OFF_MARKETNeutral Deal397 days on market

945 & 947 W South St

945 & 947 W South St, Woodstock, IL 60098, Woodstock, IL 60098
$269,000
Zestimate®:$255,500

Listing Price

Property image 1
945 & 947 W South St, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
397
Zestimate®
$256k
Market Rate
Lot Size
0.54 acres
Rent Estimate
$1,692/mo
Est. Cash Flow base
Type
multi 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
0.2 mi away
9

Creekside Middle School

5-8
2.2 mi away
10

Woodstock High School

9-12
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
5.15%
Total ROI
15.4%
Cash Flow
$-206/mo
DSCR
0.85
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
2026-08-12Sold$255,000
2026-07-11Contingent$269,000
2026-03-14Price change$269,000
2026-02-25Price change$275,000
2025-10-17Price change$279,000
2025-08-01Price change$289,000
2025-05-23Listed for sale$299,000
2023-05-27Listing removed$0
2023-04-05Price change$230,000
2023-02-24Price change$239,900
2022-05-17Listed for sale$249,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
0
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: $269,000Rent Basis: Observed Comp Model ($1,692/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $100/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.10%

NOI: $8,328/yr

Cash-on-Cash Yield
-13.6%

On $61,870 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.1%

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)-$509/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$85/mo
Repairs & Maintenance (10% of rent)-$169/mo
Property Management (8% of rent)-$135/mo
Total Pure Operating Expenses-$998/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,692/mo
Less: Operating Expenses-$998/mo
Net Operating Income (NOI)+$694/mo
Less: Debt Service (30yr @ 6.75%)-$1,396/mo
Net Cash Flow
$-702/mo
$-8,422/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.