CashFlowRE
Sign in Sign up
1816 Elizabeth St
D Composite 41.23
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).

  • Cash flow +18.1/30.0
  • DSCR +5.7/10.0
  • 1% rule +5.3/10.0
  • Livability +3.9/5.0
  • Rent growth +3.0/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$149,900

1816 Elizabeth St · Corpus Christi, TX 78404
3 bd · 1.5 ba · 1,312 sqft · SingleFamily public records · 12 Days on market
Built 1955 6,251 sqft lot $114/sqft · 17% above area Est $128k · 17% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 1816 Elizabeth St! It's located in the heart of Corpus Christi, Texas and ready for a new owner. Near the bay, schools, restaurants and highway! This home was recently updated. It has 2 living areas, but one room can be used as a bedroom. Laundry room has a half bathroom and can also be used as another bedroom. Great invest home or First-time homebuyers. Refrigerator conveys.

Key facts

  • Near schools
  • Near the bay
  • Recently updated

Tags

NEAR THE BAYNEAR SCHOOLSNEAR RESTAURANTSNEAR HIGHWAYRECENTLY UPDATEDTWO LIVING AREAS

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/1.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $132 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 7.3% 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; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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 30% 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 $1k of loan paydown is wiped out by about $4k 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 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: 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 $149,900

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.03%
Cap rate
7.35%
Cash-on-cash
3.76%
DSCR
1.17
GRM
8.1

CMA / ARV

ARV (median comp)
$127,946
List price
$149,900
Delta
17.16%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1652 16th St 0.30mi 4/2.0 (+1) 1,260 (-4%) 2mo $170,000 $135 71
2502 Lynch St 0.27mi 3/2.0 1,425 (+9%) 3mo $235,000 $165 69
1320 Hancock Ave 0.54mi 3/2.0 1,280 (-2%) 4mo $218,000 $170 65
915 Craig St 0.57mi 3/2.0 1,263 (-4%) 2mo $229,000 $181 64
1210 Morris St 0.73mi 3/1.0 1,330 (+1%) 3mo $47,500 $36 59
1725 15th St 0.41mi 3/2.5 1,447 (+10%) 2mo $190,000 $131 58
1541 Clodah Dr 0.69mi 3/1.5 1,255 (-4%) 6mo $178,000 $142 56
622 Atlantic St 0.69mi 2/1.0 (-1) 1,260 (-4%) 2mo $110,000 $87 52
311 Clifford St 0.72mi 3/1.0 1,400 (+7%) 2mo $118,000 $84 52
641 Naples St 0.67mi 2/2.0 (-1) 1,376 (+5%) 4mo $205,000 $149 51
1330 7th St 0.49mi 3/2.0 1,118 (-15%) 2mo $165,000 $148 49
810 Craig St 0.66mi 2/2.0 (-1) 1,368 (+4%) 7mo $129,995 $95 49

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
-11.7%
Equity multiple
0.58×
Total profit
$-17,587
Equity at exit
$22,351
10-year hold
IRR
-4.3%
Equity multiple
0.73×
Total profit
$-11,249
Equity at exit
$12,961

Cash invested: $41,972 (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
8.1×

Monthly cashflow live

Estimated rent
$1,538 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$235 /mo · $2,823/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$132

Break-even live

Break-even rent $1,372
Max offer price $149,900
Occupancy floor 86%

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
$37,475
Closing costs
$4,497
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1525 S 19th St Unit B Corpus Christi, TX 3.0 2.0 1062 $2,100 $1.98 14d 1 0.21mi
1628 18th St Corpus Christi, TX 2.0 1.0 1112 $1,000 $0.90 44d 1 0.25mi
1634 14th St Corpus Christi, TX 2.0 1.5 980 $1,090 $1.11 44d 1 0.30mi
2622 Cloyde St Corpus Christi, TX 2.0 1.0 1693 $1,150 $0.68 44d 1 0.38mi
1107 14th St Corpus Christi, TX 4.0 1.5 1520 $1,300 $0.86 44d 1 0.39mi
1802 16th St Unit B Corpus Christi, TX 3.0 1.0 1575 $1,000 $0.63 44d 1 0.49mi
426 Palmero St Corpus Christi, TX 3.0 2.0 1720 $1,350 $0.78 44d 1 0.54mi
1318 6th St Corpus Christi, TX 2.0 1.0 900 $900 $1.00 14d 1 0.58mi
2402 Segrest St Corpus Christi, TX 2.0 1.0 1120 $825 $0.74 21d 1 0.59mi
2522 Cleo St Corpus Christi, TX 3.0 1.0 992 $1,350 $1.36 14d 1 0.59mi
616 16th St Unit A Corpus Christi, TX 3.0 1.0 1040 $1,050 $1.01 44d 1 0.68mi
801 S Alameda St Unit A Corpus Christi, TX 2.0 1.0 1760 $900 $0.51 44d 1 0.68mi
1722 Trenton Dr Corpus Christi, TX 4.0 2.0 1432 $2,100 $1.47 14d 1 0.71mi
826 Hancock Ave Unit 2 Corpus Christi, TX 2.0 1.0 1000 $950 $0.95 21d 1 0.72mi
813 Furman Ave Apt 1 Corpus Christi, TX 3.0 2.0 1430 $1,475 $1.03 14d 1 0.78mi
1117 Ocean Dr Unit B Corpus Christi, TX 2.0 1.0 1543 $3,000 $1.94 44d 1 0.88mi
522 Hancock Ave Unit 1-319 Corpus Christi, TX 2.0 2.0 1133 $1,625 $1.43 21d 1 0.89mi
522 Hancock Ave Corpus Christi, TX 1.0–2.0 1.0–2.0 915 $2,000 $2.18 14d 10 0.90mi
455 Louisiana Ave Corpus Christi, TX 2.0 1.0 1528 $3,000 $1.96 21d 1 0.91mi
1201 York Ave Corpus Christi, TX 3.0 1.0 888 $1,550 $1.75 21d 1 0.96mi
802 S Carancahua St Corpus Christi, TX 2.0 1.0–2.0 869 $1,770 $2.04 14d 68 0.96mi
823 S Water St Corpus Christi, TX 2.0 2.0 1243 $2,000 $1.61 14d 1 0.96mi
443 Indiana Ave Corpus Christi, TX 2.0 1.0 968 $1,650 $1.70 44d 1 1.03mi
110 Josephine St Corpus Christi, TX 3.0 2.0 1050 $2,000 $1.90 44d 1 1.14mi
200 Clemmer St Unit A Corpus Christi, TX 3.0 1.0 950 $1,199 $1.26 44d 1 1.15mi
332 Rosebud Ave Corpus Christi, TX 2.0 1.0 942 $1,150 $1.22 21d 1 1.17mi
309 Rosebud Ave Unit D Corpus Christi, TX 2.0 1.0 882 $1,100 $1.25 21d 1 1.22mi
2837 Santa Fe St Unit 2 Corpus Christi, TX 2.0 1.0 1030 $1,300 $1.26 14d 1 1.24mi
225 Watson St Corpus Christi, TX 3.0 1.0 1472 $1,295 $0.88 44d 1 1.26mi
2245 Comanche St Unit A Corpus Christi, TX 3.0 1.0 1016 $1,350 $1.33 21d 1 1.28mi
1405 Annapolis Dr Corpus Christi, TX 3.0 1.5 1502 $2,000 $1.33 14d 1 1.43mi

Listing history 23 events

  1. 2026-06-18
    days on market $149,900 Active 12 DOM
  2. 2026-06-17
    days on market $149,900 Active 11 DOM
  3. 2026-06-16
    days on market $149,900 Active 10 DOM
  4. 2026-06-15
    days on market $149,900 Active 9 DOM
  5. 2026-06-14
    days on market $149,900 Active 7 DOM
  6. 2026-06-10
    days on market $149,900 Active 4 DOM
  7. 2026-06-09
    days on market $149,900 Active 3 DOM
  8. 2026-06-08
    days on market $149,900 Active 2 DOM
  9. 2026-06-07
    days on marketlisting id $149,900 Active 1 DOM
  10. 2026-06-05
    days on market $149,900 Active 94 DOM
  11. 2026-06-03
    days on market $149,900 Active 93 DOM
  12. 2026-06-02
    days on market $149,900 Active 92 DOM
  13. 2026-06-01
    days on market $149,900 Active 91 DOM
  14. 2026-05-31
    days on market $149,900 Active 90 DOM
  15. 2026-05-30
    days on market $149,900 Active 89 DOM
  16. 2026-05-11
    price $149,900 389-char remark
    Show marketing remark (389 chars)

    Welcome to 1816 Elizabeth St! It's located in the heart of Corpus Christi, Texas and ready for a new owner. Near the bay, schools, restaurants and highway! This home was recently updated. It has 2 living areas, but one room can be used as a bedroom. Laundry room has a half bathroom and can also be used as another bedroom. Great invest home or First-time homebuyers. Refrigerator conveys.

  17. 2026-03-01
    listed $159,900 Active 389-char remark
    Show marketing remark (389 chars)

    Welcome to 1816 Elizabeth St! It's located in the heart of Corpus Christi, Texas and ready for a new owner. Near the bay, schools, restaurants and highway! This home was recently updated. It has 2 living areas, but one room can be used as a bedroom. Laundry room has a half bathroom and can also be used as another bedroom. Great invest home or First-time homebuyers. Refrigerator conveys.

  18. 2025-10-10
    soldstatus Closed 139-char remark
    Show marketing remark (139 chars)

    Investor Special. This property has a lot of potential. Located close to del mar, hospitals and crosstown. Selling AS IS, no owner finance.

  19. 2025-10-10
    soldstatus
    Show marketing remark (139 chars)

    Investor Special. This property has a lot of potential. Located close to del mar, hospitals and crosstown. Selling AS IS, no owner finance.

  20. 2025-10-03
    status Pending 139-char remark
    Show marketing remark (139 chars)

    Investor Special. This property has a lot of potential. Located close to del mar, hospitals and crosstown. Selling AS IS, no owner finance.

  21. 2025-09-29
    price $69,999 139-char remark
    Show marketing remark (139 chars)

    Investor Special. This property has a lot of potential. Located close to del mar, hospitals and crosstown. Selling AS IS, no owner finance.

  22. 2025-08-19
    price $79,999 139-char remark
    Show marketing remark (139 chars)

    Investor Special. This property has a lot of potential. Located close to del mar, hospitals and crosstown. Selling AS IS, no owner finance.

  23. 2025-07-31
    listed $89,999 Active 139-char remark
    Show marketing remark (139 chars)

    Investor Special. This property has a lot of potential. Located close to del mar, hospitals and crosstown. Selling AS IS, no owner finance.

ⓘ 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
$2,823 · $235/mo
Projected year-2 tax
$2,823 · $235/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 · 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
$18,462
− Mortgage interest
−$8,397
− Property taxes
−$2,823
− Insurance
−$750
− Repairs & maintenance
−$1,477
− Management
−$1,477
− Depreciation
−$4,361
Taxable loss
−$822
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$197
After-tax cash flow
$1,776/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

+66.6% since first listed
8 events — show timeline
  • 2026-05-11 Price Changed $149,900 CBMLS
  • 2026-03-01 Listed $159,900 CBMLS
  • 2025-10-10 Sold (Public Records) Public Records
  • 2025-10-10 Sold (MLS) CBMLS
  • 2025-10-03 Pending CBMLS
  • 2025-09-29 Price Changed $69,999 CBMLS
  • 2025-08-19 Price Changed $79,999 CBMLS
  • 2025-07-31 Listed $89,999 CBMLS

Property tax history

+5.8%/yr

Latest (2025): $2,823 · +18.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…