1702 N Hawthorne PlBrooklineMO65619
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 1702 N Hawthorne Pl, Brookline, MO, 65619 in Brookline. At $382,995 it earns $2,700/mo in rent and distributes $315/mo to the owner after the $1,722/mo payment, a consistent 8.46% yield. DSCR 1.57 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $105,814 in value; $3,527/yr in principal paydown compounds ownership stake. Total projected return: $165,594.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 6.2% |
| Monthly Cash Flow | $315 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,700 |
| Total Monthly Debt Service | $2,233 |
| DSCR Ratio | 1.21x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65619, Brookline Station, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,015 (100%) |
| Owner Occupied HU | 2,835 (70.6%) |
| Renter Occupied HU | 1,010 (25.2%) |
| Vacant Housing Units | 170 ( 4.2%) |
| Median Home Value | $293,692 |
| Average Home Value | $312,828 |
Housing Distribution
Address Breakdown
Residential
3,947
Single Family
3,871
Multi-Family
76
Businesses
123
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65619, Brookline Station, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,015 (100%) |
| Owner Occupied HU | 2,835 (70.6%) |
| Renter Occupied HU | 1,010 (25.2%) |
| Vacant Housing Units | 170 ( 4.2%) |
| Median Home Value | $293,692 |
| Average Home Value | $312,828 |
Housing Distribution
Address Breakdown
Residential
3,947
Single Family
3,871
Multi-Family
76
Businesses
123
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices