OFF_MARKETGood Deal4 days on market
6809 Drake Dr
6809 Drake Dr, Harrisburg, PA 17112, Harrisburg, PA 17112
6809 Drake Dr, Harrisburg, PA 17112
Loc: Harrisburg, PA
Days Listed
4
Tax Assessed
$188k
Zestimate®
$497k
Market Rate
Lot Size
0.30 acres
Rent Estimate
$3,594/mo
Est. Cash Flow base
Type
single family
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
6.73%
Total ROI
23.3%
Cash Flow
$292/mo
DSCR
1.11
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $525,000Rent Basis: Observed Comp Model ($3,594/mo)State Tax Benchmark: 1.58% (PA)Hazard Reserve: $153/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.41%
NOI: $28,401/yr
Cash-on-Cash Yield
-3.6%
On $120,750 invested
DSCR Ratio
0.87x
Negative debt coverage
5-Yr Leveraged ROI
+76.4%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.58% of basis)-$248/mo
Homeowner / Hazard Insurance-$153/mo
Vacancy Reserve (5% of rent)-$180/mo
Repairs & Maintenance (10% of rent)-$359/mo
Property Management (8% of rent)-$288/mo
Total Pure Operating Expenses-$1,227/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,594/mo
Less: Operating Expenses-$1,227/mo
Net Operating Income (NOI)+$2,367/mo
Less: Debt Service (30yr @ 6.75%)-$2,724/mo
Net Cash Flow
$-357/mo
$-4,289/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Harrisburg.