OFF_MARKETGood Deal-1 days on market

266 Hutchins Ct Unit 266

266 Hutchins Ct Unit 266, Woodstock, IL 60098, Woodstock, IL 60098
$270,000
Zestimate®:$240,900

Listing Price

Property image 1
266 Hutchins Ct Unit 266, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
-1
Zestimate®
$241k
Market Rate
Rent Estimate
$1,982/mo
Est. Cash Flow base
Type
condo

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.

7

Olson Elementary School

K-5
0.9 mi away
9

Creekside Middle School

5-8
2.6 mi away
10

Woodstock High School

9-12
0.7 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
7.00%
Total ROI
24.6%
Cash Flow
$209/mo
DSCR
1.15
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
2026-07-24Sold$240,000$199
2026-07-05Contingent$270,000$224
2026-05-13Listed for sale$270,000$224
2026-04-09Listing removed$280,000$232
2025-11-25Listed for sale$280,000$232
2025-11-01Contingent$280,000$232
2025-10-17Listed for sale$280,000$232
2013-12-20Sold$125,000$104
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,205
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: $270,000Rent Basis: Observed Comp Model ($1,982/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.07%

NOI: $10,985/yr

Cash-on-Cash Yield
-9.4%

On $62,100 invested

DSCR Ratio
0.65x

Negative debt coverage

5-Yr Leveraged ROI
+47.3%

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)-$511/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$99/mo
Repairs & Maintenance (10% of rent)-$198/mo
Property Management (8% of rent)-$159/mo
Total Pure Operating Expenses-$1,067/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,982/mo
Less: Operating Expenses-$1,067/mo
Net Operating Income (NOI)+$915/mo
Less: Debt Service (30yr @ 6.75%)-$1,401/mo
Net Cash Flow
$-486/mo
$-5,827/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.

266 Hutchins Ct Unit 266 | Woodstock, IL | Haven AI Analysis | Haven by ScoutHavens