OFF_MARKETRisky Deal4 days on market

4098 W Tilden Rd

4098 W Tilden Rd, Harrisburg, PA 17112, Harrisburg, PA 17112
$410,000
Zestimate®:$433,500$23,500 Under Market

Listing Price

Property image 1
4098 W Tilden Rd, Harrisburg, PA 17112
Loc: Harrisburg, PA
Days Listed
4
Tax Assessed
$193k
Zestimate®
$434k
5% Under Valued
Lot Size
0.34 acres
Rent Estimate
$2,834/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

Nearby Schools

Educational options and performance ratings in the area.

7

North Side El School

K-5
2.6 mi away
5

Linglestown Middle School

6-8
2.3 mi away
5

Central Dauphin Senior High School

9-12
4.2 mi away

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
5.29%
Total ROI
73.9%
Cash Flow
$-319/mo
DSCR
0.85
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-28Sold$430,000$151
2026-03-19Pending sale$410,000$144
2026-03-12Listed for sale$410,000$144

Tax History

YearProperty TaxTax Assessment
2026$5,919.58$193,000
2025$5,601.81$193,000
2023$5,195.83$193,000
2022$5,195.83$193,000
2021$5,162.06$193,000
2020$1,791.52$193,000
2019$1,770.97$193,000
2018$4,833.15$193,000
2017$0$193,000
2016$0$193,000
2015$0$193,000
2014$0$193,000
2013$0$193,000
2012$0$193,000
2011$0$193,000
2010$0$193,000
2008$0$193,000
2007$0$193,000
2006$0$193,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,839
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: $410,000Rent Basis: Observed Comp Model ($2,834/mo)State Tax Benchmark: 1.58% (PA)Hazard Reserve: $120/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.29%

NOI: $21,697/yr

Cash-on-Cash Yield
-4.1%

On $94,300 invested

DSCR Ratio
0.85x

Negative debt coverage

5-Yr Leveraged ROI
+73.9%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.58% of basis)-$254/mo
Homeowner / Hazard Insurance-$120/mo
Vacancy Reserve (5% of rent)-$142/mo
Repairs & Maintenance (10% of rent)-$283/mo
Property Management (8% of rent)-$227/mo
Total Pure Operating Expenses-$1,026/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,834/mo
Less: Operating Expenses-$1,026/mo
Net Operating Income (NOI)+$1,808/mo
Less: Debt Service (30yr @ 6.75%)-$2,127/mo
Net Cash Flow
$-319/mo
$-3,832/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Harrisburg.