OFF_MARKETRisky Deal19 days on market

1322 Bull Valley Dr

1322 Bull Valley Dr, Woodstock, IL 60098, Woodstock, IL 60098
$2,500,000
Zestimate®:$2,440,000

Listing Price

Property image 1
1322 Bull Valley Dr, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
19
Tax Assessed
$25k
Zestimate®
$2440k
Market Rate
Lot Size
0.93 acres
Rent Estimate
$5,657/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
2.2 mi away
10

Woodstock High School

9-12
2.4 mi away
7

Olson Elementary School

K-5
2.7 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
2.38%
Total ROI
1.6%
Cash Flow
$-7,675/mo
DSCR
0.39
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
2026-06-05Listed for sale$2,500,000$451
2026-05-22Listing removed$35,000$6
2026-04-09Price change$35,000$6
2026-02-28Price change$45,000$8
2026-01-08Price change$2,500,000$451
2025-12-16Listed for sale$55,000$10
2025-12-16Listing removed$2,500,000$451
2025-06-18Listed for sale$2,500,000$451
2025-03-03Sold$28,000$5
2025-02-24Pending sale$30,000$5
2025-02-11Contingent$30,000$5
2025-01-13Listed for sale$30,000$5
2024-10-15Listing removed$34,500$6
2024-09-27Listed for sale$34,500$6

Tax History

YearProperty TaxTax Assessment
2024$770.44$8,362
2023$739.76$7,562
2022$1,456.74$14,129
2021$1,393.16$13,201
2020$1,347.74$12,544
2019$0$14,968
2018$1,903.12$17,074
2017$1,879.56$16,070
2016$1,877.96$14,880
2013$1,877.96$11,530
2011$0$21,147
2010$0$23,586
2009$0$42,138
2008$0$42,138
2006$0$38,311
2005$2,461.5$31,312
2004$2,370.9$29,462
2003$1,532.5$18,844
2002$1,893.84$22,926
2001$1,853.34$22,362
2000$1,761.84$21,558
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
5,549
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: $2,500,000Rent Basis: Observed Comp Model ($5,657/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $729/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.72%

NOI: $42,953/yr

Cash-on-Cash Yield
-19.6%

On $575,000 invested

DSCR Ratio
0.28x

Negative debt coverage

5-Yr Leveraged ROI
+-3.8%

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)-$47/mo
Homeowner / Hazard Insurance-$729/mo
Vacancy Reserve (5% of rent)-$283/mo
Repairs & Maintenance (10% of rent)-$566/mo
Property Management (8% of rent)-$453/mo
Total Pure Operating Expenses-$2,078/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,657/mo
Less: Operating Expenses-$2,078/mo
Net Operating Income (NOI)+$3,579/mo
Less: Debt Service (30yr @ 6.75%)-$12,972/mo
Net Cash Flow
$-9,393/mo
$-112,710/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.