5148 Magnolia SpgsPearlandTX77584
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
Investment Highlights
Rental property for sale in Pearland at 5148 Magnolia Spgs, Pearland, TX, 77584 offers $3,750/mo rent that, after a $2,266/mo payment, leaves $458/mo cash flow. Total monthly income is $3,750/mo, and annual cash flow is $5,494/yr on $153,465 cash. Return on cash invested measures 23.49% in year one, and rental yield stands at 9.72% at a $462,942 entry. Equity gained on principal adds $2,987/yr while 5% annual appreciation compounds into $127,902 by year five. Five-year ROI records 123.24% and total cumulative return in cash reaches $189,133. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,750/mo property income versus a $2,266/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77584, Pearland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 35,361 (100%) |
| Owner Occupied HU | 24,157 (68.3%) |
| Renter Occupied HU | 9,578 (27.1%) |
| Vacant Housing Units | 1,626 ( 4.6%) |
| Median Home Value | $367,856 |
| Average Home Value | $387,516 |
Housing Distribution
Address Breakdown
Residential
33,731
Single Family
27,172
Multi-Family
6,559
Businesses
2,061
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices