CashFlowRE
Sign in Sign up
502 Pleasant Valley Blvd
D- Composite 36.57
Why this score? — see what drove the D- 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
  • DSCR +4.6/10.0
  • 1% rule +4.0/10.0
  • Livability +4.0/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.0/15.0
  • Appreciation +0.0/10.0

$149,900

502 Pleasant Valley Blvd · Altoona, PA 16602
3 bd · 1.0 ba · 1,248 sqft · SingleFamily · 20 Days on market
Built 1910 4,356 sqft lot Est $131k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

AS IS Condition

Key facts

  • 4,356 sq ft lot
  • Garage
  • Built 1910

Property features AI

Exterior

  • Parking: Detached or attached garage not specified — 1 garage space
  • Utilities: Public water
  • Home design: Single-family residence; Two levels; Residential property
  • Construction: Wood siding
  • Exterior features: Shingle roof; Frontage approximately 45 x 100

Interior

  • Kitchen: Dishwasher; Microwave; Range
  • Bedrooms: Total of 7 rooms (bedroom breakdown not provided)
  • Flooring: Vinyl; Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Has cooling
  • Interior features: Wood-burning fireplace (1); Basement
  • Laundry & utility: Washer/dryer details not provided

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 $150k.

Deal economics

  • At list price, monthly cash flow is $46 ($549/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 $134k (10.4% below list).
  • Recommended offer: $134k (10.4% below list) — sets the bar for 1% rule.

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; 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 $1k 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 20 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 19y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $40k; list at $150k implies a 273% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $134,382 (10.4% below list)

Questions for the listing agent

  1. Built in 1910 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.90%
Cap rate
6.66%
Cash-on-cash
1.31%
DSCR
1.06
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$131,040
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
224 Hudson Ave 0.23mi 3/1.0 1,200 (-4%) 2mo $170,000 $142 82
1018 S 10th St 0.43mi 3/1.0 1,176 (-6%) 3mo $131,900 $112 68
125 Crawford Ave 0.46mi 3/1.0 1,224 (-2%) 10mo $128,900 $105 67
408 Bell Ave 0.32mi 3/2.0 1,314 (+5%) 8mo $122,000 $93 66
712 Logan Ave 0.23mi 3/1.0 1,403 (+12%) 9mo $88,000 $63 61
412 E Logan Ave 0.67mi 3/1.5 1,302 (+4%) 1mo $211,000 $162 59
801 3rd Ave 0.55mi 2/1.0 (-1) 1,288 (+3%) 9mo $35,000 $27 57
409 2nd St 0.67mi 3/1.0 1,148 (-8%) 1mo $12,500 $11 54
1313 Grant Ave 0.63mi 3/2.0 1,371 (+10%) 1mo $245,000 $179 50
224 E 3rd Ave 0.75mi 3/1.0 1,377 (+10%) 0mo $98,700 $72 48
431 E Logan Ave 0.70mi 3/1.0 1,380 (+11%) 8mo $189,900 $138 43
425 E Logan Ave 0.69mi 3/1.0 1,406 (+13%) 7mo $135,000 $96 41

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
-14.2%
Equity multiple
0.49×
Total profit
$-21,366
Equity at exit
$22,351
10-year hold
IRR
-5.4%
Equity multiple
0.65×
Total profit
$-14,818
Equity at exit
$12,961

Cash invested: $41,972 (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
9.3×

Monthly cashflow live

Estimated rent
$1,344 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$167 /mo · $2,007/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$46

Break-even live

Break-even rent $1,286
Max offer price $149,900
Occupancy floor 92%

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
$37,475
Closing costs
$4,497
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
201 2nd Ave Unit 2nd Fl Altoona, PA 3.0 1.0 1244 $790 $0.64 44d 1 0.51mi
315 10th St Unit Rear- 1st Fl Altoona, PA 2.0 1.0 800 $1,100 $1.38 44d 1 0.66mi
1101 E Walton Ave Altoona, PA 2.0–3.0 1.0–1.5 975 $1,605 $1.65 44d 9 1.13mi
1102 17th Ave Altoona, PA 3.0 1.0 1430 $899 $0.63 44d 1 1.39mi

Listing history 16 events

  1. 2026-06-19
    days on market $149,900 Active 20 DOM
  2. 2026-06-18
    days on market $149,900 Active 19 DOM
  3. 2026-06-17
    days on market $149,900 Active 18 DOM
  4. 2026-06-16
    days on market $149,900 Active 17 DOM
  5. 2026-06-15
    days on market $149,900 Active 16 DOM
  6. 2026-06-14
    days on market $149,900 Active 14 DOM
  7. 2026-06-13
    days on market $149,900 Active 13 DOM
  8. 2026-06-10
    days on market $149,900 Active 11 DOM
  9. 2026-06-09
    days on market $149,900 Active 10 DOM
  10. 2026-06-08
    days on market $149,900 Active 9 DOM
  11. 2026-06-07
    days on market $149,900 Active 8 DOM
  12. 2026-06-05
    days on market $149,900 Active 5 DOM
  13. 2026-06-03
    days on market $149,900 Active 4 DOM
  14. 2026-06-02
    days on market $149,900 Active 3 DOM
  15. 2026-06-01
    days on market $149,900 Active 2 DOM
  16. 2026-05-31
    listed $149,900 Active 1 DOM

ⓘ 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
$2,007 · $167/mo
Projected year-2 tax
$2,188 · $182/mo
Expected delta
+$181/yr (+$15/mo · 9.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥90°F today · 19 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
$16,126
− Mortgage interest
−$8,397
− Property taxes
−$2,007
− Insurance
−$750
− Repairs & maintenance
−$1,290
− Management
−$1,290
− Depreciation
−$4,361
Taxable loss
−$1,969
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$472
After-tax cash flow
$1,022/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

+1159.7% since first listed
6 events — show timeline
  • 2026-05-29 Listed $149,900 AHARMLS
  • 2025-09-05 Price Changed $148,500 AHARMLS
  • 2008-01-25 Sold (Public Records) $40,200 Public Records
  • 2008-01-25 Sold (MLS) $40,200 AHARMLS
  • 2007-10-16 Listed $45,000 AHARMLS
  • 1967-03-01 Sold (Public Records) $11,900 Public Records

Property tax history

-5.8%/yr

Latest (2025): $2,007 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…