Nottingham Plan, The Grove at Dauphin Oaks,Harrisburg,PA,17112

Investment Highlights

Investment property for sale in Harrisburg at Nottingham Plan, The Grove at Dauphin Oaks, Harrisburg, PA, 17112 offers a 8.42% rental yield on a $605,257 purchase with $4,247/mo rent. Total monthly income registers $4,247/mo, and a $2,962/mo payment leaves $281/mo available for distribution. Annual cash flow reaches $3,375/yr on $199,130 to close, and return on cash invested stands at 21.76% in year one. Equity gained on principal adds $3,906/yr while 5% annual appreciation supports $167,221 over five years. Portfolio math shows five-year ROI at 113.21% and total cumulative return in cash at $225,426. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,247/mo property income against a $2,962/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.