OFF_MARKETRisky Deal19 days on market

114 S Lockwillow Ave

114 S Lockwillow Ave, Harrisburg, PA 17112, Harrisburg, PA 17112
$314,900
Zestimate®:$308,700

Listing Price

Property image 1
114 S Lockwillow Ave, Harrisburg, PA 17112
Loc: Harrisburg, PA
Days Listed
19
Tax Assessed
$75k
Zestimate®
$309k
Market Rate
Lot Size
0.43 acres
Rent Estimate
$2,221/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.

8

Paxtonia Elementary School

K-5
0.9 mi away
7

Central Dauphin Middle School

6-8
1.6 mi away
5

Central Dauphin Senior High School

9-12
3.1 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
5.76%
Total ROI
84.0%
Cash Flow
$-123/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
2026-04-17Sold$306,000$138
2026-03-27Pending sale$314,900$142
2026-02-25Listed for sale$314,900$142
2025-01-22Sold$285,000$129
2024-12-10Pending sale$285,000$129
2024-12-03Listed for sale$285,000$129
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,212
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: $314,900Rent Basis: Observed Comp Model ($2,221/mo)State Tax Benchmark: 1.58% (PA)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.76%

NOI: $18,131/yr

Cash-on-Cash Yield
-2.0%

On $72,427 invested

DSCR Ratio
0.92x

Negative debt coverage

5-Yr Leveraged ROI
+84.0%

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)-$99/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$111/mo
Repairs & Maintenance (10% of rent)-$222/mo
Property Management (8% of rent)-$178/mo
Total Pure Operating Expenses-$710/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,221/mo
Less: Operating Expenses-$710/mo
Net Operating Income (NOI)+$1,511/mo
Less: Debt Service (30yr @ 6.75%)-$1,634/mo
Net Cash Flow
$-123/mo
$-1,477/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Harrisburg.