CashFlowRE
Sign in Sign up
2211 Chouteau Ln
D- Composite 36.13
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 +11.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +3.4/10.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$265,000

2211 Chouteau Ln · Boonville, MO 65233
3 bd · 2.0 ba · 1,200 sqft · Other public records · 80 Days on market
Built 1998 9,990 sqft lot $75/mo HOA · 4% of rent ↓ 2% since listing

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

Listing remarks MLS

Spring is calling, and this beautifully updated home at 2211 Chouteau Lane in Boonville is ready to impress! Offering 3 bedrooms, 2 baths, and 1,444 sq ft, this move-in-ready property features stylish modern updates, refreshed finishes, and a welcoming layout perfect for everyday living and entertaining. The fully fenced backyard creates the ideal space for pets, kids, and outdoor gatherings as the weather warms up. Enjoy access to a community lake for fishing or relaxing evening walks. Nestled in a quiet, well-kept neighborhood that offers peace of mind and pride of ownership, you'll appreciate the sense of security and community. Conveniently located near I-70, historic downtown, parks, schools, and the Katy Trail, this home blends comfort, charm, and location in one standout package.

Key facts

  • Community lake
  • Quiet neighborhood
  • Conveniently located

Tags

FULLY FENCED BACKYARDCOMMUNITY LAKEQUIET NEIGHBORHOODCONVENIENTLY LOCATED

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 3-bed/2.0-bath other listed at $265k.

Deal economics

  • At list price, monthly cash flow is $-86 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $250k (5.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $204k (23.0% below list).
  • Recommended offer: $204k (23.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 4.6% in Boonville — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 61/100 on livability (#410 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D-, amenities F, commute F.
  • Boonville R-I (town): math 31% / reading 39% proficiency, ranked #215 of 324 in MO (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 138 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 10 units permitted in Cooper County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Cooper County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($249k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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.
Recommended offer $204,076 (23.0% 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 80 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.77%
Cap rate
5.90%
Cash-on-cash
-1.39%
DSCR
0.94
GRM
10.8

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
-18.6%
Equity multiple
0.35×
Total profit
$-48,485
Equity at exit
$39,512
10-year hold
IRR
-11.1%
Equity multiple
0.33×
Total profit
$-49,499
Equity at exit
$22,912

Cash invested: $74,200 (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 65233

Active inventory
138
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,041 medium interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$123 /mo · $1,480/yr
Insurance
$110
HOA
$75
Vacancy / Maint / Mgmt
$429
Net cashflow
$-86

Break-even live

Break-even rent $2,150
Max offer price $249,766
Occupancy floor 99%

Sensitivity live

Price -10% $64 -5% $-11 +0% $-86 +5% $-161 +10% $-236
Rent -10% $-247 -5% $-167 +0% $-86 +5% $-6 +10% $75
Rate -1.0pp $47 -0.5pp $-19 base $-86 +0.5pp $-155 +1.0pp $-225

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
$66,250
Closing costs
$7,950
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
1048 Stonehaven Dr Boonville, MO 3.0 2.0 1500 $2,200 $1.47 14d 1 0.53mi
1044 Stonehaven Dr Boonville, MO 2.0 2.0 1309 $1,900 $1.45 14d 1 0.54mi

HOA detail

Monthly dues
$75 · $900/yr
Likely covers
security

Listing history 9 events

  1. 2026-04-22
    price $265,000 797-char remark
    Show marketing remark (649 chars)

    Spring is calling, and this beautifully updated home at 2211 Chouteau Lane in Boonville is ready to impress! Offering 3 bedrooms, 2 baths, and 1,444 sq ft, this move-in-ready property features stylish modern updates, refreshed finishes, and a welcoming layout perfect for everyday living and entertaining. The fully fenced backyard creates the ideal space for pets, kids, and outdoor gatherings as the weather warms up. Enjoy access to a community lake for fishing or relaxing evening walks. Conveniently located near I-70, historic downtown, parks, schools, and the Katy Trail, this home blends comfort, charm, and location in one standout package.

  2. 2026-04-22
    price $265,000 649-char remark
    Show marketing remark (649 chars)

    Spring is calling, and this beautifully updated home at 2211 Chouteau Lane in Boonville is ready to impress! Offering 3 bedrooms, 2 baths, and 1,444 sq ft, this move-in-ready property features stylish modern updates, refreshed finishes, and a welcoming layout perfect for everyday living and entertaining. The fully fenced backyard creates the ideal space for pets, kids, and outdoor gatherings as the weather warms up. Enjoy access to a community lake for fishing or relaxing evening walks. Conveniently located near I-70, historic downtown, parks, schools, and the Katy Trail, this home blends comfort, charm, and location in one standout package.

  3. 2026-03-20
    status Active 649-char remark
    Show marketing remark (797 chars)

    Spring is calling, and this beautifully updated home at 2211 Chouteau Lane in Boonville is ready to impress! Offering 3 bedrooms, 2 baths, and 1,444 sq ft, this move-in-ready property features stylish modern updates, refreshed finishes, and a welcoming layout perfect for everyday living and entertaining. The fully fenced backyard creates the ideal space for pets, kids, and outdoor gatherings as the weather warms up. Enjoy access to a community lake for fishing or relaxing evening walks. Nestled in a quiet, well-kept neighborhood that offers peace of mind and pride of ownership, you'll appreciate the sense of security and community. Conveniently located near I-70, historic downtown, parks, schools, and the Katy Trail, this home blends comfort, charm, and location in one standout package.

  4. 2026-03-20
    status Active 797-char remark
    Show marketing remark (797 chars)

    Spring is calling, and this beautifully updated home at 2211 Chouteau Lane in Boonville is ready to impress! Offering 3 bedrooms, 2 baths, and 1,444 sq ft, this move-in-ready property features stylish modern updates, refreshed finishes, and a welcoming layout perfect for everyday living and entertaining. The fully fenced backyard creates the ideal space for pets, kids, and outdoor gatherings as the weather warms up. Enjoy access to a community lake for fishing or relaxing evening walks. Nestled in a quiet, well-kept neighborhood that offers peace of mind and pride of ownership, you'll appreciate the sense of security and community. Conveniently located near I-70, historic downtown, parks, schools, and the Katy Trail, this home blends comfort, charm, and location in one standout package.

  5. 2026-03-10
    status Pending 649-char remark
    Show marketing remark (797 chars)

    Spring is calling, and this beautifully updated home at 2211 Chouteau Lane in Boonville is ready to impress! Offering 3 bedrooms, 2 baths, and 1,444 sq ft, this move-in-ready property features stylish modern updates, refreshed finishes, and a welcoming layout perfect for everyday living and entertaining. The fully fenced backyard creates the ideal space for pets, kids, and outdoor gatherings as the weather warms up. Enjoy access to a community lake for fishing or relaxing evening walks. Nestled in a quiet, well-kept neighborhood that offers peace of mind and pride of ownership, you'll appreciate the sense of security and community. Conveniently located near I-70, historic downtown, parks, schools, and the Katy Trail, this home blends comfort, charm, and location in one standout package.

  6. 2026-03-10
    status Pending 797-char remark
    Show marketing remark (797 chars)

    Spring is calling, and this beautifully updated home at 2211 Chouteau Lane in Boonville is ready to impress! Offering 3 bedrooms, 2 baths, and 1,444 sq ft, this move-in-ready property features stylish modern updates, refreshed finishes, and a welcoming layout perfect for everyday living and entertaining. The fully fenced backyard creates the ideal space for pets, kids, and outdoor gatherings as the weather warms up. Enjoy access to a community lake for fishing or relaxing evening walks. Nestled in a quiet, well-kept neighborhood that offers peace of mind and pride of ownership, you'll appreciate the sense of security and community. Conveniently located near I-70, historic downtown, parks, schools, and the Katy Trail, this home blends comfort, charm, and location in one standout package.

  7. 2026-02-26
    listed $270,000 Active 797-char remark
    Show marketing remark (649 chars)

    Spring is calling, and this beautifully updated home at 2211 Chouteau Lane in Boonville is ready to impress! Offering 3 bedrooms, 2 baths, and 1,444 sq ft, this move-in-ready property features stylish modern updates, refreshed finishes, and a welcoming layout perfect for everyday living and entertaining. The fully fenced backyard creates the ideal space for pets, kids, and outdoor gatherings as the weather warms up. Enjoy access to a community lake for fishing or relaxing evening walks. Conveniently located near I-70, historic downtown, parks, schools, and the Katy Trail, this home blends comfort, charm, and location in one standout package.

  8. 2026-02-26
    listed $270,000 Active 649-char remark
    Show marketing remark (649 chars)

    Spring is calling, and this beautifully updated home at 2211 Chouteau Lane in Boonville is ready to impress! Offering 3 bedrooms, 2 baths, and 1,444 sq ft, this move-in-ready property features stylish modern updates, refreshed finishes, and a welcoming layout perfect for everyday living and entertaining. The fully fenced backyard creates the ideal space for pets, kids, and outdoor gatherings as the weather warms up. Enjoy access to a community lake for fishing or relaxing evening walks. Conveniently located near I-70, historic downtown, parks, schools, and the Katy Trail, this home blends comfort, charm, and location in one standout package.

  9. 1998-05-15
    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
$1,480 · $123/mo
Projected year-2 tax
$2,570 · $214/mo
Expected delta
+$1,091/yr (+$91/mo · 73.7%)

ⓘ 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 ≥107°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$24,489
− Mortgage interest
−$14,844
− Property taxes
−$1,480
− Insurance
−$1,325
− Repairs & maintenance
−$1,959
− Management
−$1,959
− HOA
−$900
− Depreciation
−$7,709
Taxable loss
−$5,687
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,365
After-tax cash flow
$330/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
Boonville R-I
NCES district ID
2905580
Math proficiency
31% ▼ -7.00%
Reading proficiency
39% ▼ -5.00%
Median HH income
$44,038
Composite
29.75/100
National rank
#6441
State rank
#215 of 324 in MO

Livability — Boonville

Score
61/100
State rank
#410
US rank
#17337

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Boonville, MO
Population (ZIP)
10,853

Population outlook (Cooper County) Hauer SSP2

Today (2025)
17,611 people
By 2030
17,665 · +0.3%
By 2040
17,445 · -0.9%
By 2050
16,916 · -3.9%
By 2075
15,807 · -10.2%
By 2100
13,148 · -25.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Black 8% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Slovak 3% Lithuanian 2% Iranian 2%
Foreign-born
1%
Languages at home
96% English-only · Spanish 1% German/W. Germanic 1% Chinese 1%

Political lean MEDSL · Cooper

2024 margin
Solid R (+45.8) · D 26.6% · R 72.4% · Other 1.1%
2008→2024 swing
-22.1pp toward R · 2008: -23.8pp · 2024: -45.8pp
All cycles
2024: R+45.8 2020: R+46.3 2016: R+46.3 2012: R+32.1 2008: R+23.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -214.93%
Current HPI
213.6529
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

-1.9% since first listed
9 events — show timeline
  • 2026-04-22 Price Changed $265,000 CBORMLS
  • 2026-04-22 Price Changed $265,000 JCMLS
  • 2026-03-20 Relisted JCMLS
  • 2026-03-20 Relisted CBORMLS
  • 2026-03-10 Pending JCMLS
  • 2026-03-10 Pending CBORMLS
  • 2026-02-26 Listed $270,000 JCMLS
  • 2026-02-26 Listed $270,000 CBORMLS
  • 1998-05-15 Sold (Public Records) Public Records

Property tax history

+2.9%/yr

Latest (2025): $1,480 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…