2426 Avenue C · Ingleside, TX
Flood risk 4/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.21%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 10/10 · Severe
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 29 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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 +26.3/30.0
- ARV discount +15.0/15.0
- DSCR +8.9/10.0
- 1% rule +7.7/10.0
- Schools +3.6/10.0
- Livability +3.6/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
- Rent growth +0.0/5.0
$109,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Discover an inviting 3-bedroom, 1-bath home located in Ingleside, Texas—full of potential and ready for your vision. This cozy cottage offers a comfortable layout with welcoming living spaces and an easy flow throughout. Whether you’re a first-time buyer, investor, or someone looking for a project, this property is an excellent opportunity. Sitting on a generous lot with room to enhance outdoor living, the home provides a great space for updates and personal touches. Just minutes from local schools, parks, and Ingleside’s conveniences, this charming home is ready for its new owner! A great chance to create something truly special!
Key facts
- Generous lot
- Local schools
- Parks
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $110k.
Deal economics
- At list price, monthly cash flow is $285 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $110k).
- Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
- Cap rate 9.4% vs local median 3.4% in Ingleside — 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 71/100 on livability (#323 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: schools D+, crime F, amenities F.
- Ingleside ISD (town): math 39% / reading 44% proficiency, ranked #319 of 826 in TX (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents falling (-11.8%/yr); 146 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 344 units permitted in San Patricio County in 2024 (0 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
- San Patricio County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 195 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 195 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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?
- 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.
- 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.
- 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
- 1.27% ✓
- Cap rate
- 9.41%
- Cash-on-cash
- 11.12%
- DSCR
- 1.49
- GRM
- 6.5
CMA / ARV
- ARV (median comp)
- $151,383
- List price
- $109,900
- Delta
- -27.40%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2548 Avenue F | 0.28mi | 2/1.0 (-1) | 728 (-12%) | 1mo | $135,000 | $185 | 62 |
| 2556 Avenue B | 0.24mi | 3/1.0 | 904 (+10%) | 23mo | $157,000 | $174 | 54 |
| 2325 2nd St | 0.70mi | 2/2.0 (-1) | 888 (+8%) | 22mo | $179,000 | $202 | 27 |
| 2747 Avenue K | 0.74mi | 2/1.0 (-1) | 924 (+12%) | 21mo | $164,900 | $178 | 23 |
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 · 0.0% rent growth · sell at horizon
- IRR
- -3.3%
- Equity multiple
- 0.88×
- Total profit
- $-3,684
- Equity at exit
- $16,386
- IRR
- 2.4%
- Equity multiple
- 1.15×
- Total profit
- $4,581
- Equity at exit
- $9,502
Cash invested: $30,772 (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
ZIP-level market 78362
- Home prices YoY
- -21.7%
- Rents YoY
- -11.8%
- Active inventory
- 146
- Price-to-rent
- 6.5×
Monthly cashflow live
- Estimated rent
- $1,398 high interval (Pro) →
- Mortgage (P&I)
- −$576
- Tax from tax record
- −$197 /mo · $2,369/yr
- Insurance
- −$46
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$294
- Net cashflow
- $285
Break-even live
Sensitivity live
| Price | -10% $347 | -5% $316 | +0% $285 | +5% $254 | +10% $223 |
|---|---|---|---|---|---|
| Rent | -10% $175 | -5% $230 | +0% $285 | +5% $340 | +10% $396 |
| Rate | -1.0pp $341 | -0.5pp $313 | base $285 | +0.5pp $257 | +1.0pp $228 |
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
- $27,475
- Closing costs
- $3,297
- 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 5 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2114 Zephyr Cir Unit A Ingleside, TX | 2.0 | 1.0 | 900 | $1,150 | $1.28 | 45d | 1 | 0.68mi |
| 2109 Breezeway Cir Ingleside, TX | 2.0 | 1.0 | 700 | $1,100 | $1.57 | 15d | 1 | 0.69mi |
| 2100 Breezeway Cir Unit 20 Ingleside, TX | 2.0 | 1.5 | 1050 | $1,150 | $1.10 | 45d | 1 | 0.71mi |
| 2850 Avenue J Ingleside, TX | 1.0–2.0 | 1.0–2.0 | 917 | $1,495 | $1.63 | 15d | 9 | 0.87mi |
| 2706 State Highway 361 Ingleside, TX | 1.0–3.0 | 1.0–2.0 | 884 | $1,705 | $1.93 | 15d | 9 | 1.08mi |
Listing history 16 events
-
2026-06-18days on market $109,900 Active 195 DOM
-
2026-06-17days on market $109,900 Active 194 DOM
-
2026-06-16days on market $109,900 Active 193 DOM
-
2026-06-15days on market $109,900 Active 192 DOM
-
2026-06-14days on market $109,900 Active 190 DOM
-
2026-06-10days on market $109,900 Active 187 DOM
-
2026-06-09days on market $109,900 Active 186 DOM
-
2026-06-08days on market $109,900 Active 185 DOM
-
2026-06-07days on market $109,900 Active 184 DOM
-
2026-06-03days on market $109,900 Active 180 DOM
-
2026-06-02days on market $109,900 Active 179 DOM
-
2026-06-01days on market $109,900 Active 178 DOM
-
2026-05-31days on market $109,900 Active 177 DOM
-
2026-05-30days on market $109,900 Active 176 DOM
-
2025-12-05$109,900 Active 656-char remark
Show marketing remark (656 chars)
Discover an inviting 3-bedroom, 1-bath home located in Ingleside, Texas—full of potential and ready for your vision. This cozy cottage offers a comfortable layout with welcoming living spaces and an easy flow throughout. Whether you’re a first-time buyer, investor, or someone looking for a project, this property is an excellent opportunity. Sitting on a generous lot with room to enhance outdoor living, the home provides a great space for updates and personal touches. Just minutes from local schools, parks, and Ingleside’s conveniences, this charming home is ready for its new owner! A great chance to create something truly special!
-
2002-08-20soldstatus
ⓘ 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
- $2,369 · $197/mo
- Projected year-2 tax
- $2,369 · $197/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 4/10 Moderate
- Heat 10/10 Extreme 7 d/yr ≥106°F today · 29 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
- $16,781
- − Mortgage interest
- −$6,156
- − Property taxes
- −$2,369
- − Insurance
- −$550
- − Repairs & maintenance
- −$1,342
- − Management
- −$1,342
- − Depreciation
- −$3,197
- Taxable income
- $1,824
- Est. tax owed @ 24.0%
- −$438
- After-tax cash flow
- $2,985/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
- Ingleside ISD
- NCES district ID
- 4824180
- Math proficiency
- 39% ▼ -9.00%
- Reading proficiency
- 44% ▲ 1.00%
- Median HH income
- $57,908
- Composite
- 36.48/100
- National rank
- #4659
- State rank
- #319 of 826 in TX
Livability — Ingleside
- Score
- 71/100
- State rank
- #323
- US rank
- #7128
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Ingleside, TX
- County
- San Patricio County · 31,224 people
- City population
- 10,816
- Metro
- Corpus Christi, TX
- Population (ZIP)
- 10,816
- Household income
- $71,058
- Rent vs Own
- Severe rent burden
- 226.0
Population outlook (San Patricio County) Hauer SSP2
- Today (2025)
- 75,538 people
- By 2030
- 79,575 · +5.3%
- By 2040
- 87,670 · +16.1%
- By 2050
- 96,107 · +27.2%
- By 2075
- 117,984 · +56.2%
- By 2100
- 130,010 · +72.1%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.56)
- Race & ethnicity
- White 52% Hispanic / Latino 42% Two or more races 19% Black 2%
- Hispanic origin (detail)
- Mexican 39% Cuban 2%
- Common ancestry
- Slovak 1% Portuguese 1% Romanian 1%
- Foreign-born
- 8% · Canada
- Languages at home
- 78% English-only · Spanish 20%
Political lean MEDSL · San Patricio
- 2024 margin
- Solid R (+36.4) · D 31.4% · R 67.8%
- 2008→2024 swing
- -19.8pp toward R · 2008: -16.6pp · 2024: -36.4pp
- All cycles
- 2024: R+36.4 2020: R+29.1 2016: R+24.1 2012: R+20.6 2008: R+16.6
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -54.88%
- Current HPI
- 197.9261
- Rent YoY
- ▼ -11.80%
- Metro
- Corpus Christi, TX
- State GDP YoY
- ▲ 3.95%
- F500 in state
- 110
Industry mix (Fortune 500 HQ in TX)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
2 events — show timeline
- 2025-12-05 Listed $109,900 CBMLS
- 2002-08-20 Sold (Public Records) — Public Records
Property tax history
+6.9%/yrLatest (2025): $2,369 · +15.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…