
1605 22nd Ave 0.29mi 3/1.0 (-1) 1,621 (+14%) 1mo $139,900 $86 56
2715 16th St 0.59mi 3/1.5 (-1) 1,365 (-4%) 7mo $135,000 $99 54
1223 25th Ave 0.62mi 3/1.0 (-1) 1,462 (+2%) 8mo $173,000 $118 53
1225 19th Ave 0.53mi 3/2.0 (-1) 1,600 (+12%) 2mo $138,500 $87 47

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
49.6%
Equity multiple
3.17×
Total profit
$24,246
Equity at exit
$5,949
10-year hold
IRR
55.2%
Equity multiple
6.45×
Total profit
$60,909
Equity at exit
$3,450

Cash invested: $11,172 (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 16601

Home prices YoY
-24.9%
Active inventory
186
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,110 medium interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$103 /mo · $1,241/yr
Insurance
$17
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$481

Break-even live

Break-even rent $501
Max offer price $39,900
Occupancy floor 52%

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
$9,975
Closing costs
$1,197
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
1489 Washington Ave Altoona, PA 3.0 1.5 1050 $850 $0.81 43d 1 0.14mi
2015 12th Ave Altoona, PA 3.0 1.0 1600 $1,200 $0.75 43d 1 0.26mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 43d 1 0.50mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 43d 1 0.68mi

Listing history 10 events

  1. 2026-06-05
    status $39,900 Pending 36 DOM
  2. 2026-06-03
    days on market $39,900 Active 36 DOM
  3. 2026-06-02
    days on market $39,900 Active 35 DOM
  4. 2026-06-01
    days on market $39,900 Active 34 DOM
  5. 2026-05-31
    days on market $39,900 Active 33 DOM
  6. 2026-05-30
    days on market $39,900 Active 32 DOM
  7. 2026-04-28
    listed $39,900 Active 226-char remark
  8. 2005-09-26
    soldstatus $7,000
  9. 2000-09-26
    soldstatus $28,191
  10. 1999-12-07
    soldstatus $29,000

ⓘ 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
$1,241 · $103/mo
Projected year-2 tax
$1,241 · $103/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 7/10 Severe FEMA zone X (unshaded) · 76% 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
$13,315
− Mortgage interest
−$2,235
− Property taxes
−$1,241
− Insurance
−$997
− Repairs & maintenance
−$1,065
− Management
−$1,065
− Depreciation
−$1,161
Taxable income
$5,550
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,332
After-tax cash flow
$4,437/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

+37.6% since first listed
5 events — show timeline
  • 2026-06-03 Pending AHARMLS
  • 2026-04-28 Listed $39,900 AHARMLS
  • 2005-09-26 Sold (Public Records) $7,000 Public Records
  • 2000-09-26 Sold (Public Records) $28,191 Public Records
  • 1999-12-07 Sold (Public Records) $29,000 Public Records

Property tax history

-5.0%/yr

Latest (2025): $1,241 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…