OFF_MARKETRisky Deal37 days on market

4398 Saint Andrews Way

4398 Saint Andrews Way, Harrisburg, PA 17112, Harrisburg, PA 17112
$475,000
Zestimate®:$478,400$3,400 Under Market

Listing Price

Property image 1
4398 Saint Andrews Way, Harrisburg, PA 17112
Loc: Harrisburg, PA
Days Listed
37
Tax Assessed
$236k
Zestimate®
$478k
1% Under Valued
Lot Size
0.27 acres
Rent Estimate
$2,623/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
1.5 mi away
5

Linglestown Middle School

6-8
1.4 mi away
5

Central Dauphin Senior High School

9-12
3.4 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
3.97%
Total ROI
45.1%
Cash Flow
$-894/mo
DSCR
0.64
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
2026-04-15Sold$475,000$209
2026-03-17Pending sale$475,000$209
2026-03-12Price change$475,000$209
2026-02-07Listed for sale$490,000$215
2023-03-10Sold$450,000$198
2023-03-10Pending sale$450,000$198
2023-03-10Listing removed$0
2023-02-03Pending sale$450,000$198
2023-01-26Listed for sale$450,000$198
2018-08-08Sold$307,000$135
2018-05-09Pending sale$319,900$141
2018-04-23Price change$319,900$141
2018-03-07Listed for sale$330,000$145
2003-08-06Sold$53,900$24

Tax History

YearProperty TaxTax Assessment
2026$7,223.11$235,500
2025$6,835.36$235,500
2023$6,339.99$235,500
2022$6,339.99$235,500
2021$6,298.78$235,500
2020$2,186.04$235,500
2019$2,160.96$235,500
2018$6,062.54$235,500
2017$0$235,500
2016$0$235,500
2015$0$235,500
2014$0$235,500
2013$0$235,500
2012$0$235,500
2011$0$235,500
2010$0$235,500
2008$0$235,500
2007$0$235,500
2006$0$235,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,274
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: $475,000Rent Basis: Observed Comp Model ($2,623/mo)State Tax Benchmark: 1.58% (PA)Hazard Reserve: $139/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.97%

NOI: $18,848/yr

Cash-on-Cash Yield
-9.8%

On $109,250 invested

DSCR Ratio
0.64x

Negative debt coverage

5-Yr Leveraged ROI
+45.1%

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)-$310/mo
Homeowner / Hazard Insurance-$139/mo
Vacancy Reserve (5% of rent)-$131/mo
Repairs & Maintenance (10% of rent)-$262/mo
Property Management (8% of rent)-$210/mo
Total Pure Operating Expenses-$1,052/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,623/mo
Less: Operating Expenses-$1,052/mo
Net Operating Income (NOI)+$1,571/mo
Less: Debt Service (30yr @ 6.75%)-$2,465/mo
Net Cash Flow
$-894/mo
$-10,728/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Harrisburg.