CashFlowRE
Sign in Sign up
2291 Hill House Rd
D- Composite 37.87
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).

  • ARV discount +15.0/15.0
  • Cash flow +6.2/30.0
  • Schools +5.4/10.0
  • Rent growth +3.9/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.9/10.0
  • DSCR +0.5/10.0
  • Appreciation +0.0/10.0

$440,000

2291 Hill House Rd · Chesterfield, MO 63017
4 bd · 3.0 ba · 1,741 sqft · SingleFamily public records · 51 Days on market
Built 1975 8,163 sqft lot $253/sqft · 43% above area Est $614k · 28% under $17/mo HOA · 1% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful 4 bed 3 full bath ranch located in the sought after Kehrs Mill Farm subdivision in Chesterfield. This house is minutes to Kehrs Mill Elementary, Marquette High School, the Valleys shopping area, and libraries. It is super convenient to everything. The home features new hard wood floor throughout main floor, newer Low E windows, new deck and newer roof and driveway. New storm doors in both front door and garage door to the deck area. Both Master bed room and 2nd bed room have walk in closets. Plenty of windows make the house bright with natural lights. Finished large basement walks out to a wide open level common ground that is peaceful and quiet. An office (or play room), a storage room and a full bath in basement adds lots of usability to the house. Make this your home today!

Key facts

  • Hardwood flooring
  • Large rec area
  • Walk-in closets

Tags

KEHRS MILL FARM SUBDIVISIONHARDWOOD FLOORINGNEWER WINDOWSWALK-IN CLOSETSFINISHED WALKOUT LOWER LEVELLARGE REC AREA

Property features AI

Finance

  • HOA & community: Part of Kehrs Mill Farm HOA with common ground access; Annual HOA fee of $200

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer; 220-volt electric service; Underground utilities
  • Home design: Single-family residence; One level
  • Construction: Brick veneer and vinyl siding construction
  • Exterior features: Adjoins common ground; Level lot

Interior

  • Bedrooms: 4 bedrooms on the main level
  • Bathrooms: 3 full bathrooms (2 on main level, 1 in the lower level)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Finished basement with walk-out access and a sleeping area; Partially finished areas in the basement; Wood-burning fireplace

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 4-bed/3.0-bath single-family listed at $440k.

Deal economics

  • At list price, monthly cash flow is $-810 ($-10k/yr) — negative.
  • To cash-flow at today's rent, offer at most $297k (32.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $261k (40.7% below list).
  • Recommended offer: $261k (40.7% below list) — sets the bar for 1% rule.
  • Cap rate 4.1% vs local median 2.9% in Chesterfield — 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 71/100 on livability (#110 in MO) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: amenities F, commute F, cost of living D-.
  • Rockwood R-VI (suburban): math 51% / reading 64% proficiency, ranked #9 of 324 in MO (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 10% free/reduced lunch — higher-income household profile.
  • Zoned schools: Kehrs Mill Elem. (math 71% / reading 75%, grade A, #16 of 1,115 statewide, top 2%, 593 students, 5% FRL); Marquette Sr. High (math 53% / reading 79%, grade B, #17 of 521 statewide, top 3%, 2,155 students, 13% FRL) — zoned schools at 9% FRL track the district average.
  • Zoned-school proficiency averages 70% at this address vs 58% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Rockwood R-VI average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+5.5%/yr); 227 active listings in the ZIP; 2 comparable units currently listed for rent nearby; high-income renter base; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($427k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 14y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $380k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $260,846 (40.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 41% concession, seller financing, or rate buy-down credit?
  3. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.59%
Cap rate
4.08%
Cash-on-cash
-7.89%
DSCR
0.65
GRM
14.1

CMA / ARV

ARV (median comp)
$614,107
List price
$440,000
Delta
-28.35%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15740 Tambour Ct 0.13mi 4/2.0 1,741 (0%) 2mo $405,000 $233 88
15734 Plymton Ln 0.05mi 3/2.0 (-1) 1,764 (+1%) 6mo $425,000 $241 81
2283 Sunley Ln 0.16mi 3/3.0 (-1) 1,660 (-5%) 13mo $445,000 $268 69
2267 Sunley Ct 0.18mi 4/2.5 1,944 (+12%) 14mo $475,000 $244 59
1010 Bedford Ln 0.74mi 4/2.0 1,843 (+6%) 14mo $490,000 $266 40
16083 Meadow Oak Dr 0.69mi 3/2.0 (-1) 1,948 (+12%) 1mo $375,000 $193 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 5.52% rent growth · sell at horizon

5-year hold
IRR
-27.6%
Equity multiple
0.06×
Total profit
$-116,162
Equity at exit
$65,605
10-year hold
IRR
-19.2%
Equity multiple
-0.12×
Total profit
$-138,534
Equity at exit
$38,043

Cash invested: $123,200 (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 63017

Rents YoY
5.5%
Active inventory
227
Price-to-rent
14.1×

Monthly cashflow live

Estimated rent
$2,608 medium interval (Pro) →
Mortgage (P&I)
$2,307
Tax from tax record
$363 /mo · $4,353/yr
Insurance
$183
HOA
$17
Vacancy / Maint / Mgmt
$548
Net cashflow
$-810

Break-even live

Break-even rent $3,634
Max offer price $296,941
Occupancy floor

Sensitivity live

Price -10% $-561 -5% $-685 +0% $-810 +5% $-934 +10% $-1,059
Rent -10% $-1,016 -5% $-913 +0% $-810 +5% $-707 +10% $-604
Rate -1.0pp $-588 -0.5pp $-698 base $-810 +0.5pp $-924 +1.0pp $-1,040

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
$110,000
Closing costs
$13,200
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
974 Claytonbrook Dr Unit 2D Ballwin, MO 3.0 2.0 1768 $2,125 $1.20 2d 1 0.59mi
612 Log Hill Ct Ballwin, MO 4.0 2.5 2148 $3,500 $1.63 2d 1 1.43mi

HOA detail

Monthly dues
$17 · $204/yr

Listing history 38 events

  1. 2026-06-21
    days on market $440,000 Active 51 DOM
  2. 2026-06-18
    days on market $440,000 Active 48 DOM
  3. 2026-06-17
    days on market $440,000 Active 47 DOM
  4. 2026-06-16
    days on market $440,000 Active 46 DOM
  5. 2026-06-15
    days on market $440,000 Active 45 DOM
  6. 2026-06-13
    days on market $440,000 Active 43 DOM
  7. 2026-06-13
    pricedays on market $440,000 Active 42 DOM
  8. 2026-06-09
    days on market $450,000 Active 39 DOM
  9. 2026-06-08
    days on market $450,000 Active 38 DOM
  10. 2026-06-07
    days on market $450,000 Active 37 DOM
  11. 2026-06-03
    days on market $450,000 Active 33 DOM
  12. 2026-06-02
    days on market $450,000 Active 32 DOM
  13. 2026-06-01
    days on market $450,000 Active 31 DOM
  14. 2026-05-31
    days on market $450,000 Active 30 DOM
  15. 2026-05-01
    listed $450,000 Active 584-char remark
  16. 2024-02-08
    historical $2,425
  17. 2024-02-01
    price $2,425
  18. 2024-01-25
    price $2,445
  19. 2024-01-20
    price $2,495
  20. 2023-12-22
    price $2,525
  21. 2023-11-07
    price $2,545
  22. 2023-10-27
    price $2,610
  23. 2023-10-20
    price $2,675
  24. 2023-09-22
    listed $2,745
  25. 2022-02-16
    soldstatus $380,000
  26. 2022-02-15
    soldstatus Closed 806-char remark
    Show marketing remark (806 chars)

    Beautiful 4 bed 3 full bath ranch located in the sought after Kehrs Mill Farm subdivision in Chesterfield. This house is minutes to Kehrs Mill Elementary, Marquette High School, the Valleys shopping area, and libraries. It is super convenient to everything. The home features new hard wood floor throughout main floor, newer Low E windows, new deck and newer roof and driveway. New storm doors in both front door and garage door to the deck area. Both Master bed room and 2nd bed room have walk in closets. Plenty of windows make the house bright with natural lights. Finished large basement walks out to a wide open level common ground that is peaceful and quiet. An office (or play room), a storage room and a full bath in basement adds lots of usability to the house. Make this your home today!

  27. 2022-01-19
    status Pending 806-char remark
    Show marketing remark (806 chars)

    Beautiful 4 bed 3 full bath ranch located in the sought after Kehrs Mill Farm subdivision in Chesterfield. This house is minutes to Kehrs Mill Elementary, Marquette High School, the Valleys shopping area, and libraries. It is super convenient to everything. The home features new hard wood floor throughout main floor, newer Low E windows, new deck and newer roof and driveway. New storm doors in both front door and garage door to the deck area. Both Master bed room and 2nd bed room have walk in closets. Plenty of windows make the house bright with natural lights. Finished large basement walks out to a wide open level common ground that is peaceful and quiet. An office (or play room), a storage room and a full bath in basement adds lots of usability to the house. Make this your home today!

  28. 2022-01-13
    price $389,900 806-char remark
    Show marketing remark (806 chars)

    Beautiful 4 bed 3 full bath ranch located in the sought after Kehrs Mill Farm subdivision in Chesterfield. This house is minutes to Kehrs Mill Elementary, Marquette High School, the Valleys shopping area, and libraries. It is super convenient to everything. The home features new hard wood floor throughout main floor, newer Low E windows, new deck and newer roof and driveway. New storm doors in both front door and garage door to the deck area. Both Master bed room and 2nd bed room have walk in closets. Plenty of windows make the house bright with natural lights. Finished large basement walks out to a wide open level common ground that is peaceful and quiet. An office (or play room), a storage room and a full bath in basement adds lots of usability to the house. Make this your home today!

  29. 2022-01-04
    price $399,900 806-char remark
    Show marketing remark (806 chars)

    Beautiful 4 bed 3 full bath ranch located in the sought after Kehrs Mill Farm subdivision in Chesterfield. This house is minutes to Kehrs Mill Elementary, Marquette High School, the Valleys shopping area, and libraries. It is super convenient to everything. The home features new hard wood floor throughout main floor, newer Low E windows, new deck and newer roof and driveway. New storm doors in both front door and garage door to the deck area. Both Master bed room and 2nd bed room have walk in closets. Plenty of windows make the house bright with natural lights. Finished large basement walks out to a wide open level common ground that is peaceful and quiet. An office (or play room), a storage room and a full bath in basement adds lots of usability to the house. Make this your home today!

  30. 2021-12-22
    price $404,900 806-char remark
    Show marketing remark (806 chars)

    Beautiful 4 bed 3 full bath ranch located in the sought after Kehrs Mill Farm subdivision in Chesterfield. This house is minutes to Kehrs Mill Elementary, Marquette High School, the Valleys shopping area, and libraries. It is super convenient to everything. The home features new hard wood floor throughout main floor, newer Low E windows, new deck and newer roof and driveway. New storm doors in both front door and garage door to the deck area. Both Master bed room and 2nd bed room have walk in closets. Plenty of windows make the house bright with natural lights. Finished large basement walks out to a wide open level common ground that is peaceful and quiet. An office (or play room), a storage room and a full bath in basement adds lots of usability to the house. Make this your home today!

  31. 2021-12-08
    listed $409,900 Active 806-char remark
    Show marketing remark (806 chars)

    Beautiful 4 bed 3 full bath ranch located in the sought after Kehrs Mill Farm subdivision in Chesterfield. This house is minutes to Kehrs Mill Elementary, Marquette High School, the Valleys shopping area, and libraries. It is super convenient to everything. The home features new hard wood floor throughout main floor, newer Low E windows, new deck and newer roof and driveway. New storm doors in both front door and garage door to the deck area. Both Master bed room and 2nd bed room have walk in closets. Plenty of windows make the house bright with natural lights. Finished large basement walks out to a wide open level common ground that is peaceful and quiet. An office (or play room), a storage room and a full bath in basement adds lots of usability to the house. Make this your home today!

  32. 2017-05-13
    price $299,900
  33. 2012-07-11
    soldstatus
  34. 2012-06-25
    soldstatus
  35. 2012-05-01
    listed $144,900
  36. 1996-04-10
    soldstatus $101,000
  37. 1996-01-19
    soldstatus $93,500
  38. 1996-01-01
    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
$4,353 · $363/mo
Projected year-2 tax
$4,353 · $363/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 2 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
$31,302
− Mortgage interest
−$24,647
− Property taxes
−$4,353
− Insurance
−$2,200
− Repairs & maintenance
−$2,504
− Management
−$2,504
− HOA
−$204
− Depreciation
−$12,800
Taxable loss
−$17,911
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,299
After-tax cash flow
$-5,419/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
Rockwood R-VI
NCES district ID
2926850
Math proficiency
51% ▼ -7.00%
Reading proficiency
64% ▼ -2.00%
Median HH income
$98,721
Composite
53.61/100
National rank
#1438
State rank
#9 of 324 in MO

Livability — Chesterfield

Score
71/100
State rank
#110
US rank
#7054

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chesterfield, MO
County
Saint Louis County · 888,823 people
City population
43,243
Metro
St. Louis, MO-IL
Population (ZIP)
43,243
Household income
$127,095
Rent vs Own
24.1% rent · 75.9% own
Severe rent burden
1012.0

Population outlook (St. Louis County) Hauer SSP2

Today (2025)
1,025,227 people
By 2030
1,028,023 · +0.3%
By 2040
1,020,940 · -0.4%
By 2050
1,007,280 · -1.8%
By 2075
987,277 · -3.7%
By 2100
921,984 · -10.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Asian 13% Two or more races 7% Black 4% Hispanic / Latino 3%
Common ancestry
Scotch-Irish 3% Romanian 3% Slovak 3%
Foreign-born
16% · China, Canada, South Korea
Languages at home
84% English-only · Other Indo-European 5% Other Asian/Pacific 4% Chinese 2%

Political lean MEDSL · St. Louis

2024 margin
Strong D (+23.4) · D 60.8% · R 37.4% · Other 1.7%
2008→2024 swing
+3.5pp toward D · 2008: 19.9pp · 2024: 23.4pp
All cycles
2024: D+23.4 2020: D+24.0 2016: D+16.2 2012: D+13.7 2008: D+19.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -230.79%
Current HPI
218.3938
Rent YoY
▲ 5.52%
Metro
St. Louis, MO-IL
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

+370.6% since first listed
25 events — show timeline
  • 2026-06-11 Price Changed $440,000 MARIS as Distributed by MLS Grid
  • 2026-05-01 Listed $450,000 MARIS as Distributed by MLS Grid
  • 2024-02-08 Rental Removed $2,425 RENTLY
  • 2024-02-01 Price Changed $2,425 RENTLY
  • 2024-01-25 Price Changed $2,445 RENTLY
  • 2024-01-20 Price Changed $2,495 RENTLY
  • 2023-12-22 Price Changed $2,525 RENTLY
  • 2023-11-07 Price Changed $2,545 RENTLY
  • 2023-10-27 Price Changed $2,610 RENTLY
  • 2023-10-20 Price Changed $2,675 RENTLY
  • 2023-09-22 Listed for Rent $2,745 RENTLY
  • 2022-02-16 Sold (Public Records) $380,000 Public Records
  • 2022-02-15 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2022-01-19 Pending MARIS as Distributed by MLS Grid
  • 2022-01-13 Price Changed $389,900 MARIS as Distributed by MLS Grid
  • 2022-01-04 Price Changed $399,900 MARIS as Distributed by MLS Grid
  • 2021-12-22 Price Changed $404,900 MARIS as Distributed by MLS Grid
  • 2021-12-08 Listed $409,900 MARIS as Distributed by MLS Grid
  • 2017-05-13 Price Changed $299,900 MARIS as Distributed by MLS Grid
  • 2012-07-11 Sold (Public Records) Public Records
  • 2012-06-25 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2012-05-01 Listed $144,900 MARIS as Distributed by MLS Grid
  • 1996-04-10 Sold (Public Records) $101,000 Public Records
  • 1996-01-19 Sold (Public Records) $93,500 Public Records
  • 1996-01-01 Sold (Public Records) Public Records

Property tax history

+3.0%/yr

Latest (2022): $4,353 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…