Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1854 Walnut St Harrisburg, PA 17103
    Property profile & analytics

    1854 Walnut St Harrisburg, PA 17103

    View on Map
    • Residential income homes
    Off-Market
    Property ID
    US73-5378869
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 1854 Walnut St

    Property type
    Residential income homes

    Description

    This exceptional investment opportunity presents a four-parcel, five-unit single-family rental portfolio located in Harrisburg, Pennsylvania, at 1854 Walnut St, zip code 17103. The portfolio boasts a current NOI of $60,000, with a projected increase to $68,000 through market rate adjustments to two units. The property includes four three-bedroom units and one two-bedroom unit, all currently occupied. Four of the five units have undergone recent renovations within the last two years, ensuring a turnkey operation. The property also features a large rear parking lot, offering potential for additional income generation through rental. Tax IDs 15-017-026, 15-017-027, 15-017-028, and 15-017-029 are included in the sale. Tenant responsibility for utilities is comprehensive, except for sewer and water at 1860, which is covered by the owner. Seller financing is a possibility. This portfolio offers a compelling 10% cap rate, with a pro-forma cap rate of 11.35%, making it an attractive addition to any investor's portfolio. The asking price is $599,000.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Harrisburg
    County
    Dauphin
    State
    Pennsylvania
    Longitude
    -76.8633972
    Latitude
    40.2719048

    Comparable in this City

    • $430,000
      2,900 SF

      Harrisburg Multifamily Property for Sale

      Multifamily property in Penbrook Boro, Harrisburg, PA.
      2805-2807 Banks St, Harrisburg, PA 17103
      View Details
    • $215,000
      1,968 SF

      Two-Unit Property in Harrisburg, PA

      Two-unit property with rental income potential in Harrisburg, PA.
      1942 North St, Harrisburg, PA 17103
      View Details
    • $239,900
      2,354 SF

      Harrisburg Two-Unit Income Property

      Two-unit property with income potential near downtown Harrisburg.
      1420 State St, Harrisburg, PA 17103
      View Details
    • $285,000
      2,184 SF

      Harrisburg Duplex with Vacant Lot

      Turn-key duplex with vacant lot, great investment opportunity.
      718 N 19Th St, Harrisburg, PA 17103
      View Details
    • $225,000
      1,800 SF

      Harrisburg Multi-Unit Income Property

      Fully rented multi-unit property near Downtown Harrisburg.
      524 N 16Th St, Harrisburg, PA 17103
      View Details
    • New
      $399,000
      0.04 Acres

      Harrisburg Multifamily Investment Opportunity

      Five-unit building in Harrisburg, fully rented, great investment.
      1326 State St, Harrisburg, PA 17103
      View Details

    Similar Nearby for Sale

    • $430,000
      2,900 SF

      Harrisburg Multifamily Property for Sale

      Multifamily property in Penbrook Boro, Harrisburg, PA.
      2805-2807 Banks St, Harrisburg, PA 17103
      View Details
    • $239,900
      2,354 SF

      Harrisburg Two-Unit Income Property

      Two-unit property with income potential near downtown Harrisburg.
      1420 State St, Harrisburg, PA 17103
      View Details
    • $285,000
      2,184 SF

      Harrisburg Duplex with Vacant Lot

      Turn-key duplex with vacant lot, great investment opportunity.
      718 N 19Th St, Harrisburg, PA 17103
      View Details
    • $215,000
      1,968 SF

      Two-Unit Property in Harrisburg, PA

      Two-unit property with rental income potential in Harrisburg, PA.
      1942 North St, Harrisburg, PA 17103
      View Details
    • $225,000
      1,800 SF

      Harrisburg Multi-Unit Income Property

      Fully rented multi-unit property near Downtown Harrisburg.
      524 N 16Th St, Harrisburg, PA 17103
      View Details
    • New
      $399,000
      0.04 Acres

      Harrisburg Multifamily Investment Opportunity

      Five-unit building in Harrisburg, fully rented, great investment.
      1326 State St, Harrisburg, PA 17103
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,848 SF

      Retail Space Near High School

      Retail space anchored by Giant, near Harrisburg High School.
      101 S 25Th St, Harrisburg, PA 17103
      View Details
    • Contact for pricing

      Harrisburg Outdoor Storage Laydown Yard

      Outdoor storage and laydown yard available for rent.
      1001 Herr St, Harrisburg, PA 17103
      View Details
    • Contact for pricing
      33,890 SF

      Harrisburg Industrial Laydown Yard

      4.68-acre industrial property, 3 buildings
      1001 Herr St, Harrisburg, PA 17103
      View Details
    • Contact for pricing
      11,000 SF

      Harrisburg Redevelopment Site For Rent

      5.85-acre redevelopment site approved for 92 residential units.
      2150 Herr St, Harrisburg, PA 17103
      View Details
    • Contact for pricing

      Harrisburg Outdoor Storage and Buildings

      21.68 acres with flexible sizing options and three buildings.
      1001 Herr St, Harrisburg, PA 17103
      View Details
    • Contact for pricing

      Harrisburg Warehouse Space Available

      Up to 50,000 SF warehouse space for sublease.
      1400 N Cameron St, Harrisburg, PA 17103
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    1854 Walnut St
    Harrisburg, PA 17103
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    1854 Walnut St, Harrisburg, PA, 17103
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!