OFF_MARKETNeutral Deal32 days on market
14103 Westwood Trl
14103 Westwood Trl, Woodstock, IL 60098, Woodstock, IL 60098
14103 Westwood Trl, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
32
Tax Assessed
$505k
Zestimate®
$651k
Market Rate
Lot Size
2.53 acres
Rent Estimate
$4,287/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
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
5.78%
Total ROI
18.6%
Cash Flow
$-160/mo
DSCR
0.95
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $675,000Rent Basis: Observed Comp Model ($4,287/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $197/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.82%
NOI: $25,778/yr
Cash-on-Cash Yield
-10.5%
On $155,250 invested
DSCR Ratio
0.61x
Negative debt coverage
5-Yr Leveraged ROI
+41.9%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (2.27% of basis)-$956/mo
Homeowner / Hazard Insurance-$197/mo
Vacancy Reserve (5% of rent)-$214/mo
Repairs & Maintenance (10% of rent)-$429/mo
Property Management (8% of rent)-$343/mo
Total Pure Operating Expenses-$2,139/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,287/mo
Less: Operating Expenses-$2,139/mo
Net Operating Income (NOI)+$2,148/mo
Less: Debt Service (30yr @ 6.75%)-$3,502/mo
Net Cash Flow
$-1,354/mo
$-16,251/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Woodstock.