OFF_MARKETExcellent Deal2 days on market

2036 Olmstead Dr #0

2036 Olmstead Dr #0, Woodstock, IL 60098, Woodstock, IL 60098
$275,000
Zestimate®:$250,700

Listing Price

Property image 1
2036 Olmstead Dr #0, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
2
Zestimate®
$251k
Market Rate
Rent Estimate
$2,616/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.

9

Creekside Middle School

5-8
2.3 mi away
10

Woodstock High School

9-12
2.9 mi away
6

Prairiewood Elementary School

1-5
2.3 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
8.55%
Total ROI
32.4%
Cash Flow
$569/mo
DSCR
1.41
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
2026-08-04Sold$250,000$149
2026-07-24Contingent$250,000$149
2026-07-10Listed for sale$250,000$149
2026-07-10Listing removed$250,000$149
2026-07-09Contingent$250,000$149
2026-07-06Price change$250,000$149
2026-06-22Listed for sale$275,000$164
2026-06-22Listing removed$315,000$188
2026-06-11Listed for sale$315,000$188
2017-12-13Sold$155,000$93
2017-11-28Pending sale$169,900$102
2017-04-22Price change$169,900$102
2017-04-08Price change$171,500$103
2017-02-28Price change$177,700$106
2017-02-02Listed for sale$179,900$108
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,673
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: $275,000Rent Basis: Observed Comp Model ($2,616/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.08%

NOI: $16,729/yr

Cash-on-Cash Yield
-0.6%

On $63,250 invested

DSCR Ratio
0.98x

Negative debt coverage

5-Yr Leveraged ROI
+91.1%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (2.27% of basis)-$520/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$131/mo
Repairs & Maintenance (10% of rent)-$262/mo
Property Management (8% of rent)-$209/mo
Total Pure Operating Expenses-$1,222/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,616/mo
Less: Operating Expenses-$1,222/mo
Net Operating Income (NOI)+$1,394/mo
Less: Debt Service (30yr @ 6.75%)-$1,427/mo
Net Cash Flow
$-33/mo
$-394/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.