OFF_MARKETExcellent Deal-1 days on market

1420 W Longwood Dr

1420 W Longwood Dr, Bull Valley, IL 60098, Bull Valley, IL 60098
$799,000
Zestimate®:$778,500

Listing Price

Property image 1
1420 W Longwood Dr, Bull Valley, IL 60098
Loc: Bull Valley, IL
Days Listed
-1
Tax Assessed
$677k
Zestimate®
$779k
Market Rate
Lot Size
0.77 acres
Rent Estimate
$4,096/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.

9

Creekside Middle School

5-8
2.9 mi away
10

Woodstock High School

9-12
3.3 mi away
7

Olson Elementary School

K-5
3.6 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
7.57%
Total ROI
27.5%
Cash Flow
$999/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
2026-07-08Listing removed$799,000$187
2026-05-18Listed for sale$799,000$187
2026-05-16Listing removed$799,000$187
2026-04-30Contingent$799,000$187
2026-04-23Listed for sale$799,000$187
2026-04-23Listing removed$799,000$187
2026-04-22Contingent$799,000$187
2026-04-10Listed for sale$799,000$187
2026-04-10Listing removed$799,000$187
2026-04-07Pending sale$799,000$187
2026-03-25Contingent$799,000$187
2026-02-24Listed for sale$799,000$187
2022-09-27Listing removed$0
2022-05-27Listed for sale$799,000$187
2020-04-10Sold$575,000$135
2020-02-03Pending sale$650,000$152
2019-07-13Listed for sale$650,000$152
2007-02-02Sold$850,000$199
2004-12-17Sold$120,900$28

Tax History

YearProperty TaxTax Assessment
2025$18,369.2$225,810
2024$17,749.62$204,635
2023$16,967.84$185,056
2022$18,339.5$188,441
2021$17,497.4$176,064
2020$16,894.4$167,297
2019$0$171,112
2018$17,406.54$166,578
2017$17,149.38$156,779
2016$19,874.68$177,091
2013$19,874.68$175,819
2011$0$200,143
2010$0$263,010
2009$0$285,177
2008$0$285,177
2006$0$34,815
2005$2,675.32$34,032
2004$452.34$5,621
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
4,951
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: $799,000Rent Basis: Observed Comp Model ($4,096/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $233/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.46%

NOI: $19,673/yr

Cash-on-Cash Yield
-16.4%

On $183,770 invested

DSCR Ratio
0.40x

Negative debt coverage

5-Yr Leveraged ROI
+12.4%

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)-$1,281/mo
Homeowner / Hazard Insurance-$233/mo
Vacancy Reserve (5% of rent)-$205/mo
Repairs & Maintenance (10% of rent)-$410/mo
Property Management (8% of rent)-$328/mo
Total Pure Operating Expenses-$2,457/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,096/mo
Less: Operating Expenses-$2,457/mo
Net Operating Income (NOI)+$1,639/mo
Less: Debt Service (30yr @ 6.75%)-$4,146/mo
Net Cash Flow
$-2,506/mo
$-30,077/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bull Valley.