Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$279,900

For Sale - Active
534 Desmond Dr, Woodstock, IL 60098
3 Beds
2 Baths
2,668 Square Feet
0.00 Acres Lot
Built in 1962
For Sale - Active
Units n/a
Checked: 2 hours ago
Updated: Jul 20, 2025 at 05:34AM

Investment Summary


Monthly Cash Flow
-$486
Cap Rate
3.6%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-4.8%

Property Description


0.00 Acres Lot
Built in 1962
For Sale - Active
Units n/a

Welcome home to this wonderful home with tons of potential. 3 bedrooms, 1.5 baths plus a family room in the first floor. Finished basement with additional living space. A lot of additional rooms and additional full bathroom. Perfect for your office, man cave, toy room, etc. A couple of rooms currently being used as bedrooms. A lot work work has been done here, with so much more potential. Kitchen and upstairs baths have been newly remodeled. Newer vinyl flooring, newer stove, new roof. Two car garage with additional storage space. A lot of parking space for all your cars and toys. Come see the house today!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Garage Door Opener(s), Transmitter(s)
  • Details: Concrete, Garage Door Opener, On Site, Detached, Garage
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Partial): 1
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 11
  • # of Stories: 1
  • Basement: Yes
  • Basement Description: Finished, Full
  • Fireplace: Yes

Exterior Features

  • Foundation: Concrete Perimeter
  • Roof Material: Asphalt

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 1307427015
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1962

Tax Information

  • Annual Tax: $6,486

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas, Forced Air
  • Cooling: Ceiling Fan(s), None

Location

  • County: Mc Henry

Listing Details


Listed by:
Arturo Flores
eXp Realty
(815) 260-8218

Source:
Midwest Real Estate Data (MRED)
MLS#: 12380916
Midwest Real Estate Data (MRED)

Investment Summary


Monthly Cash Flow
-$486
Cap Rate
3.6%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-4.8%

Purchase Details

Find an Agent

Purchase price:
$279,900
Amount financed:
-$223,920
Down payment:
$55,980
Closing costs:
$8,397
Rehab costs:
$0
Initial cash invested:
$64,377
Square feet:
2,668
Cost per square foot:
$105
Monthly rent per square foot:
$0.75

Financing Details

Find a Lender

Loan amount:
$223,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,325
Property tax:
$541
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,006

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (27%)
27%-$541-$6,487
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (52%)
52%-$1,041-$12,487

Cash Flow


Monthly Yearly
Net operating income:
$839 $10,068
Mortgage payments:
-$1,325 -$15,900
Cash flow:
$486 $5,832