FOR_SALERisky Deal6 days on market

16512 Nelson Rd

16512 Nelson Rd, Woodstock, IL 60098, Woodstock, IL 60098
$995,000
Zestimate®:$949,300

Listing Price

Property image 1
16512 Nelson Rd, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
6
Tax Assessed
$761k
Zestimate®
$949k
Market Rate
Lot Size
10.12 acres
Rent Estimate
$4,997/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
4.3 mi away
8

Northwood Middle School

6-8
4.2 mi away
10

Woodstock North High School

8-12
4.8 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
4.43%
Total ROI
11.8%
Cash Flow
$-1,354/mo
DSCR
0.73
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
2025-06-23Price change$995,000$132
2025-06-03Listed for sale$1,099,000$146
2021-04-27Sold$572,500$76
2021-02-15Pending sale$584,900$78
2021-01-12Contingent$584,900$78
2021-01-12Pending sale$584,900$78
2020-11-24Price change$584,900$78
2020-09-30Price change$604,000$80
2020-08-21Price change$614,000$82
2020-08-03Price change$624,000$83
2020-07-19Listed for sale$649,000$86
2013-07-24Sold$375,000$50

Tax History

YearProperty TaxTax Assessment
2025$17,740.12$253,820
2024$18,177.5$240,156
2023$17,992.42$221,557
2022$17,380.94$201,619
2021$15,663.64$180,873
2020$15,655.78$176,732
2019$0$184,387
2018$16,066.3$176,943
2017$19,668.58$199,541
2016$10,508.49$191,832
2013$10,508.49$131,868
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
9
Baths
5
Sq Ft
7,516
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: $995,000Rent Basis: Observed Comp Model ($4,997/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $290/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.55%

NOI: $25,407/yr

Cash-on-Cash Yield
-16.0%

On $228,850 invested

DSCR Ratio
0.41x

Negative debt coverage

5-Yr Leveraged ROI
+14.3%

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)-$1,440/mo
Homeowner / Hazard Insurance-$290/mo
Vacancy Reserve (5% of rent)-$250/mo
Repairs & Maintenance (10% of rent)-$500/mo
Property Management (8% of rent)-$400/mo
Total Pure Operating Expenses-$2,880/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,997/mo
Less: Operating Expenses-$2,880/mo
Net Operating Income (NOI)+$2,117/mo
Less: Debt Service (30yr @ 6.75%)-$5,163/mo
Net Cash Flow
$-3,046/mo
$-36,547/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.