Harrisburg
Investment Analysis

Harrisburg, PA
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
64
Investment Score
Buy
Cap Rate (Est.)
5.1%
Gross Yield
8.6%
P/R Ratio
16.7x
YoY Growth
+4.7%
Median Home Price
$143,000
Average Rent (1BR)
$1,021/mo
Median Income
$47,783
Population
50,092

Investment Breakdown

50
Value Score
97
Growth Score
59
Safety Score
54
Afford Score

Harrisburg has a price-to-rent ratio of 16.7x, which indicates buying is moderately favorable.

The estimated cap rate of 5.1% is around the national average.

Year-over-year price growth of +4.7% indicates stable market conditions.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,021
Annual Gross $12,252

Est. Monthly Expenses

Property Tax (~1.5%) -$179
Insurance (~0.5%) -$60
Maintenance (~1%) -$119
Est. Net Cash Flow $664/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Harrisburg Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$255K2027$275Kโ–ฒ 7.9%2028$290Kโ–ฒ 13.8%20232024Now
$305K$211K
Current
$143K
2026
Projected
$275K
โ†‘ 7.9% by 2027
Projected
$290K
โ†‘ 13.8% by 2028
5yr CAGR:+7.2%
Confidence:High
Rยฒ:0.97
โ–ผ

Our Harrisburg housing market forecast for 2026-2028 suggests a period of moderation rather than the rapid appreciation seen in the prior five years. The market's current temperature of 69/100 indicates solid activity, but the 3.9% YoY price change signals a notable cooldown from the 7.4% 5-year CAGR. While the state capital's government jobs and growing healthcare sector provide a stable employment base, affordability is becoming a headwind. With a median home price of $255,207 and a price-to-rent ratio of 18.5x, the gap between buying and renting has narrowed, which could temper buyer enthusiasm. For anyone asking "will Harrisburg home prices drop," the data points to stabilization rather than a sharp correction; the A risk grade and low days on market (19) suggest underlying demand remains healthy.

Looking toward 2027 and beyond, the Harrisburg real estate market will likely be shaped by affordability constraints and economic shifts. The 5-year price change of 43.6% has stretched budgets, and any rise in interest rates could further pressure the "NEUTRAL" buy/rent verdict. However, the region's strategic location and infrastructure investments could support a steady, modest growth trajectory. While the rapid run-up is likely over, a collapse seems improbable given the area's fundamentals. The key question for Harrisburg real estate Harrisburg 2027 is whether local wage growth can keep pace with home values. We expect a balanced market where prices hold relatively steady, making it a stable environment for long-term holders rather than a hotspot for speculative gains.

Projected Cap Rate (2027)
2.7%
5yr CAGR
+7.2%

Job Market

Unemployment 3.7%
National avg: 3.7%
Job Growth (YoY) +0.9%

Healthcare

76
Score
Good

Risk Factors

Low Risk Profile

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 94.6%
Months Supply 2.6
Price Drops 35%
Gone in 2 Wks 40%

Market Position

Affordability Below Avg
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Harrisburg.

Total ROI
119%
on $28,600 invested
Annual ROI
17%
compounded
Total Return
$34,109
appreciation + cashflow
Mo. Cash Flow
-$133
year 1 estimate
Equity Growth Over 5 Years
Y136kY245kY353kY462kY572k
Appreciation
$36,658
Cash Flow
-$2,549
Final Equity
$71,962

* Estimates based on 4.7% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Harrisburg

Property

Purchase Price$143,000
Monthly Rent$1,021
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$140
Monthly Cash Flow
-$1,684/ year
-5.9%
Cash-on-Cash
4.9%
Cap Rate

Monthly Breakdown

+ Rental Income$1,021
โˆ’ Mortgage (P&I)$723
โˆ’ Property Tax$143
โˆ’ Insurance$125
โˆ’ Maintenance$119
โˆ’ Vacancy Loss$51
= Net Cash Flow-$140

Investment Summary

Down Payment
$28,600
Loan Amount
$114,400
Total Monthly Expenses
$1,161
Gross Yield
8.6%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026