CashFlowRE
Sign in Sign up
918 26th St
B Composite 73.46
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 +29.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • Livability +4.0/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$114,900

918 26th St · Altoona, PA 16601
5 bd · 1.0 ba · 1,864 sqft · SingleFamily · 32 Days on market
Built 1909 Poor condition 2,613 sqft lot Est $147k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

1900s charm restored. Pocket Doors, Pantry, Large Rooms, Beautiful Entry and Woodwork (Tile Floor). Freshly Painted, New Windows, Furnace 2011, Central Air-New. Roof 8 years old. Main Bath completely new -tub, sink/vanity, toilet. Laundry 1st floor. 2nd floor has additional space for office-going to 3rd floor. * Bonus room above garage.

Key facts

  • Fantastic views
  • Central air and heat
  • Gas fireplace

Tags

CORNER LOTFANTASTIC VIEWSWOODWORK THROUGHOUTGAS FIREPLACECENTRAL AIR AND HEATCONVENIENT LAUNDRY ROOM

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Public water
  • Home design: Single-family home; Two stories; Residential property; Located in Wehnwood subdivision; Corner lot location (corner of 26th & Oak)
  • Construction: Stone and vinyl siding construction
  • Exterior features: Front porch; Shingle roof

Interior

  • Kitchen: Dishwasher
  • Bedrooms: Bedrooms on multiple levels
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Ceiling fan cooling
  • Interior features: Dishwasher; Carpet flooring; Gas-started fireplace

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 5-bed/1.0-bath single-family listed at $115k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $415 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $111k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% 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: 186 active listings in the ZIP; 99 units permitted in Blair County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $794 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($111k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 12y ago; this cycle's ask has dropped $12k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; list at $115k implies a 64% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1909 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $111,453 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1909 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.33%
Cap rate
10.63%
Cash-on-cash
15.47%
DSCR
1.69
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$147,256
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2812 W Chestnut Ave 0.24mi 4/1.0 (-1) 1,746 (-6%) 13mo $134,500 $77 62
3027 Broad Ave 0.46mi 4/2.5 (-1) 1,839 (-1%) 7mo $80,000 $44 60
2013 7th Ave 0.59mi 4/1.0 (-1) 1,959 (+5%) 8mo $70,000 $36 52
2204 5th Ave 0.59mi 4/1.5 (-1) 1,869 (+0%) 19mo $23,500 $13 50
2522 Dysart Ave 0.57mi 4/1.5 (-1) 2,052 (+10%) 5mo $174,900 $85 46
2120 5th Ave 0.60mi 4/1.0 (-1) 1,795 (-4%) 20mo $55,000 $31 44
2018 15th Ave 0.60mi 4/1.5 (-1) 1,674 (-10%) 6mo $135,000 $81 43
3116 Broad Ave 0.54mi 4/1.5 (-1) 1,762 (-6%) 19mo $155,000 $88 43
2824 4th Ave 0.63mi 4/1.5 (-1) 1,918 (+3%) 21mo $155,000 $81 42
2031 15th Ave 0.56mi 4/1.5 (-1) 1,692 (-9%) 16mo $155,000 $92 38
2015 5th Ave 0.67mi 4/1.0 (-1) 1,652 (-11%) 16mo $130,000 $79 31

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
6.2%
Equity multiple
1.24×
Total profit
$7,828
Equity at exit
$17,132
10-year hold
IRR
15.6%
Equity multiple
2.27×
Total profit
$40,935
Equity at exit
$9,934

Cash invested: $32,172 (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
6.3×

Monthly cashflow live

Estimated rent
$1,530 medium interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,724/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$415

Break-even live

Break-even rent $1,005
Max offer price $114,900
Occupancy floor 68%

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
$28,725
Closing costs
$3,447
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.

Listing history 20 events

  1. 2026-06-19
    days on market $114,900 Active 32 DOM
  2. 2026-06-18
    days on market $114,900 Active 31 DOM
  3. 2026-06-17
    days on market $114,900 Active 30 DOM
  4. 2026-06-16
    days on market $114,900 Active 29 DOM
  5. 2026-06-15
    days on market $114,900 Active 28 DOM
  6. 2026-06-14
    days on market $114,900 Active 26 DOM
  7. 2026-06-13
    days on market $114,900 Active 25 DOM
  8. 2026-06-10
    pricedays on market $114,900 Active 23 DOM
  9. 2026-06-09
    days on market $119,900 Active 22 DOM
  10. 2026-06-08
    days on market $119,900 Active 21 DOM
  11. 2026-06-07
    days on market $119,900 Active 20 DOM
  12. 2026-06-05
    days on market $119,900 Active 17 DOM
  13. 2026-06-03
    days on market $119,900 Active 16 DOM
  14. 2026-06-02
    days on market $119,900 Active 15 DOM
  15. 2026-06-01
    days on market $119,900 Active 14 DOM
  16. 2026-05-31
    days on market $119,900 Active 13 DOM
  17. 2026-05-30
    pricedays on market $119,900 Active 12 DOM
  18. 2026-05-17
    listed $126,900 Active
  19. 2014-06-17
    soldstatus $69,900 338-char remark
    Show marketing remark (338 chars)

    1900s charm restored. Pocket Doors, Pantry, Large Rooms, Beautiful Entry and Woodwork (Tile Floor). Freshly Painted, New Windows, Furnace 2011, Central Air-New. Roof 8 years old. Main Bath completely new -tub, sink/vanity, toilet. Laundry 1st floor. 2nd floor has additional space for office-going to 3rd floor. * Bonus room above garage.

  20. 2014-04-29
    listed $69,900 338-char remark
    Show marketing remark (338 chars)

    1900s charm restored. Pocket Doors, Pantry, Large Rooms, Beautiful Entry and Woodwork (Tile Floor). Freshly Painted, New Windows, Furnace 2011, Central Air-New. Roof 8 years old. Main Bath completely new -tub, sink/vanity, toilet. Laundry 1st floor. 2nd floor has additional space for office-going to 3rd floor. * Bonus room above garage.

ⓘ 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 1/10 Low
  • 🌡 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
$18,363
− Mortgage interest
−$6,436
− Property taxes
−$1,724
− Insurance
−$574
− Repairs & maintenance
−$1,469
− Management
−$1,469
− Depreciation
−$3,343
Taxable income
$3,348
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$804
After-tax cash flow
$4,175/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 · 12 photos

Poor 20/100 Extensive rehab

This home requires extensive repairs and updates to bring it up to a livable condition. The property is in poor condition and needs significant work to increase its value.

Repairs flagged

  • Major Kitchen cabinets — Damaged and graffiti-covered
  • Major Bathroom flooring — Worn-out and outdated
  • Major Exterior siding — Weathered and damaged
  • Major Deck — Damaged and in poor condition
  • Major HVAC system — Older and in need of replacement

Value-add opportunities

  • Resale Painting and cleaning — Fresh paint and cleaning can improve the home's appearance
  • Resale New flooring in kitchen and bathroom — New flooring can significantly improve the home's appeal and functionality
  • Resale Rebuilding and repairing the deck — A new deck can add value and improve the home's curb appeal
  • Resale Upgrading HVAC system — A new HVAC system can improve comfort and energy efficiency
  • Both Landscaping and curb appeal improvements — A well-maintained yard and curb appeal can attract more buyers and renters

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Damaged and graffiti-covered Major $15,000–50,000
Bathroom flooring · Worn-out and outdated Major $15,000–50,000
Exterior siding · Weathered and damaged Major $15,000–50,000
Deck · Damaged and in poor condition Major $15,000–50,000
HVAC system · Older and in need of replacement Major $15,000–50,000
Total estimated repair cost · 5 items $75,000–250,000

Value-add ROI direction

  • Resale Painting and cleaning — Fresh paint and cleaning can improve the home's appearance
  • Resale New flooring in kitchen and bathroom — New flooring can significantly improve the home's appeal and functionality
  • Resale Rebuilding and repairing the deck — A new deck can add value and improve the home's curb appeal
  • Resale Upgrading HVAC system — A new HVAC system can improve comfort and energy efficiency
  • Both Landscaping and curb appeal improvements — A well-maintained yard and curb appeal can attract more buyers and renters

ⓘ 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 — 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)
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

+81.5% since first listed
3 events — show timeline
  • 2026-05-17 Listed $126,900 AHARMLS
  • 2014-06-17 Sold (MLS) $69,900 AHARMLS
  • 2014-04-29 Listed $69,900 AHARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…