Blakely Plan, Wilshire EstatesHarrisburgPA17112
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable, bankable, and well-priced, Blakely Plan, Wilshire Estates, Harrisburg, PA, 17112 in Harrisburg delivers $4,414/mo in gross rent and $784/mo in net monthly income at a $553,900 entry. The 9.56% yield and 1.77 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $153,032 over five years and $5,101/yr in equity from loan paydown, total projected return is $261,374.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 7.2% |
| Monthly Cash Flow | $784 | $450 |
City averages based on Harrisburg market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,414 |
| Total Monthly Debt Service | $3,409 |
| DSCR Ratio | 1.29x |
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 2024
N/A 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 2024
N/A 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