%
CapRateCity
Free cap rate calculators for every US market
← All markets

Cap Rate Analysis: Harrisburg, PA

Investment metrics, interactive calculators, and data-driven analysis for Harrisburg rental properties.

Moderate — source deals carefully
Based on $155,000 median price and $1,020/mo median rent
Est. Cap Rate
5.18%
1% Rule
0.66%
Fails
GRM
12.7x
Price / Income
4.0x

Market Data

Median Home Price$155,000
Median Monthly Rent$1,020
Property Tax Rate1.4%
Population50,000
Population Growth0.1% / yr
Median Household Income$38,400
Vacancy Rate6.5%
Annual Appreciation2.2%

Cap Rate Calculator — Harrisburg

Pre-filled with Harrisburg medians. Adjust to match a specific property.

Property Details
$
$
3–8% typical
%
Monthly Expenses
1.4% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
4.16%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$6,440
net operating income
Gross Rent Multiplier
12.7x
Good (<15)
1% Rule
0.66%
✗ Fails
Monthly Cash Flow
$537
before debt service
Annual Breakdown
Gross Rental Income$12,240
Less Vacancy−$796
Effective Income$11,444
Less Operating Expenses−$5,004
Net Operating Income$6,440

Cash-on-Cash Return — Harrisburg

Factor in financing to see your actual return on invested capital in Harrisburg.

$
$38,750
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-4.59%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$43,400
$38,750 down + $4,650 closing
Monthly Mortgage
$758
on $116K loan
Monthly Cash Flow
$-166
after all expenses
Annual Cash Flow
$-1,990
before taxes
Cash Flow Breakdown
Monthly Rent$1,020
Less Expenses−$428
Less Mortgage−$758
Monthly Cash Flow$-166

Is Harrisburg a Good Place to Invest in Rental Property?

Harrisburg, PA has a population of 50,000 and has been growing at 0.1% annually — roughly in line with national trends, meaning demand is stable but not exceptional. The median home price of $155,000 paired with median rents of $1,020/mo produces an estimated cap rate of 5.18%.

Property taxes at 1.4% fall within the national average range and shouldn't present unusual challenges. The vacancy rate of 6.5% is moderate and within normal parameters for a healthy rental market.

At a price-to-income ratio of 4.0x, homes cost about 4.0 times the local median income of $38,400. This relatively affordable ratio suggests a deep pool of renters who find buying out of reach, supporting rental demand. Home values have appreciated at roughly 2.2% annually. Steady appreciation means total returns will be primarily cash flow-driven — the more sustainable model for long-term wealth building.

Bottom line: Harrisburg presents moderate opportunities. Cap rates near 5.18% mean deals need careful sourcing — look for value-add rehabs or emerging neighborhoods where rents are climbing.

Run a BRRRR analysis for Harrisburg
Model a buy-rehab-refinance deal with Harrisburg data pre-loaded.
Open BRRRR Calculator →