OFF_MARKETRisky Deal10 days on market

3804 Bonnyview Rd

3804 Bonnyview Rd, Harrisburg, PA 17109, Harrisburg, PA 17109
$335,000
Zestimate®:$322,700

Listing Price

Property image 1
3804 Bonnyview Rd, Harrisburg, PA 17109
Loc: Harrisburg, PA
Days Listed
10
Tax Assessed
$100k
Zestimate®
$323k
Market Rate
Lot Size
8,250 sqft
Rent Estimate
$2,289/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
1.6 mi away
4

Susquehanna Twp Middle School

6-8
0.3 mi away
5

Susquehanna Twp High School

9-12
1.4 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
5.48%
Total ROI
78.0%
Cash Flow
$-208/mo
DSCR
0.88
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
2026-03-31Sold$320,000$147
2026-03-06Listed for sale$335,000$154
2026-02-21Pending sale$335,000$154
2026-02-12Listed for sale$335,000$154
2023-04-27Sold$307,000$141
2023-03-28Pending sale$274,990$126
2023-03-23Listed for sale$274,990$126
2015-08-17Sold$132,500$61
2008-06-09Sold$124,000$57

Tax History

YearProperty TaxTax Assessment
2026$3,849.85$100,200
2025$3,640.63$100,200
2023$3,222.27$100,200
2022$3,147.27$100,200
2021$3,108.06$100,200
2020$1,177.15$100,200
2019$1,152.1$100,200
2018$1,094.48$100,200
2017$0$100,200
2016$0$100,200
2015$0$100,200
2014$0$100,200
2013$0$100,200
2012$0$100,200
2011$0$100,200
2010$0$100,200
2008$0$100,200
2007$0$100,200
2006$0$100,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,175
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: $335,000Rent Basis: Observed Comp Model ($2,289/mo)State Tax Benchmark: 1.58% (PA)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.48%

NOI: $18,367/yr

Cash-on-Cash Yield
-3.2%

On $77,050 invested

DSCR Ratio
0.88x

Negative debt coverage

5-Yr Leveraged ROI
+78.0%

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)-$132/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$114/mo
Repairs & Maintenance (10% of rent)-$229/mo
Property Management (8% of rent)-$183/mo
Total Pure Operating Expenses-$758/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,289/mo
Less: Operating Expenses-$758/mo
Net Operating Income (NOI)+$1,531/mo
Less: Debt Service (30yr @ 6.75%)-$1,738/mo
Net Cash Flow
$-208/mo
$-2,492/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Harrisburg.