OFF_MARKETExcellent Deal40 days on market

1987 Yasgur Dr

1987 Yasgur Dr, Woodstock, IL 60098, Woodstock, IL 60098
$245,000
Zestimate®:$245,700$700 Under Market

Listing Price

Property image 1
1987 Yasgur Dr, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
40
Tax Assessed
$207k
Zestimate®
$246k
0% Under Valued
Lot Size
1,768 sqft
Rent Estimate
$2,303/mo
Est. Cash Flow base
Type
townhouse

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
0.7 mi away
8

Northwood Middle School

6-8
0.7 mi away
10

Woodstock North High School

8-12
0.9 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
7.37%
Total ROI
26.5%
Cash Flow
$266/mo
DSCR
1.21
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
2026-08-06Sold$245,000$161
2026-07-05Contingent$245,000$161
2026-06-23Price change$245,000$161
2026-06-15Listed for sale$250,000$164
2026-06-11Pending sale$250,000$164
2026-06-10Contingent$250,000$164
2026-05-15Listed for sale$250,000$164
2010-06-30Sold$120,500$79
2010-05-24Price change$116,000$76
2010-02-25Listed for sale$117,900$78
2009-12-21Listing removed$119,900$79
2009-12-15Listed for sale$119,900$79
2006-02-06Sold$155,220$102

Tax History

YearProperty TaxTax Assessment
2025$5,289.9$68,883
2024$5,189.86$63,780
2023$4,975.02$58,326
2022$4,302.98$47,229
2021$4,057.7$43,942
2020$3,883.88$41,663
2019$0$39,227
2018$3,391.86$35,900
2017$3,299.46$33,693
2016$3,292.12$31,631
2013$3,292.12$23,367
2011$0$28,128
2010$0$29,447
2009$0$43,186
2008$0$48,744
2006$0$43,313
2005$86.8$1,086
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,520
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: $245,000Rent Basis: Observed Comp Model ($2,303/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.28%

NOI: $15,389/yr

Cash-on-Cash Yield
0.2%

On $56,350 invested

DSCR Ratio
1.01x

Tight qualification

5-Yr Leveraged ROI
+95.4%

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)-$391/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$115/mo
Repairs & Maintenance (10% of rent)-$230/mo
Property Management (8% of rent)-$184/mo
Total Pure Operating Expenses-$1,021/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,303/mo
Less: Operating Expenses-$1,021/mo
Net Operating Income (NOI)+$1,282/mo
Less: Debt Service (30yr @ 6.75%)-$1,271/mo
Net Cash Flow
$11/mo
$134/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.