OFF_MARKETNeutral Deal32 days on market

600 Yale St Unit 804

600 Yale St Unit 804, Harrisburg, PA 17111, Harrisburg, PA 17111
$256,000
Zestimate®:$263,400$7,400 Under Market

Listing Price

Property image 1
600 Yale St Unit 804, Harrisburg, PA 17111
Loc: Harrisburg, PA
Days Listed
32
Tax Assessed
$127k
Zestimate®
$263k
3% Under Valued
Lot Size
5,227 sqft
Rent Estimate
$2,073/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

3

Tri-Community El School

K-5
1.1 mi away
5

Swatara Middle School

6-8
0.9 mi away
2

Central Dauphin East Senior High School

9-12
3 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
6.23%
Total ROI
94.3%
Cash Flow
$1/mo
DSCR
1.00
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-23Sold$255,000$172
2026-03-28Pending sale$256,000$173
2026-02-11Listed for sale$256,000$173
2019-10-01Sold$156,000$105
2016-01-27Sold$139,000$94
2015-04-17Listed for sale$157,000$106
2013-05-06Sold$105,000$71
2010-07-08Sold$169,900$115

Tax History

YearProperty TaxTax Assessment
2026$3,992.14$126,800
2025$3,783.36$126,800
2023$3,593.16$126,800
2022$3,593.16$126,800
2021$3,593.16$126,800
2020$1,378.74$126,800
2019$1,393.52$126,800
2018$3,358.95$126,800
2017$0$126,800
2016$0$126,800
2015$0$126,800
2014$0$126,800
2013$0$126,800
2012$0$126,800
2011$0$126,800
2010$0$22,400
2008$0$22,400
2007$0$22,400
2006$0$22,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,480
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $256,000Rent Basis: Observed Comp Model ($2,073/mo)State Tax Benchmark: 1.58% (PA)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.23%

NOI: $15,951/yr

Cash-on-Cash Yield
0.0%

On $58,880 invested

DSCR Ratio
1.00x

Tight qualification

5-Yr Leveraged ROI
+94.3%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.58% of basis)-$167/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$104/mo
Repairs & Maintenance (10% of rent)-$207/mo
Property Management (8% of rent)-$166/mo
Total Pure Operating Expenses-$744/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,073/mo
Less: Operating Expenses-$744/mo
Net Operating Income (NOI)+$1,329/mo
Less: Debt Service (30yr @ 6.75%)-$1,328/mo
Net Cash Flow
$1/mo
$11/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Harrisburg.