OFF_MARKETNeutral Deal156 days on market

11236 Dorham Ln

11236 Dorham Ln, Woodstock, IL 60098, Woodstock, IL 60098
$649,000
Zestimate®:$629,800

Listing Price

Property image 1
11236 Dorham Ln, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
156
Tax Assessed
$529k
Zestimate®
$630k
Market Rate
Lot Size
0.75 acres
Rent Estimate
$3,773/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.

N/A

Clay Academy

PK-12
1.5 mi away
10

Woodstock High School

9-12
1.8 mi away
7

Olson Elementary School

K-5
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
5.12%
Total ROI
15.2%
Cash Flow
$-515/mo
DSCR
0.84
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
2026-05-22Listed for sale$649,000$172
2026-04-22Pending sale$649,000$172
2026-03-10Listed for sale$649,000$172
2026-01-19Contingent$649,000$172
2026-01-19Listed for sale$649,000$172
2025-11-02Listing removed$650,000$172
2025-09-02Price change$650,000$172
2025-07-17Listed for sale$675,000$179
2025-07-17Listing removed$749,000$198
2025-06-18Listed for sale$749,000$198
2020-06-03Listing removed$375,000$99
2020-05-19Pending sale$375,000$99
2020-04-29Listed for sale$375,000$99
2002-07-24Sold$400,000$106
1999-03-30Sold$375,000$99

Tax History

YearProperty TaxTax Assessment
2024$15,510.18$176,341
2023$14,817.54$159,469
2022$12,088.1$123,244
2021$11,518.92$115,149
2020$11,110.98$109,415
2019$0$109,393
2018$11,088.96$105,486
2017$11,428.64$103,714
2016$11,686.3$98,597
2013$11,686.3$101,173
2011$0$113,500
2010$0$141,847
2009$0$154,677
2008$0$154,677
2006$0$140,631
2005$10,413.7$137,469
2004$10,006.5$129,346
2003$10,126.1$128,014
2002$9,816.98$122,341
2001$9,600.12$119,333
2000$9,115.78$115,042
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,778
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: $649,000Rent Basis: Observed Comp Model ($3,773/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $189/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.17%

NOI: $20,586/yr

Cash-on-Cash Yield
-13.3%

On $149,270 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+27.8%

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)-$1,001/mo
Homeowner / Hazard Insurance-$189/mo
Vacancy Reserve (5% of rent)-$189/mo
Repairs & Maintenance (10% of rent)-$377/mo
Property Management (8% of rent)-$302/mo
Total Pure Operating Expenses-$2,058/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,773/mo
Less: Operating Expenses-$2,058/mo
Net Operating Income (NOI)+$1,715/mo
Less: Debt Service (30yr @ 6.75%)-$3,368/mo
Net Cash Flow
$-1,652/mo
$-19,825/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.