OFF_MARKETExcellent Deal47 days on market

15214 Shamrock Ln

15214 Shamrock Ln, Woodstock, IL 60098, Woodstock, IL 60098
$750,000
Zestimate®:$697,300

Listing Price

Property image 1
15214 Shamrock Ln, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
47
Tax Assessed
$610k
Zestimate®
$697k
Market Rate
Lot Size
5.00 acres
Rent Estimate
$4,089/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.

7

Westwood Elementary School

1-5
2 mi away
9

Creekside Middle School

5-8
4.3 mi away
10

Woodstock High School

9-12
2.4 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
7.56%
Total ROI
27.4%
Cash Flow
$930/mo
DSCR
1.25
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
2026-09-08Sold$710,000$154
2026-07-09Contingent$725,000$158
2026-06-26Price change$725,000$158
2026-05-08Listed for sale$750,000$163
2001-06-06Sold$105,000$23

Tax History

YearProperty TaxTax Assessment
2025$13,527.58$203,448
2024$13,820.8$192,514
2023$13,616$177,612
2022$13,274.42$160,401
2021$12,254.08$143,896
2020$12,244.48$140,620
2019$0$138,637
2018$13,393.84$149,340
2017$13,470.88$143,555
2016$13,923.56$138,087
2013$13,923.56$130,021
2011$0$154,714
2010$0$193,847
2009$0$209,416
2008$0$213,254
2006$0$192,489
2005$11,728$181,799
2004$11,245.4$168,379
2003$8,858.34$130,457
2002$2,431.12$34,553
2001$1,942.68$27,642
2000$1,862.96$27,052
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
4,600
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: $750,000Rent Basis: Observed Comp Model ($4,089/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $219/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.84%

NOI: $21,300/yr

Cash-on-Cash Yield
-14.7%

On $172,500 invested

DSCR Ratio
0.46x

Negative debt coverage

5-Yr Leveraged ROI
+20.6%

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)-$1,155/mo
Homeowner / Hazard Insurance-$219/mo
Vacancy Reserve (5% of rent)-$204/mo
Repairs & Maintenance (10% of rent)-$409/mo
Property Management (8% of rent)-$327/mo
Total Pure Operating Expenses-$2,314/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,089/mo
Less: Operating Expenses-$2,314/mo
Net Operating Income (NOI)+$1,775/mo
Less: Debt Service (30yr @ 6.75%)-$3,892/mo
Net Cash Flow
$-2,117/mo
$-25,400/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.