OFF_MARKETExcellent Deal6 days on market

428 Kelker St

428 Kelker St, Harrisburg, PA 17102, Harrisburg, PA 17102
$24,900
Zestimate®:$41,000$16,100 Under Market

Listing Price

Property image 1
428 Kelker St, Harrisburg, PA 17102
Loc: Harrisburg, PA
Days Listed
6
Tax Assessed
$29k
Zestimate®
$41k
39% Under Valued
Lot Size
1,307 sqft
Rent Estimate
$1,591/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.

2

Benjamin Franklin School

PK-5
0.5 mi away
4

Camp Curtin School

6-8
1.2 mi away
1

Harrisburg High School

9-12
2.3 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
52.39%
Total ROI
1097.7%
Cash Flow
$958/mo
DSCR
8.41
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
2026-08-27Sold$41,000$24
2026-06-12Pending sale$24,900$15
2026-03-10Listed for sale$24,900$15

Tax History

YearProperty TaxTax Assessment
2026$1,464.3$28,900
2025$1,464.3$28,900
2023$739.11$12,100
2022$739.11$12,100
2021$727.01$12,100
2020$87.44$12,100
2019$87.44$12,100
2018$0$12,100
2017$615.62$12,100
2016$0$12,100
2015$0$12,100
2014$0$12,100
2013$0$12,100
2012$0$12,100
2011$0$12,100
2010$0$12,100
2008$0$12,100
2007$0$12,100
2006$0$12,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
1
Sq Ft
1,702
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: $24,900Rent Basis: Observed Comp Model ($1,591/mo)State Tax Benchmark: 1.58% (PA)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
52.39%

NOI: $13,044/yr

Cash-on-Cash Yield
200.7%

On $5,727 invested

DSCR Ratio
8.41x

Prime loan qualification

5-Yr Leveraged ROI
+1097.7%

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)-$38/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$80/mo
Repairs & Maintenance (10% of rent)-$159/mo
Property Management (8% of rent)-$127/mo
Total Pure Operating Expenses-$504/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,591/mo
Less: Operating Expenses-$504/mo
Net Operating Income (NOI)+$1,087/mo
Less: Debt Service (30yr @ 6.75%)-$129/mo
Net Cash Flow
$958/mo
$11,494/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Harrisburg.