467 Crescent St, Harrisburg, PA 17104

3 bd · 1 ba · 2,158 sqft · built 1900 · Harrisburg · TOWNHOMES·source listing ↗

$95,000

rent, three ways

OnePercent model (vv1)

$1,662/mo

p10–p90 confidence band

HUD Fair Market Rent · 17104 · 3BR$1,620/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Dauphin

Flood risk indexRelatively High FEMA NRI

Median household income$46,510

Median area rent$963/mo

Median home value$104,800

the verdict

1.75%vs 0.9% target

financing: 20% down · — (FRED, live) · 30yr

$95,000

1.75% · rent $1,662

Intrinsic value · income approach

$161,727

41% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.