CashFlowRE
Sign in Sign up
150 Hill St
D+ Composite 47.72
Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +19.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.0/10.0
  • Schools +3.0/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$93,500

150 Hill St · Bonne Terre, MO 63628
2 bd · 1.0 ba · 770 sqft · Other public records · 40 Days on market
Built 1915 9,060 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

First Home? Downsizing? Looking to start that Investment Property Company? Then take a look at this cute thee bedroom, one bath bungalow in Bonne Terre! Home has lots of recent updates, Thermal windows, fenced back yard, metal storage building. Ready for a new family! NORTH COUNTY SCHOOLS. Call to Schedule your personal tour TODAY!

Key facts

  • Quiet street
  • Large lot
  • 9,060 sq ft lot

Tags

LARGE LOTQUIET STREET

Property features AI

Finance

  • Other: Living area reported as 914 (estimated)
  • Financial info: Seller may consider concessions; Lease not considered

Exterior

  • Parking: Driveway; Garage; Two parking spaces total
  • Utilities: Public water; Public sewer; Electric service by Ameren; Electricity connected
  • Home design: Single-family residence; One story; Private ownership
  • Construction: Vinyl siding
  • Exterior features: Level lot; Back yard chain-link fence

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: Three bedrooms (all on the main level)
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Baseboard heating; Electric heating; Forced air heating; Central air conditioning; Ceiling fans
  • Interior features: Dishwasher; Electric range; Refrigerator; Crawl space basement
  • Laundry & utility: Main-level laundry room with electric dryer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath other listed at $94k.

Deal economics

  • At list price, monthly cash flow is $103 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $84k (9.6% below list).
  • Recommended offer: $84k (9.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 4.4% in Bonne Terre — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 56/100 on livability (#721 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime B+; Watch: employment D, amenities F, commute F.
  • North St. Francois County R-I (town): math 29% / reading 42% proficiency, ranked #214 of 324 in MO (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: North County Primary (750 students, 56% FRL); North Co. Sr. High (math 25% / reading 56%, grade F, #240 of 521 statewide, top 46%, 873 students, 48% FRL) — zoned schools at 52% FRL track the district average.
  • Market conditions: 131 active listings in the ZIP; 134 units permitted in St. Francois County in 2024 (32 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $646 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y ago; this cycle's ask has dropped $12k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $84,498 (9.6% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.90%
Cap rate
7.61%
Cash-on-cash
4.71%
DSCR
1.21
GRM
9.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-9.0%
Equity multiple
0.67×
Total profit
$-8,637
Equity at exit
$13,941
10-year hold
IRR
0.4%
Equity multiple
1.03×
Total profit
$762
Equity at exit
$8,084

Cash invested: $26,180 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
81 Strongly Landlord-Friendly
State Missouri
81 Strongly Landlord-Friendly · R+10
County
— inherits STATE
City
— inherits STATE
Generally landlord-friendly; St Louis has some habitability requirements.

ZIP-level market 63628

Home prices YoY
-7.2%
Active inventory
131
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$845 medium interval (Pro) →
Mortgage (P&I)
$490
Tax from tax record
$35 /mo · $425/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$103

Break-even live

Break-even rent $715
Max offer price $93,500
Occupancy floor 83%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$23,375
Closing costs
$2,805
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 20 events

  1. 2026-06-18
    days on market $93,500 Active 40 DOM
  2. 2026-06-17
    days on market $93,500 Active 39 DOM
  3. 2026-06-16
    days on market $93,500 Active 38 DOM
  4. 2026-06-15
    days on market $93,500 Active 37 DOM
  5. 2026-06-13
    days on market $93,500 Active 35 DOM
  6. 2026-06-12
    days on market $93,500 Active 34 DOM
  7. 2026-06-09
    days on market $93,500 Active 31 DOM
  8. 2026-06-08
    days on market $93,500 Active 30 DOM
  9. 2026-06-07
    days on market $93,500 Active 29 DOM
  10. 2026-06-07
    days on market $93,500 Active 28 DOM
  11. 2026-06-04
    days on market $93,500 Active 25 DOM
  12. 2026-06-02
    days on market $93,500 Active 24 DOM
  13. 2026-06-01
    days on market $93,500 Active 23 DOM
  14. 2026-05-31
    days on market $93,500 Active 22 DOM
  15. 2026-05-31
    price $93,500 Active 21 DOM
  16. 2026-05-09
    listed $105,000 Active
  17. 2016-03-31
    soldstatus Closed 333-char remark
    Show marketing remark (333 chars)

    First Home? Downsizing? Looking to start that Investment Property Company? Then take a look at this cute thee bedroom, one bath bungalow in Bonne Terre! Home has lots of recent updates, Thermal windows, fenced back yard, metal storage building. Ready for a new family! NORTH COUNTY SCHOOLS. Call to Schedule your personal tour TODAY!

  18. 2016-02-13
    historical Contingent (No Kickout) 333-char remark
    Show marketing remark (333 chars)

    First Home? Downsizing? Looking to start that Investment Property Company? Then take a look at this cute thee bedroom, one bath bungalow in Bonne Terre! Home has lots of recent updates, Thermal windows, fenced back yard, metal storage building. Ready for a new family! NORTH COUNTY SCHOOLS. Call to Schedule your personal tour TODAY!

  19. 2016-01-29
    listed $54,900 Active 333-char remark
    Show marketing remark (333 chars)

    First Home? Downsizing? Looking to start that Investment Property Company? Then take a look at this cute thee bedroom, one bath bungalow in Bonne Terre! Home has lots of recent updates, Thermal windows, fenced back yard, metal storage building. Ready for a new family! NORTH COUNTY SCHOOLS. Call to Schedule your personal tour TODAY!

  20. 2006-09-08
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MO · Resets to sale price

Current annual tax
$425 · $35/mo
Projected year-2 tax
$907 · $76/mo
Expected delta
+$482/yr (+$40/mo · 113.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥105°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$10,140
− Mortgage interest
−$5,237
− Property taxes
−$425
− Insurance
−$468
− Repairs & maintenance
−$811
− Management
−$811
− Depreciation
−$2,720
Taxable loss
−$332
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$80
After-tax cash flow
$1,314/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
North St. Francois County R-I
NCES district ID
2905430
Math proficiency
29% ▼ -15.00%
Reading proficiency
42% ▼ -5.00%
Median HH income
$40,156
Composite
29.77/100
National rank
#6431
State rank
#214 of 324 in MO

Livability — Bonne Terre

Score
56/100
State rank
#721
US rank
#23087

Category grades

Amenities F Commute F Cost of living A+ Crime B+ Employment D Housing A+ Health & safety F User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bonne Terre, MO
Population (ZIP)
15,864

Population outlook (St. Francois County) Hauer SSP2

Today (2025)
68,683 people
By 2030
69,574 · +1.3%
By 2040
70,665 · +2.9%
By 2050
70,708 · +2.9%
By 2075
67,917 · -1.1%
By 2100
56,563 · -17.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Black 5% Two or more races 5% Asian 1%
Common ancestry
Lithuanian 6% Italian 3% Slovak 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Other Indo-European 1%

Political lean MEDSL · St. Francois

2024 margin
Solid R (+51.4) · D 23.8% · R 75.2%
2008→2024 swing
-46.8pp toward R · 2008: -4.6pp · 2024: -51.4pp
All cycles
2024: R+51.4 2020: R+48.1 2016: R+45.4 2012: R+19.5 2008: R+4.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.15%
Current HPI
234.0946
Rent YoY
Metro
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

+91.3% since first listed
5 events — show timeline
  • 2026-05-09 Listed $105,000 MARIS as Distributed by MLS Grid
  • 2016-03-31 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2016-02-13 Contingent MARIS as Distributed by MLS Grid
  • 2016-01-29 Listed $54,900 MARIS as Distributed by MLS Grid
  • 2006-09-08 Sold (Public Records) Public Records

Property tax history

+2.2%/yr

Latest (2025): $425 · +9.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…