6123 Nassau RdHarrisburgPA17112
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 6123 Nassau Rd, Harrisburg, PA, 17112 in Harrisburg speaks for itself: 11.48% gross on a $240,000 price, generating $2,296/mo in rent and $723/mo in net income after the $1,079/mo debt service. DSCR 2.13, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $8,675 stacks alongside $66,308 in projected five-year appreciation and $2,210/yr in principal reduction. Projected total cumulative return: $137,946.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 7.2% |
| Monthly Cash Flow | $723 | $450 |
City averages based on Harrisburg market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,296 |
| Total Monthly Debt Service | $1,477 |
| DSCR Ratio | 1.55x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1954
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17112, Harrisburg, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,963 (100%) |
| Owner Occupied HU | 12,682 (79.4%) |
| Renter Occupied HU | 2,684 (16.8%) |
| Vacant Housing Units | 597 ( 3.7%) |
| Median Home Value | $325,609 |
| Average Home Value | $365,998 |
Housing Distribution
Address Breakdown
Residential
15,673
Single Family
15,177
Multi-Family
496
Businesses
1,169
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1954
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17112, Harrisburg, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,963 (100%) |
| Owner Occupied HU | 12,682 (79.4%) |
| Renter Occupied HU | 2,684 (16.8%) |
| Vacant Housing Units | 597 ( 3.7%) |
| Median Home Value | $325,609 |
| Average Home Value | $365,998 |
Housing Distribution
Address Breakdown
Residential
15,673
Single Family
15,177
Multi-Family
496
Businesses
1,169
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nicki Brantner • Iron Valley Real Estate of Central PA
Mls Name: Bright MLS
Mls ID: #PADA2051132