CashFlowRE
Sign in Sign up
2400 Crawford Ave
B- Composite 68.15
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 +25.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.7/10.0
  • 1% rule +6.8/10.0
  • Livability +4.0/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$87,000

2400 Crawford Ave · Altoona, PA 16602
2 bd · 1.0 ba · 1,316 sqft · SingleFamily · 14 Days on market
Built 1951 Fair condition 5,227 sqft lot Est $117k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Altoona area 1 story home is perfect for investors or handy persons! Large formal living room, formal dining room, eat-in kitchen plus two bedrooms and bath. Hardwood floors, rear deck, 1 car integral garage, 1/2 bath in basement and plenty of opportunity to imagine all the possibilties! Property sold AS-IS. Seller will make no repairs. Offers must be submitted through HUD approved broker. Buyer pays both transfer taxes. Exclusive Agency. Equal Housing Opportunity. www. HUDHomestore.com. Property was built pre-1978 - requiring LBP disclosures. Subject to Appraisal - If the purchaser is utilizing FHA financing the purchaser's appraisal will determine final insurability and escrow holdback am

Key facts

  • 5,227 sq ft lot
  • Garage
  • Built 1951

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Public water
  • Home design: Single-family residence; One level
  • Construction: Wood siding; Shingle roof
  • Exterior features: Deck

Interior

  • Flooring: Hardwood; Vinyl; Wood; Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Cooling
  • Interior features: Eat-in kitchen; 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 2-bed/1.0-bath single-family listed at $87k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $213 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $87k).
  • Cap rate 9.2% 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; 5 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 $601 of loan paydown is wiped out by about $3k 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

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.18%
Cap rate
9.23%
Cash-on-cash
10.48%
DSCR
1.47
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$117,124
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2400 Crawford Ave 0.00mi 2/1.0 1,316 (0%) 1mo $95,000 $72 99
1919 5th Ave 0.39mi 3/1.0 (+1) 1,260 (-4%) 3mo $38,000 $30 67
1518 1st Ave 0.56mi 2/1.0 1,350 (+3%) 3mo $116,400 $86 67
2004 3rd Ave 0.29mi 2/1.0 1,148 (-13%) 2mo $90,000 $78 64
1828 Grant Ave 0.37mi 3/1.5 (+1) 1,242 (-6%) 6mo $151,000 $122 61
2710 7th Ave 0.46mi 3/1.0 (+1) 1,400 (+6%) 3mo $125,000 $89 60
1916 Hudson Ave 0.39mi 3/1.0 (+1) 1,169 (-11%) 2mo $170,000 $145 57
1901 3rd Ave 0.35mi 3/1.0 (+1) 1,138 (-14%) 3mo $22,500 $20 54
2607 Wren Ave 0.45mi 3/1.0 (+1) 1,146 (-13%) 0mo $210,000 $183 52
2524 Pleasant Valley Blvd 0.50mi 3/1.0 (+1) 1,456 (+11%) 6mo $164,900 $113 49
1110 S 16th St 0.70mi 2/1.0 1,164 (-12%) 5mo $75,000 $64 44
1320 Walton Ave 0.74mi 3/2.0 (+1) 1,440 (+9%) 6mo $205,000 $142 36

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
-0.6%
Equity multiple
0.98×
Total profit
$-533
Equity at exit
$12,972
10-year hold
IRR
9.1%
Equity multiple
1.70×
Total profit
$17,046
Equity at exit
$7,522

Cash invested: $24,360 (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
7.0×

Monthly cashflow live

Estimated rent
$1,030 high interval (Pro) →
Mortgage (P&I)
$456
Tax est. 1.5%
$109 /mo · $1,305/yr
Insurance
$36
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$213

Break-even live

Break-even rent $761
Max offer price $87,000
Occupancy floor 74%

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
$21,750
Closing costs
$2,610
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2015 12th Ave Altoona, PA 3.0 1.0 1600 $1,200 $0.75 43d 1 0.92mi
3925 Burgoon Rd Altoona, PA 3.0 1.0 1500 $895 $0.60 43d 1 1.11mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 43d 1 1.16mi
1489 Washington Ave Altoona, PA 3.0 1.5 1050 $850 $0.81 43d 1 1.23mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 43d 1 1.43mi

Listing history 2 events

  1. 2026-04-24
    status Pending
  2. 2026-04-10
    listed $87,000 Active

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥95°F today · 17 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
$12,364
− Mortgage interest
−$4,873
− Property taxes
−$1,305
− Insurance
−$435
− Repairs & maintenance
−$989
− Management
−$989
− Depreciation
−$2,531
Taxable income
$1,242
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$298
After-tax cash flow
$2,255/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

Fair 45/100 Moderate rehab

This home requires moderate renovations to improve its condition and increase its value. Exterior repairs and updates to the kitchen and bathrooms are essential.

Repairs flagged

  • Major exterior siding — Severe peeling
  • Major exterior paint — Visible damage
  • Major kitchen cabinets — Old and outdated
  • Major bathroom fixtures — Outdated and worn

Value-add opportunities

  • Both new exterior siding — Enhances curb appeal and value
  • Both new paint — Improves home's appearance and value
  • Both new kitchen cabinets — Modernizes the space and increases value
  • Both new bathroom fixtures — Updates the space and increases value

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Severe peeling Major $15,000–50,000
exterior paint · Visible damage Major $15,000–50,000
kitchen cabinets · Old and outdated Major $15,000–50,000
bathroom fixtures · Outdated and worn Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Both new exterior siding — Enhances curb appeal and value
  • Both new paint — Improves home's appearance and value
  • Both new kitchen cabinets — Modernizes the space and increases value
  • Both new bathroom fixtures — Updates the space and increases 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 — 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
  • 2026-04-24 Pending AHARMLS
  • 2026-04-10 Listed $87,000 AHARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…