CashFlowRE
Sign in Sign up
650 Clairmont Dr
B- Composite 66.19
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 +28.4/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$52,900

650 Clairmont Dr · East Altoona, PA 16601
3 bd · 2.0 ba · 1,456 sqft · SingleFamily · 9 Days on market
Built 2000 Fair condition $406/mo HOA · 34% of rent ↓ 12% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

CAMELOT WOODS. Spacious 2000 double wide home offers 3 bedrooms 2 full baths. Well maintained, fairly new paint, new stove, new roof. Open floor plan with eat-in kitchen. Primary bedroom offers walk in closet and full bath with shower and garden tub! 2 additional bedrooms with plenty of room and full bath.

Key facts

  • Built 2000
  • Listed 9 days

Property features AI

Finance

  • HOA & community: Homeowners association with a $406 monthly fee

Exterior

  • Utilities: Public water
  • Home design: Manufactured home; One level
  • Construction: Vinyl siding; Metal roof
  • Exterior features: Deck; Porch

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Flooring: Vinyl; Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating; Has heating; Has cooling
  • Interior features: Insulated windows; Skylights
  • Laundry & utility: Washer; Dryer

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/2.0-bath single-family listed at $53k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $170 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $53k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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: 186 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 $366 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 $15k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 23y 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 $35k; list at $53k implies a 51% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 34% of rent.
Recommended offer $52,900

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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
2.25%
Cap rate
10.16%
Cash-on-cash
13.81%
DSCR
1.61
GRM
3.7

CMA / ARV

ARV (on-the-fly)
$251,888
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
656 Clairmont Dr 0.04mi 3/2.0 1,400 (-4%) 12mo $33,000 $24 82
1652 Saint Francis Ln 0.38mi 3/2.0 1,392 (-4%) 3mo $255,000 $183 73
153 Ore Hill Rd 0.48mi 3/1.0 1,324 (-9%) 2mo $230,000 $174 57
1500 N 4th Ave 0.55mi 4/2.0 (+1) 1,320 (-9%) 3mo $149,900 $114 51
1224 N 5th Ave 0.71mi 3/2.0 1,287 (-12%) 7mo $110,000 $85 42
1644 Edinboro Dr 0.69mi 3/2.0 1,651 (+13%) 13mo $285,000 $173 35
1631 Saint Francis Ln 0.53mi 3/3.0 1,248 (-14%) 23mo $244,900 $196 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
4.4%
Equity multiple
1.17×
Total profit
$2,548
Equity at exit
$7,888
10-year hold
IRR
14.3%
Equity multiple
2.17×
Total profit
$17,281
Equity at exit
$4,574

Cash invested: $14,812 (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 16601

Home prices YoY
-24.9%
Active inventory
186
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,192 medium interval (Pro) →
Mortgage (P&I)
$277
Tax est. 1.5%
$66 /mo · $794/yr
Insurance
$22
HOA
$406
Vacancy / Maint / Mgmt
$250
Net cashflow
$170

Break-even live

Break-even rent $977
Max offer price $52,900
Occupancy floor 81%

Sensitivity live

Price -10% $207 -5% $189 +0% $170 +5% $152 +10% $134
Rent -10% $76 -5% $123 +0% $170 +5% $217 +10% $265
Rate -1.0pp $197 -0.5pp $184 base $170 +0.5pp $157 +1.0pp $143

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
$13,225
Closing costs
$1,587
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
124 Clairmont Dr Altoona, PA 3.0 2.0 1216 $1,200 $0.99 44d 1 0.14mi
1101 E Walton Ave Altoona, PA 2.0–3.0 1.0–1.5 975 $1,605 $1.65 44d 9 1.24mi

HOA detail

Monthly dues
$406 · $4,872/yr

Listing history 10 events

  1. 2026-06-19
    status $52,900 Pending 9 DOM
  2. 2026-06-18
    days on market $52,900 Active 9 DOM
  3. 2026-06-17
    days on market $52,900 Active 8 DOM
  4. 2026-06-16
    days on market $52,900 Active 7 DOM
  5. 2026-06-15
    days on market $52,900 Active 6 DOM
  6. 2026-06-14
    days on market $52,900 Active 4 DOM
  7. 2026-06-13
    days on market $52,900 Active 3 DOM
  8. 2026-06-10
    listing id $52,900 Active 1 DOM
  9. 2026-06-09
    remarks 491-char remark
  10. 2026-06-09
    listed $52,900 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 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
$14,309
− Mortgage interest
−$2,963
− Property taxes
−$794
− Insurance
−$264
− Repairs & maintenance
−$1,145
− Management
−$1,145
− HOA
−$4,872
− Depreciation
−$1,539
Taxable income
$1,587
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$381
After-tax cash flow
$1,664/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 · 1 photo

Fair 45/100 Moderate rehab

The home requires significant interior and exterior updates, including painting, flooring replacement, and landscaping, to improve its condition and value.

Repairs flagged

  • Major Kitchen cabinets — Cluttered and in need of cleaning
  • Major Bathroom fixtures — Cluttered and in need of cleaning
  • Major Exterior siding — Weathered and in need of repainting
  • Major Flooring — Worn and in need of replacement
  • Major Interior walls — Dingy and in need of painting
  • Major Landscaping — Overgrown and in need of trimming

Value-add opportunities

  • Both Paint interior walls and trim — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace worn flooring — New flooring improves living space and adds value
  • Both Trim and landscape exterior — Neat landscaping enhances curb appeal and adds value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Cluttered and in need of cleaning Major $15,000–50,000
Bathroom fixtures · Cluttered and in need of cleaning Major $15,000–50,000
Exterior siding · Weathered and in need of repainting Major $15,000–50,000
Flooring · Worn and in need of replacement Major $15,000–50,000
Interior walls · Dingy and in need of painting Major $15,000–50,000
Landscaping · Overgrown and in need of trimming Major $15,000–50,000
Total estimated repair cost · 6 items $90,000–300,000

Value-add ROI direction

  • Both Paint interior walls and trim — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace worn flooring — New flooring improves living space and adds value
  • Both Trim and landscape exterior — Neat landscaping enhances curb appeal and adds 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 — East Altoona

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
East Altoona, PA
County
Blair County · 59,867 people
Metro
Altoona, PA
Population (ZIP)
33,515
Household income
$58,070
Rent vs Own
30.6% rent · 69.4% own
Severe rent burden
715.0

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 1%
Common ancestry
Romanian 5% Slovak 2% Lithuanian 2%
Foreign-born
1% · Vietnam
Languages at home
97% English-only · German/W. Germanic 1% 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
▼ -60.97%
Current HPI
183.9907
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

-11.7% since first listed
7 events — show timeline
  • 2026-06-08 Listed $52,900 AHARMLS
  • 2025-04-07 Sold (MLS) $35,000 AHARMLS
  • 2025-03-01 Pending AHARMLS
  • 2025-02-18 Listed $39,900 AHARMLS
  • 2010-05-26 Sold (MLS) $35,000 AHARMLS
  • 2010-02-13 Listed $42,000 AHARMLS
  • 2003-04-23 Listed $59,900 AHARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…