OFF_MARKETNeutral Deal3 days on market
705 Monroe St
705 Monroe St, Harrisburg, PA 17113, Harrisburg, PA 17113
705 Monroe St, Harrisburg, PA 17113
Loc: Harrisburg, PA
Days Listed
3
Tax Assessed
$77k
Zestimate®
$220k
0% Under Valued
Lot Size
8,712 sqft
Rent Estimate
$1,758/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
6.29%
Total ROI
95.6%
Cash Flow
$12/mo
DSCR
1.01
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: $219,900Rent Basis: Observed Comp Model ($1,758/mo)State Tax Benchmark: 1.58% (PA)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.29%
NOI: $13,835/yr
Cash-on-Cash Yield
0.3%
On $50,577 invested
DSCR Ratio
1.01x
Tight qualification
5-Yr Leveraged ROI
+95.6%
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)-$101/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$88/mo
Repairs & Maintenance (10% of rent)-$176/mo
Property Management (8% of rent)-$141/mo
Total Pure Operating Expenses-$605/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,758/mo
Less: Operating Expenses-$605/mo
Net Operating Income (NOI)+$1,153/mo
Less: Debt Service (30yr @ 6.75%)-$1,141/mo
Net Cash Flow
$12/mo
$143/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Harrisburg.