OFF_MARKETExcellent Deal-1 days on market

2000 Serenity Ln

2000 Serenity Ln, Woodstock, IL 60098, Woodstock, IL 60098
$400,000
Zestimate®:$375,100

Listing Price

Property image 1
2000 Serenity Ln, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
-1
Tax Assessed
$286k
Zestimate®
$375k
Market Rate
Rent Estimate
$2,783/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
2.5 mi away
10

Woodstock High School

9-12
2.9 mi away
7

Olson Elementary School

K-5
3.2 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
7.56%
Total ROI
27.5%
Cash Flow
$499/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
2026-08-26Sold$375,000$227
2026-07-11Contingent$400,000$242
2026-06-01Listed for sale$400,000$242
2009-06-25Listing removed$249,009$151
2009-02-24Price change$249,009$151
2009-01-31Listed for sale$259,009$157
2002-10-28Sold$219,050$132

Tax History

YearProperty TaxTax Assessment
2025$7,516.66$95,411
2024$7,201.78$86,165
2023$6,840.06$77,921
2022$6,511.12$69,152
2021$6,185.34$64,610
2020$5,951.46$61,393
2019$0$62,014
2018$5,515.62$55,484
2017$5,405.9$52,220
2016$5,203.48$47,230
2013$5,203.48$42,131
2011$0$55,000
2010$0$71,042
2009$0$75,280
2008$0$75,280
2006$0$77,125
2005$5,533.58$75,391
2004$5,306.08$70,936
2003$5,004.02$65,031
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,654
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: $400,000Rent Basis: Observed Comp Model ($2,783/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $117/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.45%

NOI: $17,813/yr

Cash-on-Cash Yield
-7.7%

On $92,000 invested

DSCR Ratio
0.72x

Negative debt coverage

5-Yr Leveraged ROI
+55.6%

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)-$541/mo
Homeowner / Hazard Insurance-$117/mo
Vacancy Reserve (5% of rent)-$139/mo
Repairs & Maintenance (10% of rent)-$278/mo
Property Management (8% of rent)-$223/mo
Total Pure Operating Expenses-$1,299/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,783/mo
Less: Operating Expenses-$1,299/mo
Net Operating Income (NOI)+$1,484/mo
Less: Debt Service (30yr @ 6.75%)-$2,076/mo
Net Cash Flow
$-591/mo
$-7,093/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.