OFF_MARKETRisky Deal97 days on market

1016 Blue Ridge Rd

1016 Blue Ridge Rd, Harrisburg, PA 17110, Harrisburg, PA 17110
$230,000
Zestimate®:$220,300

Listing Price

Property image 1
1016 Blue Ridge Rd, Harrisburg, PA 17110
Loc: Harrisburg, PA
Days Listed
97
Tax Assessed
$66k
Zestimate®
$220k
Market Rate
Lot Size
0.80 acres
Rent Estimate
$1,512/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.

2

Thomas W Holtzman Jr El School

3-5
1 mi away
4

Susquehanna Twp Middle School

6-8
4.4 mi away
5

Susquehanna Twp High School

9-12
3.2 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
5.10%
Total ROI
69.7%
Cash Flow
$-216/mo
DSCR
0.82
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
2026-05-21Sold$220,000$256
2026-05-04Pending sale$230,000$267
2026-02-27Price change$230,000$267
2025-12-09Listed for sale$259,900$302

Tax History

YearProperty TaxTax Assessment
2026$2,531.99$65,900
2025$2,394.38$65,900
2023$2,119.24$65,900
2022$2,069.91$65,900
2021$2,044.13$65,900
2020$754.63$65,900
2019$738.15$65,900
2018$700.26$65,900
2017$0$65,900
2016$0$65,900
2015$0$65,900
2014$0$65,900
2013$0$65,900
2012$0$65,900
2011$0$65,900
2010$0$65,900
2008$0$65,900
2007$0$65,900
2006$0$65,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
860
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: $230,000Rent Basis: Observed Comp Model ($1,512/mo)State Tax Benchmark: 1.58% (PA)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.10%

NOI: $11,730/yr

Cash-on-Cash Yield
-4.9%

On $52,900 invested

DSCR Ratio
0.82x

Negative debt coverage

5-Yr Leveraged ROI
+69.7%

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)-$87/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$76/mo
Repairs & Maintenance (10% of rent)-$151/mo
Property Management (8% of rent)-$121/mo
Total Pure Operating Expenses-$535/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,512/mo
Less: Operating Expenses-$535/mo
Net Operating Income (NOI)+$977/mo
Less: Debt Service (30yr @ 6.75%)-$1,193/mo
Net Cash Flow
$-216/mo
$-2,591/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Harrisburg.

1016 Blue Ridge Rd | Harrisburg, PA | Haven AI Analysis | Haven by ScoutHavens