OFF_MARKETRisky Deal463 days on market

8106 Austin Trl

8106 Austin Trl, Woodstock, IL 60098, Woodstock, IL 60098
$750,000
Zestimate®:$741,700

Listing Price

Property image 1
8106 Austin Trl, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
463
Tax Assessed
$1k
Zestimate®
$742k
Market Rate
Lot Size
1.37 acres
Rent Estimate
$3,439/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.

8

North Elementary School

K-5
2 mi away
7

Hannah Beardsley Middle School

6-8
3.5 mi away
9

Prairie Ridge High School

9-12
2.1 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
4.79%
Total ROI
13.6%
Cash Flow
$-798/mo
DSCR
0.79
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
2025-03-18Listed for sale$750,000$375

Tax History

YearProperty TaxTax Assessment
2024$14.8$189
2023$14.52$171
2022$13.24$152
2021$0$142
2020$0$135
2019$0$129
2018$0$121
2017$0$114
2016$0$106
2013$0$102
2011$0$106
2010$0$109
2009$0$115
2008$0$115
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,000
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: $750,000Rent Basis: Observed Comp Model ($3,439/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $219/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.88%

NOI: $29,135/yr

Cash-on-Cash Yield
-10.2%

On $172,500 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+43.3%

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)-$1/mo
Homeowner / Hazard Insurance-$219/mo
Vacancy Reserve (5% of rent)-$172/mo
Repairs & Maintenance (10% of rent)-$344/mo
Property Management (8% of rent)-$275/mo
Total Pure Operating Expenses-$1,011/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,439/mo
Less: Operating Expenses-$1,011/mo
Net Operating Income (NOI)+$2,428/mo
Less: Debt Service (30yr @ 6.75%)-$3,892/mo
Net Cash Flow
$-1,464/mo
$-17,564/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.