OFF_MARKETExcellent Deal7 days on market

1914 N 26th St

1914 N 26th St, Harrisburg, PA 17109, Harrisburg, PA 17109
$159,900
Zestimate®:$167,000$7,100 Under Market

Listing Price

Property image 1
1914 N 26th St, Harrisburg, PA 17109
Loc: Harrisburg, PA
Days Listed
7
Tax Assessed
$63k
Zestimate®
$167k
4% Under Valued
Lot Size
9,901 sqft
Rent Estimate
$1,483/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.

N/A

Sara Lindemuth El School

K-2
0.9 mi away
5

Susquehanna Twp Middle School

6-8
1 mi away
4

Susquehanna Twp High School

9-12
1 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
Good
Confidence Score: 6.8/10
Exercise caution due to potential market volatility.
Cap Rate
8.79%
Total ROI
33.6%
Cash Flow
$363/mo
DSCR
1.45
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

The property at 1914 N 26th St presents a solid entry-level investment in the Harrisburg market, primarily driven by a robust 8.79% gross rental yield. At a price point of $159,900, the entry cost is accessible for individual investors seeking yield over equity growth. The 2-bed, 2-bath configuration is a significant competitive advantage, as second bathrooms are rare in older homes of this size. However, Harrisburg's historical appreciation often lags behind national averages, making the 4% projection slightly aggressive for the specific sub-neighborhood. Conservative underwriting must account for rising property taxes and moderate vacancy rates. Overall, it serves as a reliable cash-flow vehicle rather than a high-growth asset.

Strengths
  • Strong gross rental yield exceeding 8.7%
  • Rare 2-bath configuration for a 1,080 sqft property
  • Low entry-level price point reduces capital risk
  • Steady demand driven by proximity to state government employment
Considerations
  • 4% annual appreciation is optimistic for the Harrisburg metro
  • Limited square footage restricts the tenant pool to small households
  • Localized property tax volatility in Dauphin County
  • Slow population growth in the immediate zip code
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-09Listed for sale$159,900$148
2009-03-27Sold$103,000$95

Tax History

YearProperty TaxTax Assessment
2025$2,161.85$59,500
2023$1,913.42$59,500
2022$1,868.89$59,500
2021$1,845.61$59,500
2020$702.34$59,500
2019$687.46$59,500
2018$653.25$59,500
2017$0$59,500
2016$0$59,500
2015$0$59,500
2014$0$59,500
2013$0$59,500
2012$0$59,500
2011$0$59,500
2010$0$59,500
2008$0$59,500
2007$0$59,500
2006$0$59,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,080
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: $159,900Rent Basis: Observed Comp Model ($1,483/mo)State Tax Benchmark: 1.58% (PA)Hazard Reserve: $100/mo
Haven ScoreGood
7/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
7.19%

NOI: $11,501/yr

Cash-on-Cash Yield
4.2%

On $36,777 invested

DSCR Ratio
1.16x

Tight qualification

5-Yr Leveraged ROI
+115.2%

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)-$83/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$74/mo
Repairs & Maintenance (10% of rent)-$148/mo
Property Management (8% of rent)-$119/mo
Total Pure Operating Expenses-$525/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,483/mo
Less: Operating Expenses-$525/mo
Net Operating Income (NOI)+$958/mo
Less: Debt Service (30yr @ 6.75%)-$830/mo
Net Cash Flow
$129/mo
$1,545/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Harrisburg.