OFF_MARKETGood Deal14 days on market

2005 Red Barn Rd

2005 Red Barn Rd, Woodstock, IL 60098, Woodstock, IL 60098
$365,000
Zestimate®:$366,400$1,400 Under Market

Listing Price

Property image 1
2005 Red Barn Rd, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
14
Tax Assessed
$412k
Zestimate®
$366k
0% Under Valued
Lot Size
9,148 sqft
Rent Estimate
$2,904/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
2.4 mi away
10

Woodstock High School

9-12
2.7 mi away
7

Olson Elementary School

K-5
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
7.28%
Total ROI
26.0%
Cash Flow
$368/mo
DSCR
1.20
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
2026-06-27Listing removed$365,000$144
2026-06-10Listed for sale$365,000$144
2024-05-31Sold$350,000$138
2024-04-12Contingent$350,000$138
2024-04-04Listed for sale$350,000$138
2024-03-24Listing removed$0
2024-03-11Contingent$350,000$138
2024-03-01Price change$350,000$138
2024-01-17Price change$354,000$139
2024-01-03Listed for sale$355,000$140
2015-10-30Sold$195,000$77
2015-09-10Pending sale$195,000$77
2015-07-02Price change$195,000$77
2015-05-11Price change$200,000$79
2015-03-07Price change$204,900$81
2015-01-17Price change$209,900$83
2014-06-10Price change$220,500$87
2014-04-08Listed for sale$229,900$91
1997-04-07Sold$197,500$78
1995-06-09Sold$202,500$80

Tax History

YearProperty TaxTax Assessment
2025$11,131.24$137,445
2024$10,699.32$124,126
2023$10,228.06$112,554
2022$9,680.06$99,888
2021$9,215.96$93,327
2020$8,883.2$88,680
2019$0$84,650
2018$8,446.3$81,777
2017$8,300.3$76,967
2016$8,560.94$73,833
2013$8,560.94$59,994
2011$0$91,151
2010$0$93,336
2009$0$98,904
2008$0$107,007
2006$0$97,290
2005$6,873.6$92,437
2004$6,596.78$86,975
2003$5,923.96$76,343
2002$5,586.9$71,133
2001$5,460.4$69,384
2000$5,180.48$66,889
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,538
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: $365,000Rent Basis: Observed Comp Model ($2,904/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $106/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.44%

NOI: $16,201/yr

Cash-on-Cash Yield
-7.8%

On $83,950 invested

DSCR Ratio
0.71x

Negative debt coverage

5-Yr Leveraged ROI
+55.3%

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)-$780/mo
Homeowner / Hazard Insurance-$106/mo
Vacancy Reserve (5% of rent)-$145/mo
Repairs & Maintenance (10% of rent)-$290/mo
Property Management (8% of rent)-$232/mo
Total Pure Operating Expenses-$1,554/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,904/mo
Less: Operating Expenses-$1,554/mo
Net Operating Income (NOI)+$1,350/mo
Less: Debt Service (30yr @ 6.75%)-$1,894/mo
Net Cash Flow
$-544/mo
$-6,526/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.