OFF_MARKETRisky Deal65 days on market

1310 S Fleming Rd

1310 S Fleming Rd, Woodstock, IL 60098, Woodstock, IL 60098
$699,000
Zestimate®:$706,500$7,500 Under Market

Listing Price

Property image 1
1310 S Fleming Rd, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
65
Tax Assessed
$651k
Zestimate®
$707k
1% Under Valued
Lot Size
8.40 acres
Rent Estimate
$2,439/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
3.7 mi away
10

Woodstock North High School

8-12
3.7 mi away
8

Northwood Middle School

6-8
3.8 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
3.25%
Total ROI
5.9%
Cash Flow
$-1,640/mo
DSCR
0.54
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
2026-08-10Sold$705,000$300
2026-06-26Contingent$699,000$298
2026-06-18Price change$699,000$298
2026-05-06Price change$724,900$309
2026-04-20Listed for sale$750,000$320

Tax History

YearProperty TaxTax Assessment
2025$6,691.26$217,140
2024$7,269.86$196,099
2023$7,827.48$177,337
2022$8,694.02$157,381
2021$12,283.8$147,044
2020$11,931.78$139,722
2019$0$140,393
2018$12,186.86$139,139
2017$9,952.52$130,954
2016$10,767.74$121,254
2013$10,767.74$112,923
2011$0$117,101
2010$0$179,274
2009$0$189,970
2008$0$189,970
2006$0$172,719
2005$7,164.68$146,534
2004$8,641.18$137,876
2003$7,519.16$128,732
2002$7,649.1$120,683
2001$7,638.32$117,716
2000$7,344.66$113,483
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,347
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: $699,000Rent Basis: Observed Comp Model ($2,439/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $204/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.76%

NOI: $5,301/yr

Cash-on-Cash Yield
-23.8%

On $160,770 invested

DSCR Ratio
0.12x

Negative debt coverage

5-Yr Leveraged ROI
+-24.7%

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)-$1,232/mo
Homeowner / Hazard Insurance-$204/mo
Vacancy Reserve (5% of rent)-$122/mo
Repairs & Maintenance (10% of rent)-$244/mo
Property Management (8% of rent)-$195/mo
Total Pure Operating Expenses-$1,997/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,439/mo
Less: Operating Expenses-$1,997/mo
Net Operating Income (NOI)+$442/mo
Less: Debt Service (30yr @ 6.75%)-$3,627/mo
Net Cash Flow
$-3,185/mo
$-38,222/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.