OFF_MARKETRisky Deal25 days on market

4712 Great Oak Ln

4712 Great Oak Ln, Harrisburg, PA 17110, Harrisburg, PA 17110
$625,000
Zestimate®:$562,600

Listing Price

Property image 1
4712 Great Oak Ln, Harrisburg, PA 17110
Loc: Harrisburg, PA
Days Listed
25
Tax Assessed
$280k
Zestimate®
$563k
Market Rate
Lot Size
1.08 acres
Rent Estimate
$3,897/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
0.5 mi away
4

Susquehanna Twp Middle School

6-8
4.4 mi away
5

Susquehanna Twp High School

9-12
3 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
4.70%
Total ROI
61.1%
Cash Flow
$-793/mo
DSCR
0.76
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
2026-06-18Sold$560,000$147
2026-05-13Pending sale$590,000$155
2026-05-08Price change$590,000$155
2026-03-27Price change$600,000$157
2026-03-06Price change$625,000$164
2026-02-19Listed for sale$650,000$171
2025-11-20Listing removed$0
2025-08-20Listed for sale$639,990$168

Tax History

YearProperty TaxTax Assessment
2026$10,761.92$280,100
2025$10,177.04$280,100
2023$9,007.57$280,100
2022$8,797.91$280,100
2021$8,688.31$280,100
2020$3,207.44$280,100
2019$3,137.41$280,100
2018$2,976.35$280,100
2017$0$280,100
2016$0$280,100
2015$0$280,100
2014$0$280,100
2013$0$280,100
2012$0$280,100
2011$0$280,100
2010$0$280,100
2008$0$280,100
2007$0$280,100
2006$0$280,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
3,812
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: $625,000Rent Basis: Observed Comp Model ($3,897/mo)State Tax Benchmark: 1.58% (PA)Hazard Reserve: $182/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.70%

NOI: $29,399/yr

Cash-on-Cash Yield
-6.6%

On $143,750 invested

DSCR Ratio
0.76x

Negative debt coverage

5-Yr Leveraged ROI
+61.1%

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)-$369/mo
Homeowner / Hazard Insurance-$182/mo
Vacancy Reserve (5% of rent)-$195/mo
Repairs & Maintenance (10% of rent)-$390/mo
Property Management (8% of rent)-$312/mo
Total Pure Operating Expenses-$1,447/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,897/mo
Less: Operating Expenses-$1,447/mo
Net Operating Income (NOI)+$2,450/mo
Less: Debt Service (30yr @ 6.75%)-$3,243/mo
Net Cash Flow
$-793/mo
$-9,517/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Harrisburg.

4712 Great Oak Ln | Harrisburg, PA | Haven AI Analysis | Haven by ScoutHavens