CashFlowRE
Sign in Sign up
1168 Florida Ave
B+ Composite 76.87
Why this score? — see what drove the B+ 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 +29.7/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.9/5.0
  • Rent growth +3.0/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$104,500

1168 Florida Ave · Corpus Christi, TX 78404
3 bd · 1.0 ba · 1,296 sqft · SingleFamily public records · 26 Days on market
Built 1955 0.29 ac lot Est $163k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BRING YOUR INVESTORS. THIS IS A REAL FIXER UPPER. VINYL SIDING, HARDWOOD FLOORS, GOOD ROOF, LARGE LOT LOCK BOX ON SIDE DOOR. CALL MARCUS FOR ADDENDUMS.

Key facts

  • Faux fireplace
  • Large lot
  • Attached bonus room

Tags

LARGE DINING AND LIVING AREASFAUX FIREPLACEATTACHED BONUS ROOMLARGE LOT2 BLOCKS FROM DEL MAR COLLEGE

Property features AI

Finance

  • Financial info: No financial details provided
  • HOA & community: Short‑term rentals allowed

Exterior

  • Parking: Detached front‑entry garage (1 covered space); Concrete parking; Total parking for 3 vehicles
  • Security: No security features listed
  • Utilities: Public water available; Public sewer available
  • Home design: Single‑story home; Frame construction; Shingle roof; Pillar/post/pier foundation
  • Construction: Built with frame construction
  • Exterior features: Chain link partial fencing; Interior lot

Interior

  • Kitchen: Electric oven; Electric range; Free‑standing range; Range hood
  • Bedrooms: Bedroom count not provided
  • Flooring: Carpet; Hardwood; Linoleum
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Electric heating; Window unit heating; Central air conditioning; Window unit cooling
  • Interior features: No additional interior features listed
  • Laundry & utility: Washer; Dryer

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 $104k.

Deal economics

  • At list price, monthly cash flow is $380 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $104k).
  • Recommended offer: $103k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 3.6% in Corpus Christi — 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 78/100 on livability (#66 in TX, #2,404 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F.
  • Corpus Christi ISD (urban): math 31% / reading 35% proficiency, ranked #562 of 826 in TX (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.9%/yr); 141 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,397 units permitted in Nueces County in 2024 (47 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($61k/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 $722 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Nueces County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.9% rent growth), your $29k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 28y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $32k; list at $104k implies a 227% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.2% of price; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $102,932 (1.5% below list)

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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. 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
1.51%
Cap rate
10.65%
Cash-on-cash
15.57%
DSCR
1.69
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$163,296
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1233 Brentwood Dr 0.23mi 3/1.0 1,229 (-5%) 6mo $199,000 $162 76
636 Texas Ave 0.38mi 3/2.0 1,342 (+4%) 4mo $149,900 $112 69
618 Ralston Ave 0.39mi 3/2.0 1,351 (+4%) 7mo $162,000 $120 65
622 Atlantic St 0.53mi 2/1.0 (-1) 1,260 (-3%) 2mo $110,000 $87 64
1302 York Ave 0.28mi 3/2.0 1,169 (-10%) 4mo $99,999 $86 64
1541 Clodah Dr 0.71mi 3/1.5 1,255 (-3%) 6mo $178,000 $142 55
641 Naples St 0.51mi 2/2.0 (-1) 1,376 (+6%) 4mo $205,000 $149 54
525 Ohio Ave 0.51mi 3/2.0 1,421 (+10%) 7mo $179,500 $126 50
2810 Topeka St 0.66mi 3/2.0 1,395 (+8%) 5mo $199,900 $143 48
1350 Ormond Dr 0.62mi 3/2.0 1,389 (+7%) 8mo $135,000 $97 48
1725 15th St 0.71mi 3/2.5 1,447 (+12%) 2mo $190,000 $131 40
1438 Melbourne Dr 0.68mi 3/2.0 1,464 (+13%) 7mo $129,900 $89 37

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 · 1.87% rent growth · sell at horizon

5-year hold
IRR
5.0%
Equity multiple
1.19×
Total profit
$5,581
Equity at exit
$15,581
10-year hold
IRR
13.3%
Equity multiple
2.00×
Total profit
$29,329
Equity at exit
$9,035

Cash invested: $29,260 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 78404

Rents YoY
1.9%
Active inventory
141
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,580 high interval (Pro) →
Mortgage (P&I)
$548
Tax from tax record
$277 /mo · $3,328/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$380

Break-even live

Break-even rent $1,100
Max offer price $104,500
Occupancy floor 71%

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
$26,125
Closing costs
$3,135
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1201 York Ave Corpus Christi, TX 3.0 1.0 888 $1,550 $1.75 21d 1 0.23mi
1405 Annapolis Dr Corpus Christi, TX 3.0 1.5 1502 $2,000 $1.33 13d 1 0.44mi
200 Clemmer St Unit A Corpus Christi, TX 3.0 1.0 950 $1,199 $1.26 43d 1 0.49mi
225 Watson St Corpus Christi, TX 3.0 1.0 1472 $1,295 $0.88 43d 1 0.52mi
1446 Annapolis Dr Corpus Christi, TX 3.0 2.0 1500 $1,700 $1.13 43d 1 0.56mi
1802 16th St Unit B Corpus Christi, TX 3.0 1.0 1575 $1,000 $0.63 43d 1 0.62mi
455 Louisiana Ave Corpus Christi, TX 2.0 1.0 1528 $3,000 $1.96 21d 1 0.63mi
443 Indiana Ave Corpus Christi, TX 2.0 1.0 968 $1,650 $1.70 43d 1 0.64mi
1522 Cambridge Dr Corpus Christi, TX 3.0 1.5 1278 $1,600 $1.25 43d 1 0.68mi
332 Rosebud Ave Corpus Christi, TX 2.0 1.0 942 $1,150 $1.22 21d 1 0.79mi
1722 Trenton Dr Corpus Christi, TX 4.0 2.0 1432 $2,100 $1.47 13d 1 0.83mi
1628 18th St Corpus Christi, TX 2.0 1.0 1112 $1,000 $0.90 43d 1 0.84mi
309 Rosebud Ave Unit D Corpus Christi, TX 2.0 1.0 882 $1,100 $1.25 21d 1 0.85mi
2837 Santa Fe St Unit 2 Corpus Christi, TX 2.0 1.0 1030 $1,300 $1.26 13d 1 0.86mi
3314 Casa de Palmas Dr Corpus Christi, TX 3.0 2.0 1869 $2,300 $1.23 13d 1 0.87mi
1634 14th St Corpus Christi, TX 2.0 1.5 980 $1,090 $1.11 43d 1 0.88mi
2622 Cloyde St Corpus Christi, TX 2.0 1.0 1693 $1,150 $0.68 43d 1 0.88mi
4005 Green Grove Dr Corpus Christi, TX 3.0 2.0 1406 $1,695 $1.21 43d 1 0.96mi
1525 S 19th St Unit B Corpus Christi, TX 3.0 2.0 1062 $2,100 $1.98 13d 1 0.97mi
426 Palmero St Corpus Christi, TX 3.0 2.0 1720 $1,350 $0.78 43d 1 0.97mi
3102 Santa Fe St Corpus Christi, TX 1.0–2.0 1.0–2.0 922 $1,095 $1.19 43d 1 1.02mi
3333 S Alameda St Corpus Christi, TX 3.0 2.0 1000 $1,149 $1.15 43d 1 1.05mi
4241 Green Grove Dr Corpus Christi, TX 3.0 2.0 1345 $1,700 $1.26 43d 1 1.20mi
1410 Ray Dr Corpus Christi, TX 3.0 1.0 1224 $1,600 $1.31 13d 1 1.21mi
1318 6th St Corpus Christi, TX 2.0 1.0 900 $900 $1.00 13d 1 1.28mi
3509 Topeka St Corpus Christi, TX 2.0 1.0 1114 $1,850 $1.66 43d 1 1.31mi
2522 Cleo St Corpus Christi, TX 3.0 1.0 992 $1,350 $1.36 13d 1 1.32mi
4322 Kostoryz Rd Corpus Christi, TX 2.0 1.5 1100 $1,259 $1.14 43d 1 1.34mi
2106 Harvard St Corpus Christi, TX 3.0 1.0 912 $1,225 $1.34 43d 1 1.41mi
2402 Segrest St Corpus Christi, TX 2.0 1.0 1120 $825 $0.74 21d 1 1.42mi
3562 Topeka St Corpus Christi, TX 3.0 1.0 1208 $1,695 $1.40 13d 1 1.43mi
2041 Harvard St Corpus Christi, TX 3.0 2.0 1230 $1,400 $1.14 13d 1 1.45mi
1107 14th St Corpus Christi, TX 4.0 1.5 1520 $1,300 $0.86 43d 1 1.46mi
4326 Vestal St Corpus Christi, TX 3.0 1.0 984 $1,125 $1.14 13d 1 1.46mi
1837 Horne Rd Corpus Christi, TX 3.0 2.0 1226 $1,800 $1.47 43d 1 1.47mi

Listing history 22 events

  1. 2026-06-18
    days on market $104,500 Active 26 DOM
  2. 2026-06-17
    days on market $104,500 Active 25 DOM
  3. 2026-06-16
    days on market $104,500 Active 24 DOM
  4. 2026-06-15
    days on market $104,500 Active 23 DOM
  5. 2026-06-14
    days on market $104,500 Active 21 DOM
  6. 2026-06-10
    days on market $104,500 Active 18 DOM
  7. 2026-06-09
    days on market $104,500 Active 17 DOM
  8. 2026-06-08
    days on market $104,500 Active 16 DOM
  9. 2026-06-07
    days on market $104,500 Active 15 DOM
  10. 2026-06-05
    days on market $104,500 Active 12 DOM
  11. 2026-06-03
    days on market $104,500 Active 11 DOM
  12. 2026-06-02
    days on market $104,500 Active 10 DOM
  13. 2026-06-01
    days on market $104,500 Active 9 DOM
  14. 2026-06-01
    remarks 526-char remark
  15. 2026-05-31
    days on market $104,500 Active 8 DOM
  16. 2026-05-30
    days on market $104,500 Active 7 DOM
  17. 2026-05-23
    listed $104,500 Active
  18. 2026-04-27
    soldstatus
  19. 2000-05-19
    soldstatus 151-char remark
    Show marketing remark (151 chars)

    BRING YOUR INVESTORS. THIS IS A REAL FIXER UPPER. VINYL SIDING, HARDWOOD FLOORS, GOOD ROOF, LARGE LOT LOCK BOX ON SIDE DOOR. CALL MARCUS FOR ADDENDUMS.

  20. 2000-05-19
    soldstatus $32,000
    Show marketing remark (151 chars)

    BRING YOUR INVESTORS. THIS IS A REAL FIXER UPPER. VINYL SIDING, HARDWOOD FLOORS, GOOD ROOF, LARGE LOT LOCK BOX ON SIDE DOOR. CALL MARCUS FOR ADDENDUMS.

  21. 2000-03-14
    listed $35,900 151-char remark
    Show marketing remark (151 chars)

    BRING YOUR INVESTORS. THIS IS A REAL FIXER UPPER. VINYL SIDING, HARDWOOD FLOORS, GOOD ROOF, LARGE LOT LOCK BOX ON SIDE DOOR. CALL MARCUS FOR ADDENDUMS.

  22. 1998-08-20
    listed $49,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$3,328 · $277/mo
Projected year-2 tax
$3,328 · $277/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$18,964
− Mortgage interest
−$5,854
− Property taxes
−$3,328
− Insurance
−$522
− Repairs & maintenance
−$1,517
− Management
−$1,517
− Depreciation
−$3,040
Taxable income
$3,186
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$765
After-tax cash flow
$3,791/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
Corpus Christi ISD
NCES district ID
4815270
Math proficiency
31% ▼ -18.00%
Reading proficiency
35% ▼ -7.00%
Median HH income
$45,672
Composite
28.27/100
National rank
#6793
State rank
#562 of 826 in TX

Livability — Corpus Christi

Score
78/100
State rank
#66
US rank
#2404

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corpus Christi, TX
County
Nueces County · 296,836 people
City population
296,836
Metro
Corpus Christi, TX
Population (ZIP)
12,635
Household income
$61,280
Rent vs Own
43.2% rent · 56.8% own
Severe rent burden
596.0

Population outlook (Nueces County) Hauer SSP2

Today (2025)
418,037 people
By 2030
447,123 · +7.0%
By 2040
505,911 · +21.0%
By 2050
567,522 · +35.8%
By 2075
729,686 · +74.6%
By 2100
847,087 · +102.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (62%)
Race & ethnicity
Hispanic / Latino 62% White 32% Two or more races 29% Black 4%
Hispanic origin (detail)
Mexican 56%
Common ancestry
Slovak 3% Italian 2% Lithuanian 1%
Foreign-born
9% · Canada
Languages at home
61% English-only · Spanish 39%

Political lean MEDSL · Nueces

2024 margin
R (+11.5) · D 43.8% · R 55.3%
2008→2024 swing
-7.1pp toward R · 2008: -4.4pp · 2024: -11.5pp
All cycles
2024: R+11.5 2020: R+2.9 2016: R+1.5 2012: R+3.2 2008: R+4.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -211.10%
Current HPI
177.4759
Rent YoY
▲ 1.87%
Metro
Corpus Christi, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+109.4% since first listed
6 events — show timeline
  • 2026-05-23 Listed $104,500 CBMLS
  • 2026-04-27 Sold (Public Records) Public Records
  • 2000-05-19 Sold (Public Records) $32,000 Public Records
  • 2000-05-19 Sold (MLS) CBMLS
  • 2000-03-14 Listed $35,900 CBMLS
  • 1998-08-20 Listed $49,900 CBMLS

Property tax history

+5.4%/yr

Latest (2025): $3,328 · +12.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…