CashFlowRE
Sign in Sign up
311 High St
D Composite 42.28
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 +14.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.5/10.0
  • Schools +3.4/10.0
  • 1% rule +2.9/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +1.3/10.0

$139,900

311 High St · Park Hills, MO 63601
2 bd · 1.0 ba · 1,335 sqft · Other public records · 2 Days on market
Built 1920 0.31 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Are you looking for a three-bedroom two and a half bath home in central school district at a great price??? This property is perfect for any first-time home buyer. When you walk in you will fall in love with the oversized living room and the abundance of space this home has to offer. This property has had many updates done to it recently, of which include a new roof, flooring, drywall, paint, light fixtures, bathrooms and much much more. This property offers approximately 1335+/- sqft of living space and even comes on .315 of an acre of property. There is even a one car attached car port to keep your vehicle out of the weather. Deals like this do not come around very often. Schedule your showing today before it's too late.

Key facts

  • 0.31 acre lot
  • Parking
  • Built 1920

Property features AI

Exterior

  • Parking: Carport with 1 space
  • Utilities: Public water; Public sewer; Electric service by Ameren
  • Home design: Single-family residence; One story; Residential property
  • Construction: Vinyl siding
  • Exterior features: Front porch; Level lot

Interior

  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Electric forced air heating; Wall/window cooling units
  • Interior features: Crawl space basement; 9 total rooms

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 $140k.

Deal economics

  • At list price, monthly cash flow is $37 ($442/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 $111k (20.7% below list).
  • Recommended offer: $111k (20.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 58/100 on livability (#585 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, employment F.
  • Central R-III (town): math 36% / reading 45% proficiency, ranked #150 of 324 in MO (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Central Elem. (555 students, 62% FRL); Central High (math 52% / reading 62%, grade C, #51 of 521 statewide, top 11%, 629 students, 52% FRL).
  • Zoned-school proficiency averages 57% at this address vs 40% district-wide (+16 pts) — the actual schools serving this property are materially stronger than the Central R-III average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 73 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 $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $110,919 (20.7% below list)

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.79%
Cap rate
6.61%
Cash-on-cash
1.13%
DSCR
1.05
GRM
10.5

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
-14.6%
Equity multiple
0.48×
Total profit
$-20,383
Equity at exit
$20,860
10-year hold
IRR
-5.9%
Equity multiple
0.62×
Total profit
$-14,975
Equity at exit
$12,096

Cash invested: $39,172 (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 63601

Home prices YoY
-2.6%
Active inventory
73
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,109 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$47 /mo · $569/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$37

Break-even live

Break-even rent $1,063
Max offer price $139,900
Occupancy floor 92%

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
$34,975
Closing costs
$4,197
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 3 events

  1. 2026-06-18
    days on market $139,900 Active 2 DOM
  2. 2026-06-17
    remarks 498-char remark
  3. 2026-06-17
    listed $139,900 Active 1 DOM

ⓘ 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
$569 · $47/mo
Projected year-2 tax
$1,357 · $113/mo
Expected delta
+$788/yr (+$66/mo · 138.3%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°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
$13,310
− Mortgage interest
−$7,837
− Property taxes
−$569
− Insurance
−$700
− Repairs & maintenance
−$1,065
− Management
−$1,065
− Depreciation
−$4,070
Taxable loss
−$1,995
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$479
After-tax cash flow
$921/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
Central R-III
NCES district ID
2929170
Math proficiency
36% ▼ -6.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$36,745
Composite
33.61/100
National rank
#5410
State rank
#150 of 324 in MO

Livability — Park Hills

Score
58/100
State rank
#585
US rank
#20779

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Park Hills, MO
Population (ZIP)
16,434

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 (92%)
Race & ethnicity
White 92% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Lithuanian 2% Italian 2% Romanian 2%
Foreign-born
0%

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
▼ -7.30%
Current HPI
278.5365
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

+0.0% since first listed
7 events — show timeline
  • 2026-06-16 Listed $139,900 MARIS as Distributed by MLS Grid
  • 2024-05-30 Sold (Public Records) Public Records
  • 2024-05-23 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2024-03-27 Pending MARIS as Distributed by MLS Grid
  • 2024-03-21 Price Changed $129,900 MARIS as Distributed by MLS Grid
  • 2024-03-09 Listed $139,900 MARIS as Distributed by MLS Grid
  • 2023-03-21 Sold (Public Records) Public Records

Property tax history

+2.2%/yr

Latest (2025): $569 · +9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…