OFF_MARKETRisky Deal0 days on market

13616 Route 176 Hwy

13616 Route 176 Hwy, Woodstock, IL 60098, Woodstock, IL 60098
$559,500
Zestimate®:$538,800

Listing Price

Property image 1
13616 Route 176 Hwy, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
0
Zestimate®
$539k
Market Rate
Lot Size
8.00 acres
Rent Estimate
$3,226/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.

6

West Elementary School

K-5
1.1 mi away
5

Richard F Bernotas Middle School

6-8
2.7 mi away
8

Crystal Lake Central High School

9-12
3.5 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
4.81%
Total ROI
13.7%
Cash Flow
$-585/mo
DSCR
0.79
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
2026-07-13Sold$535,000$82
2026-06-24Listed for sale$559,500$86
2026-05-22Pending sale$559,500$86
2026-05-20Listing removed$559,500$86
2026-04-29Pending sale$559,500$86
2026-04-14Listed for sale$559,500$86
2026-04-13Listing removed$589,900$90
2026-03-05Pending sale$589,900$90
2026-02-12Listed for sale$589,900$90
2026-02-12Listing removed$625,900$96
2026-01-22Price change$625,900$96
2025-12-23Listed for sale$655,900$101
2025-12-23Listing removed$699,900$107
2025-11-26Price change$699,900$107
2025-10-24Price change$725,900$111
2025-09-24Listed for sale$799,900$123
2025-09-24Listing removed$824,900$126
2025-08-25Listed for sale$824,900$126
2009-07-09Sold$1,800,000$276
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
6,521
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: $559,500Rent Basis: Observed Comp Model ($3,226/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $163/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.71%

NOI: $15,152/yr

Cash-on-Cash Yield
-15.3%

On $128,685 invested

DSCR Ratio
0.43x

Negative debt coverage

5-Yr Leveraged ROI
+17.7%

Equity + cumulative cash

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

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (2.27% of basis)-$1,058/mo
Homeowner / Hazard Insurance-$163/mo
Vacancy Reserve (5% of rent)-$161/mo
Repairs & Maintenance (10% of rent)-$323/mo
Property Management (8% of rent)-$258/mo
Total Pure Operating Expenses-$1,963/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,226/mo
Less: Operating Expenses-$1,963/mo
Net Operating Income (NOI)+$1,263/mo
Less: Debt Service (30yr @ 6.75%)-$2,903/mo
Net Cash Flow
$-1,640/mo
$-19,686/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.