OFF_MARKETNeutral Deal12 days on market

3029 N 3rd St

3029 N 3rd St, Harrisburg, PA 17110, Harrisburg, PA 17110
$250,000
Zestimate®:$250,400$400 Under Market

Listing Price

Property image 1
3029 N 3rd St, Harrisburg, PA 17110
Loc: Harrisburg, PA
Days Listed
12
Tax Assessed
$55k
Zestimate®
$250k
0% Under Valued
Lot Size
2,614 sqft
Rent Estimate
$2,084/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.

3

Steele School

K-5
0.7 mi away
4

Camp Curtin School

6-8
0.3 mi away
1

Harrisburg High School

9-12
3.3 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
6.88%
Total ROI
108.3%
Cash Flow
$136/mo
DSCR
1.10
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
2026-08-04Sold$250,000$145
2026-06-19Pending sale$250,000$145
2026-05-02Listed for sale$250,000$145
2026-03-22Pending sale$250,000$145
2026-03-19Listed for sale$250,000$145
2025-08-07Sold$119,000$69

Tax History

YearProperty TaxTax Assessment
2026$2,614.96$54,600
2025$2,614.96$54,600
2023$2,614.96$54,600
2022$2,614.96$54,600
2021$2,560.36$54,600
2020$394.54$54,600
2019$394.54$54,600
2018$0$54,600
2017$1,617.7$54,600
2016$0$54,600
2015$0$54,600
2014$0$54,600
2013$0$54,600
2012$0$54,600
2011$0$54,600
2010$0$54,600
2008$0$54,600
2007$0$54,600
2006$0$54,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,725
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: $250,000Rent Basis: Observed Comp Model ($2,084/mo)State Tax Benchmark: 1.58% (PA)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.88%

NOI: $17,193/yr

Cash-on-Cash Yield
2.8%

On $57,500 invested

DSCR Ratio
1.10x

Tight qualification

5-Yr Leveraged ROI
+108.3%

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)-$72/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$104/mo
Repairs & Maintenance (10% of rent)-$208/mo
Property Management (8% of rent)-$167/mo
Total Pure Operating Expenses-$651/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,084/mo
Less: Operating Expenses-$651/mo
Net Operating Income (NOI)+$1,433/mo
Less: Debt Service (30yr @ 6.75%)-$1,297/mo
Net Cash Flow
$136/mo
$1,627/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Harrisburg.