3442 N 6th St · Harrisburg, PA
Flood risk 7/10 · Major
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.78%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 5/10 · Moderate
- Hot days now (above 101°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 3/10 · Minor
- Chance of severe wind over 30 yrs
- 5.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B- grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +30.0/30.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Livability +4.2/5.0
- Rent growth +2.9/5.0
- Schools +2.6/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$49,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Property suffered fire damage, being sold as is.
Key facts
- Built 1910
- Listed 3 days
Property features AI
Finance
- Other: Fee simple ownership; Not in a federal flood zone; 2+ access exits (accessibility feature)
Exterior
- Parking: On-street parking
- Utilities: Public water; Public sewer; 100 amp electric service; Natural gas heating
- Home design: Semi-detached; Estimated year built; Above-grade finished living area approximately 1,792 (estimated)
- Construction: Vinyl siding; Stick-built construction; Stone foundation; Rubber roof; Basement with poured concrete
- Exterior features: Level lot; Balcony; Patio; Porch
Interior
- Kitchen: Dishwasher; Freezer; Electric oven/range
- Bedrooms: Two bedrooms on the first upper level; Two bedrooms on the second upper level; Master bedroom
- Bathrooms: One full bathroom
- Heating & cooling: Forced air heating; Electric hot water
- Interior features: Combination dining and living area; Den
- Laundry & utility: Laundry room
Neighborhood map
What this means for you Summary
Snapshot
- This is a 5-bed/1.0-bath townhouse listed at $50k.
Deal economics
- At list price, monthly cash flow is $1k ($13k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $50k).
- Cap rate 34.2% vs local median 6.6% in Harrisburg — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 84/100 on livability (#107 in PA, #826 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D, crime F.
- Susquehanna Township SD (suburban): math 17% / reading 39% proficiency, ranked #444 of 539 in PA (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Zoned schools: Susquehanna Twp Hs (math 37% / reading 10%, grade F, #379 of 437 statewide, top 87%, 743 students, 55% FRL) — zoned schools average 55% FRL vs 35% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising (+1.6%/yr); 170 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 540 units permitted in Dauphin County in 2024 (194 in 5+ unit buildings).
- This rent runs 30% of the median local income ($81k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
- At projected returns (-3.0% appreciation + 1.6% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.
Negotiation context
- Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
- 9 sale attempts since 24y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
- Current owner paid $24k; list at $50k implies a 108% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: property tax is 3.6% of price; flood insurance adds $56/mo; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major flood risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 4.05% ✓
- Cap rate
- 34.23%
- Cash-on-cash
- 99.78%
- DSCR
- 5.44
- GRM
- 2.1
CMA / ARV
- ARV (on-the-fly)
- $227,268
- Comps found
- 2
Show comp detail 2 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 3002 N 3rd St | 0.52mi | 4/1.0 (-1) | 1,846 (-13%) | 12mo | $85,000 | $46 | 39 |
| 3002 N 2nd St | 0.62mi | 5/1.5 | 2,426 (+14%) | 21mo | $260,000 | $107 | 28 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 1.55% rent growth · sell at horizon
- IRR
- 94.1%
- Equity multiple
- 5.26×
- Total profit
- $59,584
- Equity at exit
- $7,440
- IRR
- 96.6%
- Equity multiple
- 10.41×
- Total profit
- $131,516
- Equity at exit
- $4,314
Cash invested: $13,972 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 62 Landlord-Friendly
- State Pennsylvania
- 62 Landlord-Friendly · EVEN
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 17110
- Rents YoY
- 1.6%
- Active inventory
- 170
- Price-to-rent
- 2.1×
Monthly cashflow live
- Estimated rent
- $2,019 high interval (Pro) →
- Mortgage (P&I)
- −$262
- Tax from tax record
- −$151 /mo · $1,810/yr
- Insurance
- −$21
- Flood insurance flood zone
- −$56 /mo · $666/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$424
- Net cashflow
- $1,106
Break-even live
Sensitivity live
| Price | -10% $1,134 | -5% $1,120 | +0% $1,106 | +5% $1,092 | +10% $1,078 |
|---|---|---|---|---|---|
| Rent | -10% $947 | -5% $1,026 | +0% $1,106 | +5% $1,186 | +10% $1,266 |
| Rate | -1.0pp $1,131 | -0.5pp $1,119 | base $1,106 | +0.5pp $1,093 | +1.0pp $1,080 |
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $12,475
- Closing costs
- $1,497
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 6 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3216 Green St Harrisburg, PA | 4.0 | 2.0 | 1550 | $2,200 | $1.42 | 14d | 1 | 0.40mi |
| 2728 N 6th St Harrisburg, PA | 4.0 | 2.0 | 1786 | $1,750 | $0.98 | 14d | 1 | 0.82mi |
| 2715 N 6th St Harrisburg, PA | 4.0 | 1.0 | 1620 | $1,650 | $1.02 | 14d | 1 | 0.85mi |
| 514 Radnor St Harrisburg, PA | 4.0 | 1.0 | 1498 | $1,600 | $1.07 | 44d | 1 | 1.02mi |
| 2406 Reel St Harrisburg, PA | 4.0 | 1.0 | 1500 | $1,395 | $0.93 | 44d | 1 | 1.24mi |
| 652 Emerald St Harrisburg, PA | 5.0 | 1.0 | 1550 | $1,740 | $1.12 | 44d | 1 | 1.32mi |
Listing history 4 events
-
2026-06-14statusdays on market $49,900 Pending 3 DOM
-
2026-06-10days on market $49,900 Active 2 DOM
-
2026-06-09remarks 48-char remark
-
2026-06-09$49,900 Active 1 DOM
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast PA · Partial reset (capped growth)
- Current annual tax
- $1,810 · $151/mo
- Projected year-2 tax
- $1,810 · $151/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 7/10 Severe FEMA zone X (unshaded) · 78% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 5/10 Major 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
- Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 unhealthy d/yr today · 3 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $24,228
- − Mortgage interest
- −$2,795
- − Property taxes
- −$1,810
- − Insurance
- −$916
- − Repairs & maintenance
- −$1,938
- − Management
- −$1,938
- − Depreciation
- −$1,452
- Taxable income
- $13,379
- Est. tax owed @ 24.0%
- −$3,211
- After-tax cash flow
- $10,063/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Susquehanna Township SD
- NCES district ID
- 4223010
- Math proficiency
- 17% ▼ -15.00%
- Reading proficiency
- 39% ▼ -10.00%
- Median HH income
- $61,794
- Composite
- 25.59/100
- National rank
- #7424
- State rank
- #444 of 539 in PA
Livability — Harrisburg
- Score
- 84/100
- State rank
- #107
- US rank
- #826
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Dauphin County · 247,857 people
- City population
- 184,296
- Metro
- Harrisburg-Carlisle, PA
- Population (ZIP)
- 27,364
- Household income
- $80,699
- Rent vs Own
- Severe rent burden
- 1037.0
Population outlook (Dauphin County) Hauer SSP2
- Today (2025)
- 281,628 people
- By 2030
- 283,549 · +0.7%
- By 2040
- 285,385 · +1.3%
- By 2050
- 286,188 · +1.6%
- By 2075
- 291,053 · +3.3%
- By 2100
- 282,374 · +0.3%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.66)
- Race & ethnicity
- White 47% Black 32% Hispanic / Latino 9% Asian 7% Two or more races 6%
- Hispanic origin (detail)
- Puerto Rican 6% Dominican 1%
- Common ancestry
- Italian 3% Romanian 2% Slovak 1%
- Foreign-born
- 8% · Canada, India, Vietnam
- Languages at home
- 88% English-only · Spanish 6% Other Indo-European 2% Vietnamese 1%
Political lean MEDSL · Dauphin
- 2024 margin
- Lean D (+5.9) · D 52.4% · R 46.5% · Other 1.1%
- 2008→2024 swing
- -3.1pp toward R · 2008: 9.1pp · 2024: 5.9pp
- All cycles
- 2024: D+5.9 2020: D+8.5 2016: D+2.8 2012: D+6.0 2008: D+9.1
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -144.07%
- Current HPI
- 257.826
- Rent YoY
- ▲ 1.55%
- Metro
- Harrisburg-Carlisle, PA
- State GDP YoY
- ▲ 1.68%
- F500 in state
- 34
Industry mix (Fortune 500 HQ in PA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
-23.1% since first listed24 events — show timeline
- 2026-06-08 Listed $49,900 BRIGHT MLS
- 2024-10-10 Rental Removed $1,195 SHOWMOJO
- 2024-09-28 Listed for Rent $1,195 SHOWMOJO
- 2024-01-20 Rental Removed $1,195 APPFOLIO
- 2023-12-30 Price Changed $1,195 APPFOLIO
- 2023-12-06 Listed for Rent $1,295 APPFOLIO
- 2022-02-03 Price Changed $1,295 APPFOLIO
- 2016-05-31 Listing Removed — BRIGHT MLS
- 2015-11-20 Listed $105,000 BRIGHT MLS
- 2015-05-01 Sold (MLS) $24,000 BRIGHT MLS
- 2015-05-01 Listing Removed — BRIGHT MLS
- 2015-05-01 Listing Removed — BRIGHT MLS
- 2015-04-01 Listing Removed — BRIGHT MLS
- 2015-02-26 Listed $29,900 BRIGHT MLS
- 2015-02-26 Listed $29,900 BRIGHT MLS
- 2015-02-26 Listed $29,900 BRIGHT MLS
- 2008-11-14 Sold (Public Records) $95,000 Public Records
- 2008-10-31 Sold (MLS) $95,000 BRIGHT MLS
- 2008-09-25 Listing Removed — BRIGHT MLS
- 2008-09-16 Listed $96,900 BRIGHT MLS
- 2002-12-06 Sold (Public Records) $64,500 Public Records
- 2002-10-24 Sold (MLS) $61,000 BRIGHT MLS
- 2002-09-10 Listing Removed — BRIGHT MLS
- 2002-08-29 Listed $64,900 BRIGHT MLS
Property tax history
+3.1%/yrLatest (2026): $1,810 · +5.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…