OFF_MARKETExcellent Deal-1 days on market

419 N Valley Hill Rd

419 N Valley Hill Rd, Bull Valley, IL 60098, Bull Valley, IL 60098
$2,995,000
Zestimate®:$2,704,300

Listing Price

Property image 1
419 N Valley Hill Rd, Bull Valley, IL 60098
Loc: Bull Valley, IL
Days Listed
-1
Tax Assessed
$2289k
Zestimate®
$2704k
Market Rate
Lot Size
5.19 acres
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 mi away
10

Woodstock North High School

8-12
3.4 mi away
8

Northwood Middle School

6-8
4.1 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
7.75%
Total ROI
28.4%
Cash Flow
$4,201/mo
DSCR
1.28
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
2026-08-14Sold$2,700,000$191
2026-07-12Contingent$2,995,000$212
2026-04-27Price change$2,995,000$212
2026-04-13Listed for sale$3,250,000$230

Tax History

YearProperty TaxTax Assessment
2025$58,041.54$762,855
2024$58,199.68$706,347
2023$57,232.36$645,950
2022$54,469.26$580,421
2021$52,356.38$540,027
2020$50,928.88$512,020
2019$0$482,083
2018$43,551.74$452,278
2017$42,718.92$424,475
2016$42,989.9$398,493
2013$42,989.9$315,561
2011$0$379,855
2010$0$397,671
2009$0$420,238
2008$0$112,717
2006$0$105,177
2005$6,425.84$97,730
2004$6,083.5$90,895
2003$5,732.64$80,725
2002$5,374.6$76,466
2001$5,108.84$72,839
2000$4,895.2$71,202
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
11
Sq Ft
14,126
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: $2,995,000Rent Basis: Modeled Estimate ($23,960/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $874/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.31%

NOI: $158,952/yr

Cash-on-Cash Yield
-4.0%

On $688,850 invested

DSCR Ratio
0.85x

Negative debt coverage

5-Yr Leveraged ROI
+74.2%

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)-$4,329/mo
Homeowner / Hazard Insurance-$874/mo
Vacancy Reserve (5% of rent)-$1,198/mo
Repairs & Maintenance (10% of rent)-$2,396/mo
Property Management (8% of rent)-$1,917/mo
Total Pure Operating Expenses-$10,714/mo
Net Investor Cash Flow
Gross Scheduled Rent+$23,960/mo
Less: Operating Expenses-$10,714/mo
Net Operating Income (NOI)+$13,246/mo
Less: Debt Service (30yr @ 6.75%)-$15,540/mo
Net Cash Flow
$-2,294/mo
$-27,533/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bull Valley.