CashFlowRE
Sign in Sign up
2695 Avenue I
C- Composite 52.67
Why this score? — see what drove the C- 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 +19.0/30.0
  • ARV discount +12.4/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.5/10.0
  • 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

$139,900

2695 Avenue I · Ingleside, TX 78362
3 bd · 1.0 ba · 864 sqft · SingleFamily public records · 12 Days on market
Built 1958 8,400 sqft lot $162/sqft · 11% below area Est $157k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

AMAZING 3 BEDROOM 1 BATH, HUGE LOT! THIS HOME IS SUCH A DOLLHOUSE, PLUS THERE IS A LARGE (SIZE OF A TINY HOME ) STORAGE IN THE BACK. PRICED TO SELL. SELLER HAS DONE SOME PAINTING AND ADDED NEW CABINETS AND COUNTER TOP IN THE KITCHEN.

Key facts

  • Recent water heater
  • Storage
  • Laundry room

Tags

LAUNDRY ROOMSTORAGELARGE YARDRECENT PLUMBINGRECENT WATER HEATER

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 $140k.

Deal economics

  • At list price, monthly cash flow is $146 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Cap rate 7.5% 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 leasing fast (median 14d on market — plan ~1-2 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 $967 of loan paydown is wiped out by about $4k 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

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 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: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $139,900

Questions for the listing agent

  1. Built in 1958 — 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. 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?
  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
1.05%
Cap rate
7.55%
Cash-on-cash
4.49%
DSCR
1.20
GRM
7.9

CMA / ARV

ARV (median comp)
$157,162
List price
$139,900
Delta
-10.98%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2325 2nd St 0.14mi 2/2.0 (-1) 888 (+3%) 22mo $179,000 $202 61
2747 Avenue K 0.16mi 2/1.0 (-1) 924 (+7%) 21mo $164,900 $178 58
2704 Avenue F 0.16mi 3/1.0 962 (+11%) 20mo $62,500 $65 57
2556 Avenue B 0.47mi 3/1.0 904 (+5%) 23mo $157,000 $174 52
2571 First St 0.43mi 2/1.0 (-1) 968 (+12%) 6mo $169,900 $176 50
2553 Avenue C 0.44mi 2/2.0 (-1) 968 (+12%) 10mo $199,000 $206 42
3007 Sunset Dr 0.71mi 3/1.5 960 (+11%) 10mo $132,500 $138 38

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

5-year hold
IRR
-12.9%
Equity multiple
0.55×
Total profit
$-17,601
Equity at exit
$20,860
10-year hold
IRR
-9.6%
Equity multiple
0.50×
Total profit
$-19,765
Equity at exit
$12,096

Cash invested: $39,172 (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 78362

Home prices YoY
-21.7%
Rents YoY
-11.8%
Active inventory
146
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,471 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$224 /mo · $2,686/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$146

Break-even live

Break-even rent $1,286
Max offer price $139,900
Occupancy floor 85%

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
$34,975
Closing costs
$4,197
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2850 Avenue J Ingleside, TX 1.0–2.0 1.0–2.0 917 $1,495 $1.63 13d 9 0.29mi
2706 State Highway 361 Ingleside, TX 1.0–3.0 1.0–2.0 884 $1,705 $1.93 13d 9 0.91mi
2114 Zephyr Cir Unit A Ingleside, TX 2.0 1.0 900 $1,150 $1.28 43d 1 0.97mi
2100 Breezeway Cir Unit 20 Ingleside, TX 2.0 1.5 1050 $1,150 $1.10 43d 1 1.02mi
2109 Breezeway Cir Ingleside, TX 2.0 1.0 700 $1,100 $1.57 13d 1 1.03mi

Listing history 34 events

  1. 2026-06-14
    days on market $139,900 Active 12 DOM
  2. 2026-06-10
    days on market $139,900 Active 9 DOM
  3. 2026-06-09
    days on market $139,900 Active 8 DOM
  4. 2026-06-08
    days on market $139,900 Active 7 DOM
  5. 2026-06-07
    days on market $139,900 Active 6 DOM
  6. 2026-06-03
    days on market $139,900 Active 2 DOM
  7. 2026-06-02
    days on marketlisting id $139,900 Active 1 DOM
  8. 2026-05-31
    days on market $139,900 Active 99 DOM
  9. 2026-05-30
    days on market $139,900 Active 98 DOM
  10. 2026-03-06
    listed $139,900 Active 234-char remark
    Show marketing remark (234 chars)

    AMAZING 3 BEDROOM 1 BATH, HUGE LOT! THIS HOME IS SUCH A DOLLHOUSE, PLUS THERE IS A LARGE (SIZE OF A TINY HOME ) STORAGE IN THE BACK. PRICED TO SELL. SELLER HAS DONE SOME PAINTING AND ADDED NEW CABINETS AND COUNTER TOP IN THE KITCHEN.

  11. 2026-03-06
    price $139,900 234-char remark
    Show marketing remark (234 chars)

    AMAZING 3 BEDROOM 1 BATH, HUGE LOT! THIS HOME IS SUCH A DOLLHOUSE, PLUS THERE IS A LARGE (SIZE OF A TINY HOME ) STORAGE IN THE BACK. PRICED TO SELL. SELLER HAS DONE SOME PAINTING AND ADDED NEW CABINETS AND COUNTER TOP IN THE KITCHEN.

  12. 2026-03-03
    historical 234-char remark
    Show marketing remark (234 chars)

    AMAZING 3 BEDROOM 1 BATH, HUGE LOT! THIS HOME IS SUCH A DOLLHOUSE, PLUS THERE IS A LARGE (SIZE OF A TINY HOME ) STORAGE IN THE BACK. PRICED TO SELL. SELLER HAS DONE SOME PAINTING AND ADDED NEW CABINETS AND COUNTER TOP IN THE KITCHEN.

  13. 2026-03-03
    status Pending 234-char remark
    Show marketing remark (234 chars)

    AMAZING 3 BEDROOM 1 BATH, HUGE LOT! THIS HOME IS SUCH A DOLLHOUSE, PLUS THERE IS A LARGE (SIZE OF A TINY HOME ) STORAGE IN THE BACK. PRICED TO SELL. SELLER HAS DONE SOME PAINTING AND ADDED NEW CABINETS AND COUNTER TOP IN THE KITCHEN.

  14. 2026-02-28
    historical 234-char remark
    Show marketing remark (234 chars)

    AMAZING 3 BEDROOM 1 BATH, HUGE LOT! THIS HOME IS SUCH A DOLLHOUSE, PLUS THERE IS A LARGE (SIZE OF A TINY HOME ) STORAGE IN THE BACK. PRICED TO SELL. SELLER HAS DONE SOME PAINTING AND ADDED NEW CABINETS AND COUNTER TOP IN THE KITCHEN.

  15. 2026-02-16
    listed $135,900 Active 234-char remark
    Show marketing remark (234 chars)

    AMAZING 3 BEDROOM 1 BATH, HUGE LOT! THIS HOME IS SUCH A DOLLHOUSE, PLUS THERE IS A LARGE (SIZE OF A TINY HOME ) STORAGE IN THE BACK. PRICED TO SELL. SELLER HAS DONE SOME PAINTING AND ADDED NEW CABINETS AND COUNTER TOP IN THE KITCHEN.

  16. 2025-06-02
    listed $135,500 Active
  17. 2020-04-01
    historical
  18. 2020-03-27
    soldstatus Closed
  19. 2020-03-25
    soldstatus
  20. 2020-03-01
    listed $89,000 Active
  21. 2019-12-29
    historical
  22. 2019-12-03
    status Active
  23. 2019-11-18
    historical
  24. 2019-10-23
    price $93,000
  25. 2019-10-11
    status Active
  26. 2019-10-05
    historical Option Period
  27. 2019-09-18
    price $89,900
  28. 2019-09-01
    price $99,900
  29. 2019-08-17
    listed $102,500 Active
  30. 2014-12-22
    soldstatus
  31. 2014-12-18
    soldstatus
  32. 2014-05-29
    listed $69,900
  33. 2010-12-20
    listed $68,000
  34. 1991-01-08
    soldstatus

ⓘ 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
$2,686 · $224/mo
Projected year-2 tax
$2,686 · $224/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 6/10 Major FEMA zone X (unshaded) · 67% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 28 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
$17,654
− Mortgage interest
−$7,837
− Property taxes
−$2,686
− Insurance
−$700
− Repairs & maintenance
−$1,412
− Management
−$1,412
− Depreciation
−$4,070
Taxable loss
−$462
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$111
After-tax cash flow
$1,868/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

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

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
34.0% rent · 66.0% 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

Price history

+105.7% since first listed
25 events — show timeline
  • 2026-03-06 Listed $139,900 CBMLS
  • 2026-03-06 Price Changed $139,900 CBMLS
  • 2026-03-03 Delisted CBMLS
  • 2026-03-03 Pending CBMLS
  • 2026-02-28 Delisted CBMLS
  • 2026-02-16 Listed $135,900 CBMLS
  • 2025-06-02 Listed $135,500 CBMLS
  • 2020-04-01 Delisted CBMLS
  • 2020-03-27 Sold (MLS) CBMLS
  • 2020-03-25 Sold (Public Records) Public Records
  • 2020-03-01 Listed $89,000 CBMLS
  • 2019-12-29 Delisted CBMLS
  • 2019-12-03 Relisted CBMLS
  • 2019-11-18 Delisted CBMLS
  • 2019-10-23 Price Changed $93,000 CBMLS
  • 2019-10-11 Relisted CBMLS
  • 2019-10-05 Contingent CBMLS
  • 2019-09-18 Price Changed $89,900 CBMLS
  • 2019-09-01 Price Changed $99,900 CBMLS
  • 2019-08-17 Listed $102,500 CBMLS
  • 2014-12-22 Sold (Public Records) Public Records
  • 2014-12-18 Sold (MLS) CBMLS
  • 2014-05-29 Listed $69,900 CBMLS
  • 2010-12-20 Listed $68,000 CBMLS
  • 1991-01-08 Sold (Public Records) Public Records

Property tax history

+10.7%/yr

Latest (2025): $2,686 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…