CashFlowRE
Sign in Sign up
819 S Bittersweet Ln
D Composite 42.27
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 +15.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.7/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • 1% rule +3.0/10.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

819 S Bittersweet Ln · Joplin, MO 64801
3 bd · 2.0 ba · 1,500 sqft · Other public records · 17 Days on market
Built 1998 7,840 sqft lot

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

Listing remarks

Tucked away on a quiet, shared private road, this welcoming 3-bedroom, 2-bathroom home offers 1,500 square feet of versatile living space with unbeatable convenience! Located just a stone's throw from all the shopping, dining, and entertainment of Rangeline Road, you get the absolute best of city access without sacrificing your peace and quiet. Step inside to find a cozy wood-burning fireplace perfect for chilly Missouri evenings. The kitchen comes ready to go, featuring fresh new flooring and a brand-new refrigerator and dishwasher included. One of the standout features is the converted 2-car attached garage--currently utilized as a large bedroom, this bonus area offers endless possibiliti

Key facts

  • Brand new dishwasher
  • Converted garage
  • Backyard

Tags

WOOD BURNING FIREPLACEFRESH NEW FLOORINGBRAND NEW REFRIGERATORBRAND NEW DISHWASHERCONVERTED GARAGEBACKYARD

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public sewer
  • Home design: Single-family residence (freestanding); Residential property
  • Construction: Vinyl siding; Composition roof; Slab foundation; Built area approximately 1,500 above grade
  • Exterior features: Front porch

Interior

  • Kitchen: Electric cooktop; Electric range; Convection oven; Microwave
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Ceiling fan cooling
  • Interior features: Ceiling fans; Wood-burning fireplace; 10 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 3-bed/2.0-bath other listed at $190k.

Deal economics

  • At list price, monthly cash flow is $69 ($826/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 $152k (20.2% below list).
  • Recommended offer: $152k (20.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 5.1% in Joplin — 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 64/100 on livability (#318 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Joplin Schools (urban): math 30% / reading 39% proficiency, ranked #231 of 324 in MO (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Eastmorland Elem. (math 37% / reading 42%, grade F, #537 of 1,115 statewide, top 53%, 244 students, 68% FRL); East Middle (math 22% / reading 40%, grade F, #279 of 391 statewide, top 72%, 597 students, 66% FRL); Joplin High (math 32% / reading 46%, grade F, #287 of 521 statewide, top 55%, 2,233 students, 50% FRL).
  • Market conditions: Rents rising (+3.0%/yr); 378 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 602 units permitted in Jasper County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($53k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $151,566 (20.2% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.80%
Cap rate
6.73%
Cash-on-cash
1.55%
DSCR
1.07
GRM
10.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.95% rent growth · sell at horizon

5-year hold
IRR
-13.9%
Equity multiple
0.50×
Total profit
$-26,554
Equity at exit
$28,315
10-year hold
IRR
-5.3%
Equity multiple
0.66×
Total profit
$-18,155
Equity at exit
$16,419

Cash invested: $53,172 (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 64801

Rents YoY
3.0%
Active inventory
378
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,516 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$54 /mo · $643/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$318
Net cashflow
$69

Break-even live

Break-even rent $1,429
Max offer price $189,900
Occupancy floor 90%

Sensitivity live

Price -10% $176 -5% $123 +0% $69 +5% $15 +10% $-39
Rent -10% $-51 -5% $9 +0% $69 +5% $129 +10% $189
Rate -1.0pp $164 -0.5pp $117 base $69 +0.5pp $20 +1.0pp $-30

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
$47,475
Closing costs
$5,697
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2811 E 15th St Joplin, MO 3.0 1.5 1500 $1,500 $1.00 23d 1 0.45mi
2528 E 15th St Joplin, MO 3.0 2.5 1800 $2,750 $1.53 23d 1 0.56mi
220 S Florida Ave Joplin, MO 3.0 2.0 1180 $1,400 $1.19 23d 1 0.60mi
815 Greenwood Dr Joplin, MO 2.0 2.0 1250 $1,275 $1.02 23d 1 0.67mi
801 Greenwood Dr Joplin, MO 3.0 2.0 1050 $1,400 $1.33 23d 1 0.68mi
120 S Brownell Ave Joplin, MO 3.0 1.0 1092 $900 $0.82 23d 1 0.71mi
2114 S Patterson Ave Joplin, MO 3.0 2.0 1715 $1,700 $0.99 23d 1 1.02mi
1012 Central St Joplin, MO 3.0 2.0 1100 $1,395 $1.27 23d 1 1.30mi

Listing history 20 events

  1. 2026-06-21
    days on market $189,900 Active 17 DOM
  2. 2026-06-19
    days on market $189,900 Active 15 DOM
  3. 2026-06-18
    days on market $189,900 Active 14 DOM
  4. 2026-06-17
    days on market $189,900 Active 13 DOM
  5. 2026-06-16
    days on market $189,900 Active 12 DOM
  6. 2026-06-15
    days on market $189,900 Active 11 DOM
  7. 2026-06-14
    days on market $189,900 Active 9 DOM
  8. 2026-06-13
    days on market $189,900 Active 8 DOM
  9. 2026-06-10
    days on market $189,900 Active 6 DOM
  10. 2026-06-09
    days on market $189,900 Active 5 DOM
  11. 2026-06-08
    days on market $189,900 Active 4 DOM
  12. 2026-06-07
    days on market $189,900 Active 3 DOM
  13. 2026-06-05
    days on marketlisting id $189,900 Active 1 DOM
  14. 2026-06-03
    days on market $189,900 Active 35 DOM
  15. 2026-06-02
    days on market $189,900 Active 34 DOM
  16. 2026-06-01
    days on market $189,900 Active 33 DOM
  17. 2026-05-31
    days on market $189,900 Active 32 DOM
  18. 2026-05-30
    days on market $189,900 Active 31 DOM
  19. 2026-04-28
    listed $189,900 Active
  20. 2001-06-19
    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
$643 · $54/mo
Projected year-2 tax
$1,842 · $154/mo
Expected delta
+$1,199/yr (+$100/mo · 186.7%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$18,188
− Mortgage interest
−$10,637
− Property taxes
−$643
− Insurance
−$950
− Repairs & maintenance
−$1,455
− Management
−$1,455
− Depreciation
−$5,524
Taxable loss
−$2,476
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$594
After-tax cash flow
$1,420/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
Joplin Schools
NCES district ID
2916350
Math proficiency
30% ▼ -3.00%
Reading proficiency
39% ▼ -3.00%
Median HH income
$38,648
Composite
28.82/100
National rank
#6657
State rank
#231 of 324 in MO

Livability — Joplin

Score
64/100
State rank
#318
US rank
#14578

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Joplin, MO
County
Jasper County · 79,035 people
City population
73,303
Metro
Joplin, MO
Population (ZIP)
36,287
Household income
$52,620
Rent vs Own
46.7% rent · 53.3% own
Severe rent burden
1710.0

Population outlook (Jasper County) Hauer SSP2

Today (2025)
120,033 people
By 2030
120,091 · +0.0%
By 2040
119,297 · -0.6%
By 2050
117,705 · -1.9%
By 2075
110,402 · -8.0%
By 2100
99,719 · -16.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 8% Hispanic / Latino 6% Black 3% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 2% Lithuanian 2% Italian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 3% Other Asian/Pacific 1%

Political lean MEDSL · Jasper

2024 margin
Solid R (+46.8) · D 25.9% · R 72.7% · Other 1.4%
2008→2024 swing
-13.6pp toward R · 2008: -33.2pp · 2024: -46.8pp
All cycles
2024: R+46.8 2020: R+46.2 2016: R+50.8 2012: R+41.0 2008: R+33.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -174.15%
Current HPI
248.5056
Rent YoY
▲ 2.95%
Metro
Joplin, MO
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-04-28 Listed $189,900 OGAR
  • 2001-06-19 Sold (Public Records) Public Records

Property tax history

+0.7%/yr

Latest (2025): $643 · +9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…