CashFlowRE
Sign in Sign up
6628 Bitteroot Ln
D+ Composite 49.32
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 +21.5/30.0
  • ARV discount +7.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.7/10.0
  • Rent growth +2.9/5.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$148,000

6628 Bitteroot Ln · Berkeley, MO 63134
3 bd · 1.0 ba · 1,508 sqft · SingleFamily public records · 10 Days on market
Built 1954 8,385 sqft lot Est $146k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

INVESTORS - LOOKING FOR A FOUR BEDROOM HOME TO ADD TO YOUR PORTFOLIO?? THIS IS IT!! This OCCUPIED updated home features 4 bedrooms and 2 bathrooms within a total living space of 1,508 square feet. The living room offers ample space for relaxation and entertaining. There are two bathrooms one with a tub/shower combination and the other has a walk in shower for convenience. Each bedroom provides sufficient room for furniture and personal items. The property includes essential amenities such as heating and washer/dryer hookups. The exterior is designed for easy maintenance, providing a practical outdoor space. This home is suitable for those seeking a spacious layout in a functional setting.

Key facts

  • 8,385 sq ft lot
  • Parking
  • Built 1954

Property features AI

Exterior

  • Parking: Carport with space for 1 vehicle
  • Utilities: Public water; Public sewer; Electric service by Ameren
  • Home design: Single-family residence; One level
  • Construction: Brick construction
  • Exterior features: Lot with other landscaping/features

Interior

  • Bedrooms: Four bedrooms — all on the main level
  • Bathrooms: Two full bathrooms — both on the main level
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Fireplace (1)

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/1.0-bath single-family listed at $148k.

Deal economics

  • At list price, monthly cash flow is $221 ($3k/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 $144k (2.5% below list).
  • Recommended offer: $144k (2.5% below list) — sets the bar for 1% rule.
  • Cap rate 8.1% vs local median 10.1% in Berkeley — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 54/100 on livability (#774 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: health & safety C-, crime F, amenities F.
  • Ferguson-Florissant R-II (suburban): math 7% / reading 20% proficiency, ranked #311 of 324 in MO (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Berkeley Elementary School (math 4% / reading 13%, grade F, #1,050 of 1,115 statewide, top 94%, 346 students, 99% FRL); Mccluer High (math 0% / reading 17%, grade F, #511 of 521 statewide, top 98%, 1,181 students, 100% FRL) — zoned schools average 99% FRL vs 70% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 70 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($45k/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 $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $30k; list at $148k implies a 393% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $144,250 (2.5% below list)

Questions for the listing agent

  1. Built in 1954 — 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 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?
  4. 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?
  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
0.97%
Cap rate
8.08%
Cash-on-cash
6.40%
DSCR
1.28
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$146,276
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6706 Alder Ave 0.29mi 3/2.0 1,428 (-5%) 3mo $155,500 $109 71
6604 Graybirch Dr 0.09mi 3/2.0 1,288 (-15%) 1mo $124,900 $97 67
8406 January Ave 0.14mi 3/2.0 1,288 (-15%) 2mo $160,000 $124 64
8415 Buckthorn Dr 0.18mi 3/1.5 1,308 (-13%) 4mo $105,000 $80 64
8443 Red Fir Dr 0.14mi 3/2.0 1,288 (-15%) 2mo $32,000 $25 64
8418 Midwood Ave 0.18mi 3/2.0 1,288 (-15%) 2mo $125,000 $97 62
225 Sadonia Ave 0.65mi 3/2.5 1,496 (-1%) 4mo $105,000 $70 59
6904 Frostview Ln 0.46mi 3/2.0 1,386 (-8%) 4mo $185,000 $133 58
6616 Dunwold Dr 0.36mi 3/2.0 1,348 (-11%) 8mo $155,000 $115 55
7009 Laupher Ln 0.60mi 3/1.5 1,340 (-11%) 3mo $79,900 $60 49
6136 Jefferson Ave 0.68mi 3/1.0 1,389 (-8%) 8mo $85,000 $61 49
8616 Elwyn Dr 0.60mi 3/2.0 1,384 (-8%) 8mo $159,000 $115 48

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 · 1.61% rent growth · sell at horizon

5-year hold
IRR
-7.9%
Equity multiple
0.71×
Total profit
$-11,943
Equity at exit
$22,067
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-393
Equity at exit
$12,796

Cash invested: $41,440 (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 63134

Rents YoY
1.6%
Active inventory
70
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,442 high interval (Pro) →
Mortgage (P&I)
$776
Tax from tax record
$81 /mo · $970/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$221

Break-even live

Break-even rent $1,163
Max offer price $148,000
Occupancy floor 80%

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
$37,000
Closing costs
$4,440
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8418 Bayberry Dr Saint Louis, MO 3.0 2.0 1288 $1,350 $1.05 21d 1 0.06mi
8437 January Ave Saint Louis, MO 3.0 2.0 1288 $1,350 $1.05 43d 1 0.17mi
6452 Evergreen Blvd Saint Louis, MO 3.0 2.0 1288 $1,500 $1.16 23d 1 0.18mi
8439 Alder Ave Saint Louis, MO 3.0 1.5 1176 $1,425 $1.21 23d 1 0.24mi
8330 Woodhurst Dr Saint Louis, MO 3.0 1.0 1120 $1,000 $0.89 7d 1 0.25mi
8412 Chalons Ct Saint Louis, MO 3.0 1.0 1380 $1,370 $0.99 23d 1 0.26mi
6698 Amora Ave Berkeley, MO 2.0–3.0 1.5 1625 $1,500 $0.92 43d 1 0.42mi
6867 Thurston Ave Saint Louis, MO 3.0 2.0 1243 $1,580 $1.27 43d 1 0.52mi
260 Sadonia Ave Saint Louis, MO 3.0 2.0 1088 $1,623 $1.49 20d 1 0.58mi
153 Bascom Dr Saint Louis, MO 3.0 1.0 1076 $1,195 $1.11 19d 1 0.70mi
541 Hentschel Pl Saint Louis, MO 2.0 1.0 1305 $1,500 $1.15 4d 1 0.71mi
1131 N Florissant Rd Saint Louis, MO 3.0 1.0 1580 $1,390 $0.88 23d 1 0.89mi
11 Anistasia Dr Saint Louis, MO 3.0 1.5 1120 $1,345 $1.20 23d 1 0.96mi
8507 Tally Ho Dr Hazelwood, MO 2.0 1.5 1478 $1,300 $0.88 43d 5 1.02mi
5 Santa Cruz Dr Florissant, MO 2.0 1.0 1410 $1,411 $1.00 16d 1 1.18mi
1455 S New Florissant Rd Florissant, MO 4.0 1.0 1584 $1,721 $1.09 43d 1 1.24mi
1250 S New Florissant Rd Florissant, MO 2.0 1.0 1150 $1,500 $1.30 14d 1 1.35mi
17 Valley Dr Florissant, MO 2.0 2.0 1356 $1,525 $1.12 43d 1 1.38mi
324 Emmett Ave Saint Louis, MO 3.0 2.0 1357 $1,650 $1.22 23d 1 1.42mi

Listing history 8 events

  1. 2026-06-18
    days on market $148,000 Active 10 DOM
  2. 2026-06-17
    days on market $148,000 Active 9 DOM
  3. 2026-06-16
    days on market $148,000 Active 8 DOM
  4. 2026-06-15
    days on market $148,000 Active 7 DOM
  5. 2026-06-13
    days on market $148,000 Active 5 DOM
  6. 2026-06-13
    days on market $148,000 Active 4 DOM
  7. 2026-06-09
    remarks 699-char remark
  8. 2026-06-09
    listed $148,000 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
$970 · $81/mo
Projected year-2 tax
$1,436 · $120/mo
Expected delta
+$465/yr (+$39/mo · 48.0%)

ⓘ 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 4/10 Moderate 7 d/yr ≥106°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$17,310
− Mortgage interest
−$8,290
− Property taxes
−$970
− Insurance
−$740
− Repairs & maintenance
−$1,385
− Management
−$1,385
− Depreciation
−$4,305
Taxable income
$234
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$56
After-tax cash flow
$2,595/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
Ferguson-Florissant R-II
NCES district ID
2912010
Math proficiency
7% ▼ -9.00%
Reading proficiency
20% ▼ -6.00%
Median HH income
$44,610
Composite
11.96/100
National rank
#9666
State rank
#311 of 324 in MO

Livability — Berkeley

Score
54/100
State rank
#774
US rank
#23800

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Berkeley, MO
County
Saint Louis County · 888,823 people
City population
13,059
Metro
St. Louis, MO-IL
Population (ZIP)
13,059
Household income
$44,680
Rent vs Own
45.5% rent · 54.5% own
Severe rent burden
655.0

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 Black (66%)
Race & ethnicity
Black 66% White 17% Hispanic / Latino 13% Two or more races 7%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Lithuanian 1%
Foreign-born
6% · Canada
Languages at home
86% English-only · Spanish 11%

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
▼ -164.02%
Current HPI
226.9524
Rent YoY
▲ 1.61%
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

+393.3% since first listed
5 events — show timeline
  • 2026-06-08 Listed $148,000 MARIS as Distributed by MLS Grid
  • 2005-01-12 Sold (Public Records) $30,000 Public Records
  • 1994-11-18 Sold (Public Records) Public Records
  • 1992-03-02 Sold (Public Records) Public Records
  • 1991-06-01 Sold (Public Records) Public Records

Property tax history

+1.5%/yr

Latest (2022): $970 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…