OFF_MARKETRisky Deal152 days on market

13118 State Route 176

13118 State Route 176, Woodstock, IL 60098, Woodstock, IL 60098
$1,295,000
Zestimate®:$1,231,600

Listing Price

Property image 1
13118 State Route 176, Woodstock, IL 60098
Loc: Woodstock, IL
Days Listed
152
Tax Assessed
$493k
Zestimate®
$1232k
Market Rate
Lot Size
35.00 acres
Rent Estimate
$3,521/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.

6

Prairiewood Elementary School

1-5
1.6 mi away
9

Creekside Middle School

5-8
1.6 mi away
10

Woodstock High School

9-12
3.8 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
2.39%
Total ROI
1.6%
Cash Flow
$-3,972/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
2026-01-23Listed for sale$1,295,000$425
2024-06-05Listing removed$1,395,000$458
2024-05-06Price change$1,395,000$458
2024-02-29Price change$1,495,000$490
2024-01-11Listed for sale$1,595,000$523
2024-01-11Listing removed$1,595,000$523
2023-10-11Price change$1,595,000$523
2023-09-14Price change$1,695,000$556
2023-08-01Listed for sale$1,795,000$589

Tax History

YearProperty TaxTax Assessment
2024$12,626.76$164,342
2023$12,313.92$148,853
2022$11,555.58$132,409
2021$10,638.58$123,823
2020$10,355.04$117,712
2019$0$112,405
2018$9,483.28$105,712
2017$8,851.06$99,595
2016$8,795.46$92,373
2013$8,795.46$93,535
2011$0$101,360
2010$0$140,402
2009$0$148,778
2008$0$148,778
2006$0$135,268
2005$7,668.28$125,428
2004$7,319.88$118,017
2003$7,619.72$117,217
2002$7,626.32$115,382
2001$8,740.96$131,915
2000$8,258.82$127,172
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,048
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: $1,295,000Rent Basis: Observed Comp Model ($3,521/mo)State Tax Benchmark: 2.27% (IL)Hazard Reserve: $378/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.30%

NOI: $16,806/yr

Cash-on-Cash Yield
-21.4%

On $297,850 invested

DSCR Ratio
0.21x

Negative debt coverage

5-Yr Leveraged ROI
+-12.9%

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)-$933/mo
Homeowner / Hazard Insurance-$378/mo
Vacancy Reserve (5% of rent)-$176/mo
Repairs & Maintenance (10% of rent)-$352/mo
Property Management (8% of rent)-$282/mo
Total Pure Operating Expenses-$2,120/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,521/mo
Less: Operating Expenses-$2,120/mo
Net Operating Income (NOI)+$1,401/mo
Less: Debt Service (30yr @ 6.75%)-$6,719/mo
Net Cash Flow
$-5,319/mo
$-63,827/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodstock.