OFF_MARKETGood Deal130 days on market

905 Hickory Rd

905 Hickory Rd, Woodstock, IL 60098, Woodstock, IL 60098
$349,000
Zestimate®:$344,300

Listing Price

Property image 1
905 Hickory Rd, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
130
Tax Assessed
$277k
Zestimate®
$344k
Market Rate
Lot Size
0.80 acres
Rent Estimate
$2,695/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.

N/A

Verda Dierzen Early Learning Center

PK-2
0.3 mi away
8

Northwood Middle School

6-8
0.4 mi away
10

Woodstock North High School

8-12
1.1 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
6.85%
Total ROI
23.9%
Cash Flow
$228/mo
DSCR
1.13
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
2026-07-11Listing removed$349,000$199
2026-06-13Listed for sale$349,000$199
2026-05-20Listing removed$349,000$199
2026-04-24Contingent$349,000$199
2026-03-13Listed for sale$349,000$199
2026-02-25Contingent$349,000$199
2026-02-14Listed for sale$349,000$199
2026-01-22Sold$225,000$129
2025-10-08Price change$339,000$194
2025-09-25Listed for sale$349,000$199
2010-11-02Sold$123,000$70
2010-10-11Listed for sale$122,900$70

Tax History

YearProperty TaxTax Assessment
2025$6,622.38$92,495
2024$6,656.52$85,644
2023$6,558.5$78,321
2022$5,994.18$67,718
2021$5,776.36$63,005
2020$4,483.34$47,627
2019$0$44,842
2018$4,083.02$42,069
2017$4,029.56$39,483
2016$4,088.06$37,066
2013$4,088.06$36,723
2011$0$44,205
2010$0$87,372
2009$0$92,331
2008$0$92,331
2006$0$86,154
2005$4,999.58$80,054
2004$4,720.16$74,455
2003$4,565.8$70,188
2002$4,390.06$66,485
2001$4,167$63,331
2000$3,986.46$61,907
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,750
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: $349,000Rent Basis: Observed Comp Model ($2,695/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $102/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.98%

NOI: $17,379/yr

Cash-on-Cash Yield
-5.4%

On $80,270 invested

DSCR Ratio
0.80x

Negative debt coverage

5-Yr Leveraged ROI
+67.1%

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)-$525/mo
Homeowner / Hazard Insurance-$102/mo
Vacancy Reserve (5% of rent)-$135/mo
Repairs & Maintenance (10% of rent)-$270/mo
Property Management (8% of rent)-$216/mo
Total Pure Operating Expenses-$1,247/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,695/mo
Less: Operating Expenses-$1,247/mo
Net Operating Income (NOI)+$1,448/mo
Less: Debt Service (30yr @ 6.75%)-$1,811/mo
Net Cash Flow
$-363/mo
$-4,352/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.