OFF_MARKETExcellent Deal-1 days on market

8806 Whispering Pines Trl

8806 Whispering Pines Trl, Woodstock, IL 60098, Woodstock, IL 60098
$2,200,000
Zestimate®:$2,051,700

Listing Price

Property image 1
8806 Whispering Pines Trl, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
-1
Tax Assessed
$1188k
Zestimate®
$2052k
Market Rate
Lot Size
33.00 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
4.6 mi away
10

Woodstock North High School

8-12
4.5 mi away
7

Olson Elementary School

K-5
4.6 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
8.00%
Total ROI
29.7%
Cash Flow
$3,543/mo
DSCR
1.32
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
2026-09-10Sold$2,075,000$236
2026-08-31Pending sale$2,200,000$250
2026-07-15Contingent$2,200,000$250
2026-06-10Listed for sale$2,200,000$250
2017-04-03Sold$1,225,000$139
2017-01-22Pending sale$1,475,000$168
2016-12-16Price change$1,475,000$168
2016-06-15Listed for sale$1,495,000$170

Tax History

YearProperty TaxTax Assessment
2025$27,429.62$395,878
2024$26,854.1$357,516
2023$26,084.14$323,310
2022$24,430.6$286,928
2021$23,580.52$268,082
2020$22,974.6$254,734
2019$0$243,160
2018$25,451.48$273,610
2017$24,628.12$257,516
2016$24,583.68$238,441
2013$24,583.68$240,299
2011$0$259,384
2010$0$267,040
2009$0$282,971
2008$0$282,971
2006$0$17,865
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
7
Sq Ft
8,803
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: $2,200,000Rent Basis: Modeled Estimate ($17,600/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $642/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.82%

NOI: $127,961/yr

Cash-on-Cash Yield
-1.8%

On $506,000 invested

DSCR Ratio
0.93x

Negative debt coverage

5-Yr Leveraged ROI
+85.3%

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)-$2,247/mo
Homeowner / Hazard Insurance-$642/mo
Vacancy Reserve (5% of rent)-$880/mo
Repairs & Maintenance (10% of rent)-$1,760/mo
Property Management (8% of rent)-$1,408/mo
Total Pure Operating Expenses-$6,937/mo
Net Investor Cash Flow
Gross Scheduled Rent+$17,600/mo
Less: Operating Expenses-$6,937/mo
Net Operating Income (NOI)+$10,663/mo
Less: Debt Service (30yr @ 6.75%)-$11,415/mo
Net Cash Flow
$-752/mo
$-9,023/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.