OFF_MARKETRisky Deal2 days on market

2702 Box Elder Ct

2702 Box Elder Ct, Harrisburg, PA 17112, Harrisburg, PA 17112
$579,000
Zestimate®:$604,000$25,000 Under Market

Listing Price

Property image 1
2702 Box Elder Ct, Harrisburg, PA 17112
Loc: Harrisburg, PA
Days Listed
2
Tax Assessed
$291k
Zestimate®
$604k
4% Under Valued
Lot Size
0.36 acres
Rent Estimate
$3,037/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
3.3 mi away
5

Linglestown Middle School

6-8
1.7 mi away
5

Central Dauphin Senior High School

9-12
3.2 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
3.70%
Total ROI
39.3%
Cash Flow
$-1,218/mo
DSCR
0.59
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
2026-05-28Sold$600,000$223
2026-03-17Pending sale$579,000$216
2026-03-14Listed for sale$579,000$216
2017-07-13Sold$416,900$155

Tax History

YearProperty TaxTax Assessment
2026$8,937.65$291,400
2025$8,457.86$291,400
2023$7,844.9$291,400
2022$7,844.9$291,400
2021$7,793.9$291,400
2020$2,704.93$291,400
2019$2,673.9$291,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,685
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: $579,000Rent Basis: Observed Comp Model ($3,037/mo)State Tax Benchmark: 1.58% (PA)Hazard Reserve: $169/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.70%

NOI: $21,430/yr

Cash-on-Cash Yield
-11.0%

On $133,170 invested

DSCR Ratio
0.59x

Negative debt coverage

5-Yr Leveraged ROI
+39.3%

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)-$384/mo
Homeowner / Hazard Insurance-$169/mo
Vacancy Reserve (5% of rent)-$152/mo
Repairs & Maintenance (10% of rent)-$304/mo
Property Management (8% of rent)-$243/mo
Total Pure Operating Expenses-$1,251/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,037/mo
Less: Operating Expenses-$1,251/mo
Net Operating Income (NOI)+$1,786/mo
Less: Debt Service (30yr @ 6.75%)-$3,004/mo
Net Cash Flow
$-1,218/mo
$-14,622/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Harrisburg.