CashFlowRE
Sign in Sign up
937 Cunningham St
D- Composite 38.76
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).

  • ARV discount +11.1/15.0
  • Cash flow +8.1/30.0
  • Rent growth +4.5/5.0
  • Livability +3.9/5.0
  • 1% rule +3.7/10.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • Appreciation +0.0/10.0

$238,000

937 Cunningham St · Corpus Christi, TX 78411
3 bd · 5.5 ba · 1,993 sqft · SingleFamily public records · 6 Days on market
Built 1953 7,588 sqft lot $119/sqft · 6% above area Est $259k · 8% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Stroll into a charming cottage-like home with massive amounts of space & storage. This updated home with a designer paint pallet offers 3 beds and 3.5 baths with the option to use 3rd bedroom upstairs as a fully functional garage apt. The spacious master suite has many beautiful built-ins, 2 large closets & even more storage in the bath. The roomy kitchen has more custom cabinets, drawers & counter space than you can use & a Dutch oven that's perfect for your Holiday hosting. A custom antique white China Cabinet and a matching built-in entertainment center in the front living room. Be further impressed by the enormous 2nd living space (almost 600 sqft) with its vaulted ceiling, sky lights, & full set of cabinets & counter space. Outside enjoy the immaculate mature landscaping from a huge covered patio. Workshop is fully equip with a half bath & storage. Life doesn't get much sweeter than this character filled dream home.

Key facts

  • 7,588 sq ft lot
  • 2 garage spots
  • Built 1953

Property features AI

Finance

  • HOA & community: Short-term rentals allowed; Sidewalks in the community

Exterior

  • Parking: Garage (2 spaces); Total parking for 4 vehicles; Concrete parking; 2 covered parking spaces
  • Utilities: Public sewer available; Sewer available
  • Home design: Two-story home; Pillar/post/pier foundation
  • Construction: Frame construction; Vinyl siding; Wood siding; Shingle roof; Built on pillars/posts/piers
  • Exterior features: Deck; Covered porch/deck; Wood fencing; Landscaped lot; Paved road access

Interior

  • Kitchen: Double oven; Dishwasher; Electric cooktop; Range hood
  • Bedrooms:
  • Flooring: Carpet; Hardwood; Tile
  • Bathrooms: 3 full bathrooms; 5 half bathrooms
  • Heating & cooling: Central air; Window unit(s); Window unit heating
  • Interior features: Sunroom; Breakfast bar
  • Laundry & utility: Dryer hookup

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/5.5-bath single-family listed at $238k.

Deal economics

  • At list price, monthly cash flow is $-237 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $196k (17.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $208k (12.6% below list).
  • Recommended offer: $196k (17.6% below list) — sets the bar for cash-flow.
  • Cap rate 5.1% 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.
  • Zoned schools: Calk-Wilson El (math 27% / reading 33%, grade F, #2,500 of 4,322 statewide, top 58%, 693 students, 84% FRL); Adkins Middle (math 40% / reading 39%, grade F, #660 of 1,662 statewide, top 41%, 956 students, 48% FRL); Ray H S (math 49% / reading 47%, grade D, #571 of 1,632 statewide, top 36%, 1,640 students, 69% FRL) — zoned schools at 67% FRL track the district average.
  • Market conditions: Rents rising fast (+7.9%/yr); 147 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 72% 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 43% of the median local income ($58k/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 $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 16y 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $196,215 (17.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.87%
Cap rate
5.10%
Cash-on-cash
-4.26%
DSCR
0.81
GRM
9.5

CMA / ARV

ARV (median comp)
$258,964
List price
$238,000
Delta
-8.10%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1010 Weber Pkwy 0.19mi 4/2.5 (+1) 2,046 (+3%) 3mo $319,999 $156 67
3710 Pope Dr 0.12mi 3/2.0 1,808 (-9%) 1mo $264,900 $147 64
625 Delaine Dr 0.39mi 3/2.0 1,960 (-2%) 1mo $309,500 $158 64
1213 Ray Dr 0.38mi 3/3.0 2,054 (+3%) 9mo $129,900 $63 60
617 Grant Pl 0.44mi 4/2.0 (+1) 1,970 (-1%) 1mo $355,000 $180 58
415 Center Dr 0.59mi 3/2.0 1,979 (-1%) 4mo $395,000 $200 54
4222 Herndon St 0.60mi 3/2.5 1,934 (-3%) 3mo $239,700 $124 52
3306 Norton St 0.72mi 4/1.5 (+1) 2,031 (+2%) 3mo $249,000 $123 41
3341 Casa Rosa Dr 0.59mi 4/2.0 (+1) 2,138 (+7%) 4mo $170,000 $80 38
4021 Cott St 0.42mi 3/2.0 1,744 (-12%) 9mo $244,900 $140 38
3540 Pecan St 0.50mi 3/2.0 2,200 (+10%) 8mo $270,000 $123 38
345 Doddridge St 0.58mi 4/3.0 (+1) 2,243 (+12%) 5mo $399,900 $178 33

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 · 7.91% rent growth · sell at horizon

5-year hold
IRR
-17.3%
Equity multiple
0.36×
Total profit
$-42,663
Equity at exit
$35,487
10-year hold
IRR
-1.2%
Equity multiple
0.90×
Total profit
$-6,809
Equity at exit
$20,578

Cash invested: $66,640 (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 78411

Rents YoY
7.9%
Active inventory
147
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,081 high interval (Pro) →
Mortgage (P&I)
$1,248
Tax from tax record
$533 /mo · $6,402/yr
Insurance
$99
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$-237

Break-even live

Break-even rent $2,381
Max offer price $196,215
Occupancy floor

Sensitivity live

Price -10% $-102 -5% $-169 +0% $-237 +5% $-304 +10% $-371
Rent -10% $-401 -5% $-319 +0% $-237 +5% $-154 +10% $-72
Rate -1.0pp $-117 -0.5pp $-176 base $-237 +0.5pp $-298 +1.0pp $-361

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
$59,500
Closing costs
$7,140
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
502 Brawner Pkwy Corpus Christi, TX 3.0 2.0 2293 $2,200 $0.96 46d 1 0.33mi
625 Catalina Pl Corpus Christi, TX 3.0 2.0 1750 $2,100 $1.20 15d 1 0.45mi
3450 S Alameda St Corpus Christi, TX 3.0 1.5 2342 $1,350 $0.58 45d 1 0.50mi
3314 Casa de Palmas Dr Corpus Christi, TX 3.0 2.0 1869 $2,300 $1.23 15d 1 0.63mi
929 Dolphin Pl Corpus Christi, TX 3.0 2.0 1508 $2,095 $1.39 23d 1 0.81mi
301 Bermuda Pl Corpus Christi, TX 2.0 2.0 2111 $2,850 $1.35 45d 1 0.96mi
4110 Grossman Dr Unit B Corpus Christi, TX 3.0 2.0 1228 $1,500 $1.22 45d 1 1.08mi
4634 Weir Dr Corpus Christi, TX 3.0 2.0 1540 $1,800 $1.17 45d 1 1.14mi
1522 Cambridge Dr Corpus Christi, TX 3.0 1.5 1278 $1,600 $1.25 45d 1 1.24mi
2901 S Staples St Unit B Corpus Christi, TX 2.0 1.0 2236 $900 $0.40 45d 1 1.29mi
1446 Annapolis Dr Corpus Christi, TX 3.0 2.0 1500 $1,700 $1.13 45d 1 1.30mi
4005 Green Grove Dr Corpus Christi, TX 3.0 2.0 1406 $1,695 $1.21 45d 1 1.30mi
1405 Annapolis Dr Corpus Christi, TX 3.0 1.5 1502 $2,000 $1.33 15d 1 1.32mi
4717 Edith St Unit 1268436P Corpus Christi, TX 4.0 2.0 1496 $4,708 $3.15 45d 1 1.33mi
4845 Concord St Corpus Christi, TX 4.0 2.0 1437 $1,750 $1.22 15d 1 1.40mi
4241 Green Grove Dr Corpus Christi, TX 3.0 2.0 1345 $1,700 $1.26 45d 1 1.41mi
4302 Ocean Dr Corpus Christi, TX 3.0 2.0 1420 $2,100 $1.48 46d 1 1.47mi
4302 Ocean Dr Corpus Christi, TX 3.0 2.0 1420 $2,050 $1.44 45d 2 1.47mi

Listing history 17 events

  1. 2026-05-14
    status Pending 859-char remark
  2. 2026-05-05
    historical 859-char remark
  3. 2026-04-29
    listed $238,000 Active 859-char remark
  4. 2018-07-01
    historical
  5. 2018-03-02
    soldstatus
  6. 2018-01-18
    status Pending
  7. 2018-01-08
    historical Option Period
  8. 2017-12-18
    price $189,900
  9. 2017-12-17
    listed $165,240 Active
  10. 2013-12-03
    soldstatus
  11. 2013-11-25
    soldstatus
    Show marketing remark (975 chars)

    Stroll into a charming cottage-like home with massive amounts of space & storage. This updated home with a designer paint pallet offers 3 beds and 3.5 baths with the option to use 3rd bedroom upstairs as a fully functional garage apt. The spacious master suite has many beautiful built-ins, 2 large closets & even more storage in the bath. The roomy kitchen has more custom cabinets, drawers & counter space than you can use & a Dutch oven that's perfect for your Holiday hosting. A custom antique white China Cabinet and a matching built-in entertainment center in the front living room. Be further impressed by the enormous 2nd living space (almost 600 sqft) with its vaulted ceiling, sky lights, & full set of cabinets & counter space. Outside enjoy the immaculate mature landscaping from a huge covered patio. Workshop is fully equip with a half bath & storage. Life doesn't get much sweeter than this character filled dream home.

  12. 2013-09-19
    listed $159,000
    Show marketing remark (975 chars)

    Stroll into a charming cottage-like home with massive amounts of space & storage. This updated home with a designer paint pallet offers 3 beds and 3.5 baths with the option to use 3rd bedroom upstairs as a fully functional garage apt. The spacious master suite has many beautiful built-ins, 2 large closets & even more storage in the bath. The roomy kitchen has more custom cabinets, drawers & counter space than you can use & a Dutch oven that's perfect for your Holiday hosting. A custom antique white China Cabinet and a matching built-in entertainment center in the front living room. Be further impressed by the enormous 2nd living space (almost 600 sqft) with its vaulted ceiling, sky lights, & full set of cabinets & counter space. Outside enjoy the immaculate mature landscaping from a huge covered patio. Workshop is fully equip with a half bath & storage. Life doesn't get much sweeter than this character filled dream home.

  13. 2011-10-10
    soldstatus
  14. 2011-10-05
    soldstatus
  15. 2011-08-11
    listed $119,000
  16. 2011-05-28
    listed $127,555
  17. 2010-10-11
    listed $149,900

ⓘ 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
$6,402 · $533/mo
Projected year-2 tax
$6,402 · $533/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 25 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
$24,975
− Mortgage interest
−$13,332
− Property taxes
−$6,402
− Insurance
−$1,190
− Repairs & maintenance
−$1,998
− Management
−$1,998
− Depreciation
−$6,924
Taxable loss
−$6,868
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,648
After-tax cash flow
$-1,190/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)
23,682
Household income
$57,742
Rent vs Own
40.4% rent · 59.6% own
Severe rent burden
1284.0

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 (58%)
Race & ethnicity
Hispanic / Latino 58% White 35% Two or more races 29% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 51%
Common ancestry
Slovak 2% Italian 1% Serbian 1%
Foreign-born
6% · Canada
Languages at home
75% English-only · Spanish 23% Tagalog/Filipino 1% Other Indo-European 1%

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
▼ -265.71%
Current HPI
191.7201
Rent YoY
▲ 7.91%
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

+58.8% since first listed
20 events — show timeline
  • 2026-06-10 Delisted CBMLS
  • 2026-06-03 Sold (Public Records) Public Records
  • 2026-06-02 Sold (MLS) CBMLS
  • 2026-05-14 Pending CBMLS
  • 2026-05-05 Delisted CBMLS
  • 2026-04-29 Listed $238,000 CBMLS
  • 2018-07-01 Delisted CBMLS
  • 2018-03-02 Sold (Public Records) Public Records
  • 2018-01-18 Pending CBMLS
  • 2018-01-08 Contingent CBMLS
  • 2017-12-18 Price Changed $189,900 CBMLS
  • 2017-12-17 Listed $165,240 CBMLS
  • 2013-12-03 Sold (Public Records) Public Records
  • 2013-11-25 Sold (MLS) CBMLS
  • 2013-09-19 Listed $159,000 CBMLS
  • 2011-10-10 Sold (Public Records) Public Records
  • 2011-10-05 Sold (MLS) CBMLS
  • 2011-08-11 Listed $119,000 CBMLS
  • 2011-05-28 Listed $127,555 CBMLS
  • 2010-10-11 Listed $149,900 CBMLS

Property tax history

+4.2%/yr

Latest (2025): $6,402 · +12.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…