CashFlowRE
Sign in Sign up
4002 Macarthur St
B Composite 72.53
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 +25.1/30.0
  • ARV discount +12.8/15.0
  • DSCR +8.2/10.0
  • 1% rule +7.5/10.0
  • Appreciation +7.2/10.0
  • Livability +3.9/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$146,000

4002 Macarthur St · Corpus Christi, TX 78416
4 bd · 2.0 ba · 1,907 sqft · SingleFamily public records · 45 Days on market
Built 1968 7,701 sqft lot $77/sqft · 12% below area Est $166k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Located at 4002 Mac Arthur in Corpus Christi, this property is a prime opportunity for investors or buyers looking to create something special. Situated in an established neighborhood with convenient access to major roads, shopping, and schools, the location is a standout feature. With the right vision and updates, this home has strong potential to be transformed into a great residence or investment property. Don’t miss this chance, schedule your private showing today!

Key facts

  • 7,701 sq ft lot
  • Parking
  • Built 1968

Property features AI

Finance

  • HOA & community: Short-term rentals allowed

Exterior

  • Parking: Carport; Concrete parking; Rear/side/off-street parking; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Two-story house; Shingle roof; Brick and wood siding exterior; Built on slab foundation
  • Construction: Brick construction; Wood siding; Shingle roof; Slab foundation; Two stories
  • Exterior features: Chain link fencing; No additional exterior features listed; Subdivided lot

Interior

  • Kitchen: Gas oven; Gas range; Range hood
  • Flooring: Carpet; Laminate
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Electric heating; Window unit heating available; Central air conditioning; Window unit air conditioning available
  • Interior features: Open floorplan; No additional interior features listed
  • Laundry & utility: Washer hookup; 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 4-bed/2.0-bath single-family listed at $146k.

Deal economics

  • At list price, monthly cash flow is $-104 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $128k (12.6% below list).
  • Meets the 1% rule at list price ($2k rent vs $146k).
  • Recommended offer: $128k (12.6% below list) — sets the bar for cash-flow.
  • Cap rate 8.9% 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: 44 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 64% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,397 units permitted in Nueces County in 2024 (47 in 5+ unit buildings).
  • At $1,824/mo this rent would consume 51% of the median local household income ($43k/yr) (locally 386% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $7k of equity ($1k loan paydown + $6k appreciation (4.4% local appreciation)).
  • Nueces County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 5, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($142k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $50k; list at $146k implies a 192% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $127,600 (12.6% 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. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.25%
Cap rate
8.94%
Cash-on-cash
9.46%
DSCR
1.42
GRM
6.7

CMA / ARV

ARV (median comp)
$165,520
List price
$146,000
Delta
-11.79%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1806 Loritte Dr 0.10mi 3/2.0 (-1) 1,946 (+2%) 15mo $179,900 $92 75
1826 Yale St 0.17mi 4/2.0 1,805 (-5%) 12mo $65,000 $36 74
1826 Horne Rd 0.13mi 3/2.0 (-1) 1,844 (-3%) 13mo $185,900 $101 73
1705 Sherman St 0.25mi 3/2.5 (-1) 1,976 (+4%) 9mo $189,000 $96 68
1609 Sherman St 0.30mi 5/2.5 (+1) 1,874 (-2%) 14mo $181,600 $97 64
1730 Harvard St 0.31mi 5/3.5 (+1) 2,069 (+8%) 2mo $150,000 $72 59
1914 Tarlton St 0.73mi 4/2.0 1,708 (-10%) 2mo $179,000 $105 47
1805 Sherman St 0.22mi 5/2.0 (+1) 1,680 (-12%) 22mo $168,000 $100 47
2737 Tarlton St 0.73mi 4/2.0 1,719 (-10%) 17mo $136,900 $80 36
3253 Sarita St 0.42mi 4/3.0 1,620 (-15%) 21mo $150,000 $93 34

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

4.38% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
8.8%
Equity multiple
1.54×
Total profit
$22,247
Equity at exit
$77,282
10-year hold
IRR
10.8%
Equity multiple
2.87×
Total profit
$76,304
Equity at exit
$129,073

Cash invested: $40,880 (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 78416

Home prices YoY
3.2%
Active inventory
44
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,824 high interval (Pro) →
Mortgage (P&I)
$766
Tax from tax record
$292 /mo · $3,507/yr
Insurance
$61
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$383
Net cashflow
$-104

Break-even live

Break-even rent $1,956
Max offer price $127,600
Occupancy floor

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
$36,500
Closing costs
$4,380
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1837 Horne Rd Corpus Christi, TX 3.0 2.0 1226 $1,800 $1.47 43d 1 0.18mi
2041 Harvard St Corpus Christi, TX 3.0 2.0 1230 $1,400 $1.14 13d 1 0.49mi
1618 Birch Pl Corpus Christi, TX 3.0 1.0 1558 $1,500 $0.96 13d 1 0.91mi
1722 Trenton Dr Corpus Christi, TX 4.0 2.0 1432 $2,100 $1.47 13d 1 1.01mi
225 Watson St Corpus Christi, TX 3.0 1.0 1472 $1,295 $0.88 43d 1 1.06mi
1446 Annapolis Dr Corpus Christi, TX 3.0 2.0 1500 $1,700 $1.13 43d 1 1.35mi
1405 Annapolis Dr Corpus Christi, TX 3.0 1.5 1502 $2,000 $1.33 13d 1 1.36mi
1070 Golden Gate Cir Corpus Christi, TX 3.0 2.0 1644 $1,700 $1.03 44d 1 1.38mi
4005 Green Grove Dr Corpus Christi, TX 3.0 2.0 1406 $1,695 $1.21 43d 1 1.39mi
1522 Cambridge Dr Corpus Christi, TX 3.0 1.5 1278 $1,600 $1.25 43d 1 1.39mi
4241 Green Grove Dr Corpus Christi, TX 3.0 2.0 1345 $1,700 $1.26 43d 1 1.41mi

Listing history 17 events

  1. 2026-06-18
    days on market $146,000 Active 45 DOM
  2. 2026-06-17
    days on market $146,000 Active 44 DOM
  3. 2026-06-16
    days on market $146,000 Active 43 DOM
  4. 2026-06-15
    days on market $146,000 Active 42 DOM
  5. 2026-06-14
    days on market $146,000 Active 40 DOM
  6. 2026-06-10
    days on market $146,000 Active 37 DOM
  7. 2026-06-09
    days on market $146,000 Active 36 DOM
  8. 2026-06-08
    days on market $146,000 Active 35 DOM
  9. 2026-06-07
    days on market $146,000 Active 34 DOM
  10. 2026-06-05
    days on market $146,000 Active 31 DOM
  11. 2026-06-03
    days on market $146,000 Active 30 DOM
  12. 2026-06-02
    days on market $146,000 Active 29 DOM
  13. 2026-06-01
    days on market $146,000 Active 28 DOM
  14. 2026-05-31
    days on market $146,000 Active 27 DOM
  15. 2026-05-30
    days on market $146,000 Active 26 DOM
  16. 2026-05-01
    listed $146,000 Active 479-char remark
  17. 1989-11-27
    soldstatus $50,000

ⓘ 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
$3,507 · $292/mo
Projected year-2 tax
$3,507 · $292/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 AE · 21% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 23 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
$21,890
− Mortgage interest
−$8,178
− Property taxes
−$3,507
− Insurance
−$5,848
− Repairs & maintenance
−$1,751
− Management
−$1,751
− Depreciation
−$4,247
Taxable loss
−$3,393
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$814
After-tax cash flow
$-436/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)
12,480
Household income
$43,198
Rent vs Own
36.8% rent · 63.2% own
Severe rent burden
386.0

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
Predominantly Hispanic (79%)
Race & ethnicity
Hispanic / Latino 79% Two or more races 38% Black 16% White 4%
Hispanic origin (detail)
Mexican 72%
Foreign-born
12% · Canada
Languages at home
50% English-only · Spanish 49%

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
▲ 4.38%
Current HPI
139.6557
Rent YoY
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

+192.0% since first listed
2 events — show timeline
  • 2026-05-01 Listed $146,000 CBMLS
  • 1989-11-27 Sold (Public Records) $50,000 Public Records

Property tax history

+2.7%/yr

Latest (2025): $3,507 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…