OFF_MARKETRisky Deal105 days on market

3102 Schoolhouse Ln

3102 Schoolhouse Ln, Harrisburg, PA 17109, Harrisburg, PA 17109
$320,000
Zestimate®:$317,600

Listing Price

Property image 1
3102 Schoolhouse Ln, Harrisburg, PA 17109
Loc: Harrisburg, PA
Days Listed
105
Tax Assessed
$133k
Zestimate®
$318k
Market Rate
Lot Size
8,712 sqft
Rent Estimate
$2,349/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.

N/A

Sara Lindemuth El School

K-2
1.3 mi away
4

Susquehanna Twp Middle School

6-8
0.5 mi away
5

Susquehanna Twp High School

9-12
1.2 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
5.75%
Total ROI
83.9%
Cash Flow
$-127/mo
DSCR
0.92
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
2026-04-24Sold$315,000$168
2026-03-25Pending sale$320,000$171
2026-03-14Price change$320,000$171
2026-02-13Listed for sale$330,000$176
2026-01-30Pending sale$330,000$176
2026-01-09Listed for sale$330,000$176
2025-12-04Listing removed$330,000$176
2025-12-01Listed for sale$330,000$176
2023-12-15Sold$138,000$74
2019-05-15Sold$173,000$93

Tax History

YearProperty TaxTax Assessment
2026$5,106.24$132,900
2025$4,828.74$132,900
2023$4,273.85$132,900
2022$4,174.38$132,900
2021$4,122.37$132,900
2020$1,542.85$132,900
2019$1,509.62$132,900
2018$1,433.2$132,900
2017$0$132,900
2016$0$132,900
2015$0$116,700
2014$0$116,700
2013$0$116,700
2012$0$116,700
2011$0$116,700
2010$0$116,700
2008$0$116,700
2007$0$116,700
2006$0$116,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,870
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: $320,000Rent Basis: Observed Comp Model ($2,349/mo)State Tax Benchmark: 1.58% (PA)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.75%

NOI: $18,405/yr

Cash-on-Cash Yield
-2.1%

On $73,600 invested

DSCR Ratio
0.92x

Negative debt coverage

5-Yr Leveraged ROI
+83.9%

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)-$175/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$117/mo
Repairs & Maintenance (10% of rent)-$235/mo
Property Management (8% of rent)-$188/mo
Total Pure Operating Expenses-$815/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,349/mo
Less: Operating Expenses-$815/mo
Net Operating Income (NOI)+$1,534/mo
Less: Debt Service (30yr @ 6.75%)-$1,660/mo
Net Cash Flow
$-127/mo
$-1,520/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Harrisburg.