CashFlowRE
Sign in Sign up
2022 Pleasant Valley Blvd
C- Composite 52.85
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 +16.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.1/10.0
  • 1% rule +4.3/10.0
  • 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

$124,900

2022 Pleasant Valley Blvd · Altoona, PA 16602
3 bd · 1.0 ba · 1,356 sqft · SingleFamily · 25 Days on market
Built 1929 6,534 sqft lot $92/sqft · 19% below area Est $154k · 19% under

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

Listing remarks

Classic charm meets modern convenience in this beautifully refreshed Pleasant Valley home. This two story brick and vinyl home features upgrades including recently refinished hardwood floors, new carpeting and paint throughout, new stainless steel appliances, updated electrical and more! Large formal living room w/ ornamental FP, formal dining room, oak kitchen w/ farmer's sink and breakfast bar plus a bright sunroom and rear enclosed porch round out the first floor. Three bedrooms, full bath upstairs plus attic with walk-up stairs for storage. One car detached garage (needs TLC) plus loads of off-street parking and storage shed. Offers will be reviewed after 7 days on the market. Seller re

Key facts

  • 6,534 sq ft lot
  • Garage
  • Built 1929

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Public water
  • Home design: Single-family residence; Two levels
  • Construction: Brick and vinyl siding exterior; Shingle roof
  • Exterior features: Porch

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Flooring: Hardwood; Laminate; Wood; Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas
  • Interior features: Eat-in kitchen; Insulated windows; Basement; Fireplace

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 $125k.

Deal economics

  • At list price, monthly cash flow is $71 ($850/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $117k (6.6% below list).
  • Recommended offer: $117k (6.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 5.8% in Altoona — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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; 3 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 $864 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $116,614 (6.6% below list)

Questions for the listing agent

  1. Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.93%
Cap rate
6.97%
Cash-on-cash
2.43%
DSCR
1.11
GRM
8.9

CMA / ARV

ARV (median comp)
$154,427
List price
$124,900
Delta
-19.12%
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
2400 Crawford Ave 0.38mi 2/1.0 (-1) 1,316 (-3%) 1mo $95,000 $72 72
1916 Hudson Ave 0.15mi 3/1.0 1,169 (-14%) 2mo $170,000 $145 69
2524 Pleasant Valley Blvd 0.35mi 3/1.0 1,456 (+7%) 6mo $164,900 $113 67
1828 Grant Ave 0.28mi 3/1.5 1,242 (-8%) 6mo $151,000 $122 66
1631 Van Buren Ave 0.40mi 4/3.0 (+1) 1,344 (-1%) 3mo $250,000 $186 64
1518 1st Ave 0.61mi 2/1.0 (-1) 1,350 (-0%) 3mo $116,400 $86 63
1313 Grant Ave 0.67mi 3/2.0 1,371 (+1%) 1mo $245,000 $179 62
2619 Union Ave 0.64mi 3/2.0 1,389 (+2%) 6mo $139,900 $101 57
1919 5th Ave 0.65mi 3/1.0 1,260 (-7%) 3mo $38,000 $30 56
1320 Walton Ave 0.67mi 3/2.0 1,440 (+6%) 6mo $205,000 $142 50
1110 S 16th St 0.40mi 2/1.0 (-1) 1,164 (-14%) 6mo $75,000 $64 48
1611 Tyler Ave 0.52mi 3/2.0 1,554 (+15%) 5mo $279,000 $180 44

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
-12.4%
Equity multiple
0.55×
Total profit
$-15,719
Equity at exit
$18,623
10-year hold
IRR
-3.4%
Equity multiple
0.78×
Total profit
$-7,841
Equity at exit
$10,799

Cash invested: $34,972 (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
8.9×

Monthly cashflow live

Estimated rent
$1,166 medium interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$143 /mo · $1,721/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$71

Break-even live

Break-even rent $1,077
Max offer price $124,900
Occupancy floor 89%

Sensitivity live

Price -10% $142 -5% $106 +0% $71 +5% $35 +10% $0
Rent -10% $-21 -5% $25 +0% $71 +5% $117 +10% $163
Rate -1.0pp $134 -0.5pp $103 base $71 +0.5pp $38 +1.0pp $6

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
$31,225
Closing costs
$3,747
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2015 12th Ave Altoona, PA 3.0 1.0 1600 $1,200 $0.75 44d 1 1.27mi
3925 Burgoon Rd Altoona, PA 3.0 1.0 1500 $895 $0.60 44d 1 1.28mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 44d 1 1.41mi

Listing history 4 events

  1. 2026-06-01
    status $124,900 Pending 25 DOM
  2. 2026-05-31
    days on market $124,900 Active 25 DOM
  3. 2026-05-30
    days on market $124,900 Active 24 DOM
  4. 2026-05-06
    listed $124,900 Active 839-char remark

ⓘ 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
$1,721 · $143/mo
Projected year-2 tax
$1,847 · $154/mo
Expected delta
+$126/yr (+$11/mo · 7.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 2/10 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
$13,994
− Mortgage interest
−$6,996
− Property taxes
−$1,721
− Insurance
−$624
− Repairs & maintenance
−$1,119
− Management
−$1,119
− Depreciation
−$3,633
Taxable loss
−$1,220
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$293
After-tax cash flow
$1,143/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

2 events — show timeline
  • 2026-05-31 Pending AHARMLS
  • 2026-05-06 Listed $124,900 AHARMLS

Property tax history

-7.0%/yr

Latest (2025): $1,721 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…