CashFlowRE
Sign in Sign up
305 2nd Ave
B- Composite 67.87
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 +28.2/30.0
  • ARV discount +10.2/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • 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

$79,900

305 2nd Ave · Altoona, PA 16602
3 bd · 1.0 ba · 1,474 sqft · SingleFamily · 350 Days on market
Built 1920 3,049 sqft lot $54/sqft · 6% below area Est $85k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Traditional 3 bedroom, 1 full bath home situated on a 25 x 120 lot with the potential for off street parking. Newer vinyl plank flooring on main level, newer kitchen cabinets. Main floor laundry hook ups. The finished 3rd floor acts as the 3rd bedroom. This home was used as an investment property.

Key facts

  • Off street parking
  • Main floor laundry
  • Finished 3rd floor

Tags

OFF STREET PARKINGVINYL PLANK FLOORINGKITCHEN CABINETSMAIN FLOOR LAUNDRYFINISHED 3RD FLOOR

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 $80k.

Deal economics

  • At list price, monthly cash flow is $253 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($999 rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% 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; 6 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 $552 of loan paydown is wiped out by about $2k 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 $22k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 350 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $10k; list at $80k implies a 699% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 350 days. Have you received any prior offers? Is the seller open to a 12% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.25%
Cap rate
10.09%
Cash-on-cash
13.54%
DSCR
1.60
GRM
6.7

CMA / ARV

ARV (median comp)
$84,954
List price
$79,900
Delta
-5.95%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
308 Crawford Ave 0.10mi 3/1.5 1,504 (+2%) 3mo $103,000 $68 88
210 Crawford Ave 0.12mi 3/2.0 1,530 (+4%) 1mo $145,000 $95 84
414 Grant Ave 0.29mi 3/1.0 1,518 (+3%) 2mo $110,000 $72 80
705 2nd Ave 0.33mi 3/1.5 1,503 (+2%) 4mo $70,000 $47 76
215 7th Ave 0.30mi 3/1.0 1,548 (+5%) 3mo $45,000 $29 75
224 E 3rd Ave 0.35mi 3/1.0 1,377 (-7%) 0mo $98,700 $72 72
112 Pearl St 0.50mi 2/1.0 (-1) 1,497 (+2%) 4mo $89,900 $60 66
818 Bell Ave 0.45mi 3/1.5 1,632 (+11%) 2mo $135,000 $83 58
412 E Logan Ave 0.57mi 3/1.5 1,302 (-12%) 1mo $211,000 $162 51
701 Cleveland Ave 0.75mi 4/1.0 (+1) 1,540 (+4%) 4mo $179,900 $117 49
711 E Bell Ave 0.74mi 2/2.0 (-1) 1,580 (+7%) 1mo $166,000 $105 44
510 E Grant Ave 0.61mi 4/2.0 (+1) 1,643 (+12%) 1mo $229,900 $140 43

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
3.6%
Equity multiple
1.14×
Total profit
$3,140
Equity at exit
$11,913
10-year hold
IRR
13.2%
Equity multiple
2.05×
Total profit
$23,465
Equity at exit
$6,908

Cash invested: $22,372 (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
6.7×

Monthly cashflow live

Estimated rent
$999 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$84 /mo · $1,012/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$253

Break-even live

Break-even rent $679
Max offer price $79,900
Occupancy floor 70%

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
$19,975
Closing costs
$2,397
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 2nd Ave Unit 2nd Fl Altoona, PA 3.0 1.0 1244 $790 $0.64 44d 1 0.07mi
1101 E Walton Ave Altoona, PA 2.0–3.0 1.0–1.5 975 $1,605 $1.65 44d 9 0.96mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 44d 1 1.03mi
1326 14th Ave Altoona, PA 3.0 1.0 1600 $1,150 $0.72 44d 1 1.08mi
1489 Washington Ave Altoona, PA 3.0 1.5 1050 $850 $0.81 44d 1 1.47mi
100 College Park Dr Altoona, PA 2.0 2.0 940 $975 $1.04 44d 1 1.48mi

Listing history 27 events

  1. 2026-06-19
    days on market $79,900 Active 350 DOM
  2. 2026-06-18
    days on market $79,900 Active 349 DOM
  3. 2026-06-17
    days on market $79,900 Active 348 DOM
  4. 2026-06-16
    days on market $79,900 Active 347 DOM
  5. 2026-06-15
    days on market $79,900 Active 346 DOM
  6. 2026-06-14
    days on market $79,900 Active 344 DOM
  7. 2026-06-13
    days on market $79,900 Active 343 DOM
  8. 2026-06-10
    days on market $79,900 Active 341 DOM
  9. 2026-06-09
    days on market $79,900 Active 340 DOM
  10. 2026-06-08
    days on market $79,900 Active 339 DOM
  11. 2026-06-07
    days on market $79,900 Active 338 DOM
  12. 2026-06-05
    days on market $79,900 Active 335 DOM
  13. 2026-06-03
    days on market $79,900 Active 334 DOM
  14. 2026-06-02
    days on market $79,900 Active 333 DOM
  15. 2026-06-01
    days on market $79,900 Active 332 DOM
  16. 2026-05-31
    days on market $79,900 Active 331 DOM
  17. 2026-05-30
    days on market $79,900 Active 330 DOM
  18. 2026-04-02
    status Active 298-char remark
    Show marketing remark (298 chars)

    Traditional 3 bedroom, 1 full bath home situated on a 25 x 120 lot with the potential for off street parking. Newer vinyl plank flooring on main level, newer kitchen cabinets. Main floor laundry hook ups. The finished 3rd floor acts as the 3rd bedroom. This home was used as an investment property.

  19. 2026-04-01
    historical 298-char remark
    Show marketing remark (298 chars)

    Traditional 3 bedroom, 1 full bath home situated on a 25 x 120 lot with the potential for off street parking. Newer vinyl plank flooring on main level, newer kitchen cabinets. Main floor laundry hook ups. The finished 3rd floor acts as the 3rd bedroom. This home was used as an investment property.

  20. 2026-01-02
    status Active 298-char remark
    Show marketing remark (298 chars)

    Traditional 3 bedroom, 1 full bath home situated on a 25 x 120 lot with the potential for off street parking. Newer vinyl plank flooring on main level, newer kitchen cabinets. Main floor laundry hook ups. The finished 3rd floor acts as the 3rd bedroom. This home was used as an investment property.

  21. 2026-01-01
    historical 298-char remark
    Show marketing remark (298 chars)

    Traditional 3 bedroom, 1 full bath home situated on a 25 x 120 lot with the potential for off street parking. Newer vinyl plank flooring on main level, newer kitchen cabinets. Main floor laundry hook ups. The finished 3rd floor acts as the 3rd bedroom. This home was used as an investment property.

  22. 2025-11-07
    price $79,900 298-char remark
    Show marketing remark (298 chars)

    Traditional 3 bedroom, 1 full bath home situated on a 25 x 120 lot with the potential for off street parking. Newer vinyl plank flooring on main level, newer kitchen cabinets. Main floor laundry hook ups. The finished 3rd floor acts as the 3rd bedroom. This home was used as an investment property.

  23. 2025-09-09
    price $89,900 298-char remark
    Show marketing remark (298 chars)

    Traditional 3 bedroom, 1 full bath home situated on a 25 x 120 lot with the potential for off street parking. Newer vinyl plank flooring on main level, newer kitchen cabinets. Main floor laundry hook ups. The finished 3rd floor acts as the 3rd bedroom. This home was used as an investment property.

  24. 2025-09-08
    price $69,900 298-char remark
    Show marketing remark (298 chars)

    Traditional 3 bedroom, 1 full bath home situated on a 25 x 120 lot with the potential for off street parking. Newer vinyl plank flooring on main level, newer kitchen cabinets. Main floor laundry hook ups. The finished 3rd floor acts as the 3rd bedroom. This home was used as an investment property.

  25. 2025-07-02
    listed $89,900 Active 298-char remark
    Show marketing remark (298 chars)

    Traditional 3 bedroom, 1 full bath home situated on a 25 x 120 lot with the potential for off street parking. Newer vinyl plank flooring on main level, newer kitchen cabinets. Main floor laundry hook ups. The finished 3rd floor acts as the 3rd bedroom. This home was used as an investment property.

  26. 1999-02-23
    soldstatus $10,000
  27. 1978-11-01
    soldstatus $18,500

ⓘ 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
$1,012 · $84/mo
Projected year-2 tax
$1,137 · $95/mo
Expected delta
+$125/yr (+$10/mo · 12.4%)

ⓘ 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 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥90°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
$11,987
− Mortgage interest
−$4,476
− Property taxes
−$1,012
− Insurance
−$400
− Repairs & maintenance
−$959
− Management
−$959
− Depreciation
−$2,324
Taxable income
$1,857
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$446
After-tax cash flow
$2,584/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

+331.9% since first listed
10 events — show timeline
  • 2026-04-02 Relisted AHARMLS
  • 2026-04-01 Delisted AHARMLS
  • 2026-01-02 Relisted AHARMLS
  • 2026-01-01 Delisted AHARMLS
  • 2025-11-07 Price Changed $79,900 AHARMLS
  • 2025-09-09 Price Changed $89,900 AHARMLS
  • 2025-09-08 Price Changed $69,900 AHARMLS
  • 2025-07-02 Listed $89,900 AHARMLS
  • 1999-02-23 Sold (Public Records) $10,000 Public Records
  • 1978-11-01 Sold (Public Records) $18,500 Public Records

Property tax history

-4.8%/yr

Latest (2025): $1,012 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…