207 Fremont St, Woodstock, IL 60098

2 bd · 1.5 ba · 1,126 sqft · built 1965 · Woodstock · CONDOS·source listing ↗

$175,000

rent, three ways

OnePercent model (vv1)$1,917/mo

p10–p90 confidence band

HUD Fair Market Rent · 60098 · 2BR

$1,530/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

McHenry

Flood risk indexRelatively High FEMA NRI

Median household income$91,062

Median area rent$1,215/mo

Median home value$276,900

the verdict

1.10%vs 0.8% target

wide confidence band

financing: 20% down · — (FRED, live) · 30yr

$175,000

1.10% · rent $1,917

Intrinsic value · income approach

$261,716

33% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.