4832 Heritage Heights CirHazelwoodMO63042
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid, durable, and financeable, 4832 Heritage Heights Cir, Hazelwood, MO, 63042 in Hazelwood earns a 11.35% gross yield at $165,000. Rent of $1,560/mo nets $307/mo after the $742/mo mortgage. The 2.10 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $45,586 and $1,520/yr in equity accumulation project a total cumulative return of $83,354.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.4% | 6.2% |
| Monthly Cash Flow | $307 | $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 | $1,560 |
| Total Monthly Debt Service | $1,188 |
| DSCR Ratio | 1.31x |
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.
Townhouse
Built in 2006
1,306 sqft lot
$N/A/sqft
$195 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 63042, Hazelwood, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,305 (100%) |
| Owner Occupied HU | 4,369 (47.0%) |
| Renter Occupied HU | 4,091 (44.0%) |
| Vacant Housing Units | 845 ( 9.1%) |
| Median Home Value | $160,442 |
| Average Home Value | $200,228 |
Housing Distribution
Address Breakdown
Residential
8,460
Single Family
6,324
Multi-Family
2,136
Businesses
832
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
Townhouse
Built in 2006
1,306 sqft lot
$N/A/sqft
$195 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 63042, Hazelwood, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,305 (100%) |
| Owner Occupied HU | 4,369 (47.0%) |
| Renter Occupied HU | 4,091 (44.0%) |
| Vacant Housing Units | 845 ( 9.1%) |
| Median Home Value | $160,442 |
| Average Home Value | $200,228 |
Housing Distribution
Address Breakdown
Residential
8,460
Single Family
6,324
Multi-Family
2,136
Businesses
832
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ellen G Simpson • Compass Realty Group
Mls Name: MARIS
Mls Provider:
Mls ID: #25013801
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#197)