CashFlowRE
Sign in Sign up
1415 Winterberry St
B- Composite 68.44
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.7/10.0
  • ARV discount +7.9/15.0
  • Livability +3.8/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$81,000

1415 Winterberry St · Greenwood, PA 16602
1 bd · 1.0 ba · 704 sqft · SingleFamily · 95 Days on market
Built 1930 6,098 sqft lot $115/sqft · at area comps Est $82k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This cozy first-floor one-bedroom, one-bath home in Greenwood, Blair County, features a fenced yard, off-street parking, and comes with appliances included. It's full of potential for first-time homeowners or investors. Call or text for a showing today!

Key facts

  • Fenced yard
  • Appliances included
  • Off-street parking

Tags

FENCED YARDOFF-STREET PARKINGAPPLIANCES INCLUDED

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 1-bed/1.0-bath single-family listed at $81k.

Deal economics

  • At list price, monthly cash flow is $323 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $81k).
  • Recommended offer: $74k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#452 in PA, #4,135 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute 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; 2 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 $560 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 $23k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 95 days — a 9% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $73,710 (9.0% below list)

Questions for the listing agent

  1. It's been on market 95 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.37%
Cap rate
11.07%
Cash-on-cash
17.07%
DSCR
1.76
GRM
6.1

CMA / ARV

ARV (median comp)
$81,720
List price
$81,000
Delta
-0.88%
Verdict
FAIR
Comps
3 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
8.4%
Equity multiple
1.33×
Total profit
$7,438
Equity at exit
$12,077
10-year hold
IRR
17.6%
Equity multiple
2.45×
Total profit
$32,994
Equity at exit
$7,003

Cash invested: $22,680 (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
6.1×

Monthly cashflow live

Estimated rent
$1,111 medium interval (Pro) →
Mortgage (P&I)
$425
Tax from tax record
$96 /mo · $1,154/yr
Insurance
$34
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$323

Break-even live

Break-even rent $702
Max offer price $81,000
Occupancy floor 66%

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
$20,250
Closing costs
$2,430
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1101 E Walton Ave Altoona, PA 2.0–3.0 1.0–1.5 975 $1,277 $1.31 43d 9 0.59mi
115 Crawford Ave Unit A Altoona, PA 2.0 1.0 650 $1,450 $2.23 43d 1 1.36mi

Listing history 7 events

  1. 2026-05-19
    status Active 253-char remark
    Show marketing remark (253 chars)

    This cozy first-floor one-bedroom, one-bath home in Greenwood, Blair County, features a fenced yard, off-street parking, and comes with appliances included. It's full of potential for first-time homeowners or investors. Call or text for a showing today!

  2. 2026-05-05
    status Pending 253-char remark
    Show marketing remark (253 chars)

    This cozy first-floor one-bedroom, one-bath home in Greenwood, Blair County, features a fenced yard, off-street parking, and comes with appliances included. It's full of potential for first-time homeowners or investors. Call or text for a showing today!

  3. 2026-05-01
    status Active 253-char remark
    Show marketing remark (253 chars)

    This cozy first-floor one-bedroom, one-bath home in Greenwood, Blair County, features a fenced yard, off-street parking, and comes with appliances included. It's full of potential for first-time homeowners or investors. Call or text for a showing today!

  4. 2026-05-01
    historical 253-char remark
    Show marketing remark (253 chars)

    This cozy first-floor one-bedroom, one-bath home in Greenwood, Blair County, features a fenced yard, off-street parking, and comes with appliances included. It's full of potential for first-time homeowners or investors. Call or text for a showing today!

  5. 2026-02-12
    status Active 253-char remark
    Show marketing remark (253 chars)

    This cozy first-floor one-bedroom, one-bath home in Greenwood, Blair County, features a fenced yard, off-street parking, and comes with appliances included. It's full of potential for first-time homeowners or investors. Call or text for a showing today!

  6. 2025-11-13
    status Pending 253-char remark
    Show marketing remark (253 chars)

    This cozy first-floor one-bedroom, one-bath home in Greenwood, Blair County, features a fenced yard, off-street parking, and comes with appliances included. It's full of potential for first-time homeowners or investors. Call or text for a showing today!

  7. 2025-11-08
    listed $81,000 Active 253-char remark
    Show marketing remark (253 chars)

    This cozy first-floor one-bedroom, one-bath home in Greenwood, Blair County, features a fenced yard, off-street parking, and comes with appliances included. It's full of potential for first-time homeowners or investors. Call or text for a showing today!

ⓘ 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
$1,154 · $96/mo
Projected year-2 tax
$1,217 · $101/mo
Expected delta
+$63/yr (+$5/mo · 5.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥91°F today · 16 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
$13,327
− Mortgage interest
−$4,537
− Property taxes
−$1,154
− Insurance
−$405
− Repairs & maintenance
−$1,066
− Management
−$1,066
− Depreciation
−$2,356
Taxable income
$2,742
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$658
After-tax cash flow
$3,214/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 — Greenwood

Score
75/100
State rank
#452
US rank
#4135

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment B Housing A+ Health & safety A+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenwood, PA
County
Blair County · 59,867 people
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

7 events — show timeline
  • 2026-05-19 Relisted AHARMLS
  • 2026-05-05 Pending AHARMLS
  • 2026-05-01 Relisted AHARMLS
  • 2026-05-01 Delisted AHARMLS
  • 2026-02-12 Relisted AHARMLS
  • 2025-11-13 Pending AHARMLS
  • 2025-11-08 Listed $81,000 AHARMLS

Property tax history

+12.3%/yr

Latest (2025): $1,154 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…