CashFlowRE
Sign in Sign up
201 E Southey St
C Composite 56.24
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 +18.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.7/10.0
  • 1% rule +5.3/10.0
  • 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

$107,000

201 E Southey St · Altoona, PA 16602
2 bd · 1.0 ba · 1,010 sqft · SingleFamily · 59 Days on market
Built 1960 3,920 sqft lot $106/sqft · 25% below area Est $144k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Thia one story home located in a great quite neighborhood Garden Heights is move in ready There are beautifully done hardwood floors located in the living room and dining room. Also includes a cute sunroom located off the living room. Full basement with cement floor. Each bedroom and hallway has a closet. All major rooms contain a Light/ceiling fan. Easy to heat with a natural forced air gas furnace, Corner lot with off street parking.

Key facts

  • Off street parking
  • Sunroom
  • Full basement

Tags

HARDWOOD FLOORSSUNROOMFULL BASEMENTOFF STREET PARKING

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 $107k.

Deal economics

  • At list price, monthly cash flow is $96 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $107k).
  • Recommended offer: $104k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% 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; 1 comparable units currently listed for rent nearby; 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 $740 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

  • It's been on market 59 days — a 3% lower offer ($104k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 23y ago; this cycle's ask has dropped $12k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; list at $107k implies a 168% gain — meaningful room to come down on a strong offer.
Recommended offer $103,790 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 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 1960 — 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
1.03%
Cap rate
7.37%
Cash-on-cash
3.85%
DSCR
1.17
GRM
8.1

CMA / ARV

ARV (median comp)
$143,563
List price
$107,000
Delta
-25.47%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
701 Eveningtide Ave 0.17mi 2/1.0 992 (-2%) 22mo $150,000 $151 71
312 Shelley Ave 0.30mi 3/1.5 (+1) 1,100 (+9%) 2mo $125,000 $114 62
816 Jade Ave 0.65mi 2/1.0 1,060 (+5%) 0mo $129,000 $122 61
1406 Logan Blvd 0.49mi 2/1.0 900 (-11%) 4mo $33,000 $37 56
323 Milton Ave Ave 0.31mi 3/1.0 (+1) 925 (-8%) 22mo $155,000 $168 48
1410 Logan Blvd 0.50mi 1/1.0 (-1) 875 (-13%) 4mo $16,801 $19 46
4018 2nd Ave 0.69mi 2/2.0 952 (-6%) 11mo $165,500 $174 45
215 40th St 0.72mi 3/2.0 (+1) 1,000 (-1%) 24mo $198,000 $198 36
4017 Ridge Ave 0.65mi 3/1.0 (+1) 1,116 (+10%) 23mo $90,000 $81 28

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
-10.2%
Equity multiple
0.63×
Total profit
$-11,177
Equity at exit
$15,954
10-year hold
IRR
-0.8%
Equity multiple
0.94×
Total profit
$-1,696
Equity at exit
$9,251

Cash invested: $29,960 (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
8.1×

Monthly cashflow live

Estimated rent
$1,100 medium interval (Pro) →
Mortgage (P&I)
$561
Tax from tax record
$167 /mo · $2,004/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$96

Break-even live

Break-even rent $978
Max offer price $107,000
Occupancy floor 86%

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
$26,750
Closing costs
$3,210
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3925 Burgoon Rd Altoona, PA 3.0 1.0 1500 $895 $0.60 43d 1 0.88mi

Listing history 7 events

  1. 2026-05-06
    price $107,000 439-char remark
    Show marketing remark (439 chars)

    Thia one story home located in a great quite neighborhood Garden Heights is move in ready There are beautifully done hardwood floors located in the living room and dining room. Also includes a cute sunroom located off the living room. Full basement with cement floor. Each bedroom and hallway has a closet. All major rooms contain a Light/ceiling fan. Easy to heat with a natural forced air gas furnace, Corner lot with off street parking.

  2. 2026-05-06
    status Active 439-char remark
    Show marketing remark (439 chars)

    Thia one story home located in a great quite neighborhood Garden Heights is move in ready There are beautifully done hardwood floors located in the living room and dining room. Also includes a cute sunroom located off the living room. Full basement with cement floor. Each bedroom and hallway has a closet. All major rooms contain a Light/ceiling fan. Easy to heat with a natural forced air gas furnace, Corner lot with off street parking.

  3. 2026-03-26
    status Pending 439-char remark
    Show marketing remark (439 chars)

    Thia one story home located in a great quite neighborhood Garden Heights is move in ready There are beautifully done hardwood floors located in the living room and dining room. Also includes a cute sunroom located off the living room. Full basement with cement floor. Each bedroom and hallway has a closet. All major rooms contain a Light/ceiling fan. Easy to heat with a natural forced air gas furnace, Corner lot with off street parking.

  4. 2026-02-18
    listed $119,000 Active 439-char remark
    Show marketing remark (439 chars)

    Thia one story home located in a great quite neighborhood Garden Heights is move in ready There are beautifully done hardwood floors located in the living room and dining room. Also includes a cute sunroom located off the living room. Full basement with cement floor. Each bedroom and hallway has a closet. All major rooms contain a Light/ceiling fan. Easy to heat with a natural forced air gas furnace, Corner lot with off street parking.

  5. 2004-03-10
    soldstatus $40,000
  6. 2003-01-28
    listed $75,000
  7. 1966-02-01
    soldstatus $10,950

ⓘ 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
$2,004 · $167/mo
Projected year-2 tax
$2,004 · $167/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 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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
$13,197
− Mortgage interest
−$5,994
− Property taxes
−$2,004
− Insurance
−$535
− Repairs & maintenance
−$1,056
− Management
−$1,056
− Depreciation
−$3,113
Taxable loss
−$559
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$134
After-tax cash flow
$1,288/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

+877.2% since first listed
7 events — show timeline
  • 2026-05-06 Price Changed $107,000 AHARMLS
  • 2026-05-06 Relisted AHARMLS
  • 2026-03-26 Pending AHARMLS
  • 2026-02-18 Listed $119,000 AHARMLS
  • 2004-03-10 Sold (Public Records) $40,000 Public Records
  • 2003-01-28 Listed $75,000 AHARMLS
  • 1966-02-01 Sold (Public Records) $10,950 Public Records

Property tax history

-5.9%/yr

Latest (2025): $2,004 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…