CashFlowRE
Sign in Sign up
5330 Crossridge Dr
C- Composite 52.08
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 +15.8/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.8/10.0
  • DSCR +4.9/10.0
  • Livability +3.9/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.4/5.0
  • Appreciation +0.0/10.0

$164,950

5330 Crossridge Dr · Corpus Christi, TX 78413
3 bd · 2.0 ba · 1,490 sqft · SingleFamily public records · 183 Days on market
Built 1982 5,998 sqft lot $111/sqft · 25% below area Est $219k · 25% under

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

Listing remarks MLS

Step inside this solid 3 bedroom, 2 bathroom brick home offering over 1,400 square feet of comfortable living space. The split-bedroom layout gives everyone their own corner of the house, while the open main areas keep things feeling connected. The large backyard is a great blank canvas for weekend projects, outdoor living, or future additions. This home is waiting for it to make it yours. Come take a look and see the potential for yourself.

Key facts

  • Split-bedroom layout
  • Large backyard
  • 5,998 sq ft lot

Tags

SPLIT-BEDROOM LAYOUTLARGE BACKYARD

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/2.0-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $74 ($893/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $145k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% 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 falling (-4.5%/yr); 228 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 1,397 units permitted in Nueces County in 2024 (47 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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

  • It's been on market 183 days — a 12% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 29y ago; this cycle's ask has dropped $30k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $83k; list at $165k implies a 99% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price.
  • 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 $145,156 (12.0% below list)

Questions for the listing agent

  1. It's been on market 183 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  7. 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.
  8. 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
1.08%
Cap rate
6.83%
Cash-on-cash
1.93%
DSCR
1.09
GRM
7.7

CMA / ARV

ARV (median comp)
$219,445
List price
$164,950
Delta
-24.83%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5333 Woodgate Dr 0.09mi 3/2.0 1,471 (-1%) 3mo $225,000 $153 91
5302 Woodgate Dr 0.11mi 3/2.0 1,480 (-1%) 5mo $225,000 $152 90
5301 Northgate Cir 0.14mi 3/2.0 1,455 (-2%) 3mo $192,500 $132 88
5310 Gateridge Dr 0.06mi 3/2.0 1,377 (-8%) 0mo $199,900 $145 84
6702 Cottonwood St 0.34mi 2/2.0 (-1) 1,451 (-3%) 2mo $268,500 $185 73
6702 Northgate Dr 0.26mi 3/2.0 1,619 (+9%) 1mo $125,000 $77 73
5222 Inverness Dr 0.24mi 3/2.0 1,668 (+12%) 1mo $250,000 $150 68
4961 Shadowbend Dr 0.35mi 3/2.0 1,626 (+9%) 4mo $155,000 $95 65
7125 Althea Ct 0.47mi 2/2.0 (-1) 1,367 (-8%) 4mo $235,000 $172 56
7010 Powderhorn Ct 0.74mi 3/2.0 1,397 (-6%) 2mo $250,000 $179 54
4769 Sierra Blanca Blvd 0.74mi 3/2.0 1,395 (-6%) 2mo $274,900 $197 53
7222 Elwood Ct 0.74mi 3/2.0 1,284 (-14%) 2mo $249,900 $195 40

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
-17.1%
Equity multiple
0.41×
Total profit
$-27,078
Equity at exit
$24,595
10-year hold
IRR
-17.4%
Equity multiple
0.20×
Total profit
$-37,115
Equity at exit
$14,262

Cash invested: $46,186 (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 78413

Rents YoY
-4.5%
Active inventory
228
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,788 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$404 /mo · $4,848/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$375
Net cashflow
$74

Break-even live

Break-even rent $1,693
Max offer price $164,950
Occupancy floor 91%

Sensitivity live

Price -10% $168 -5% $121 +0% $74 +5% $28 +10% $-19
Rent -10% $-67 -5% $4 +0% $74 +5% $145 +10% $216
Rate -1.0pp $158 -0.5pp $116 base $74 +0.5pp $32 +1.0pp $-12

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
$41,238
Closing costs
$4,948
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6741 Heavens Gate Dr Corpus Christi, TX 3.0 2.0 1831 $2,075 $1.13 14d 1 0.16mi
7221 S Staples St Corpus Christi, TX 1.0–3.0 1.0–2.0 940 $1,849 $1.97 22d 62 0.42mi
5633 Timbergate Dr Corpus Christi, TX 2.0–3.0 2.0 1293 $2,354 $1.82 14d 18 0.44mi
6635 S Staples St Corpus Christi, TX 1.0–2.0 1.0–2.0 788 $1,546 $1.96 14d 42 0.48mi
5702 Timbergate Dr Corpus Christi, TX 3.0 1.0–2.0 962 $2,205 $2.29 14d 24 0.56mi
7253 Yaupon Dr Corpus Christi, TX 3.0 2.0 1750 $1,950 $1.11 14d 1 0.62mi
4817 Fern Forest Cir Corpus Christi, TX 3.0 2.0 1611 $1,650 $1.02 14d 1 0.63mi
4818 Elm Hurst Ln Corpus Christi, TX 3.0 2.0 1748 $1,700 $0.97 14d 1 0.65mi
4805 Shadowbend Dr Unit A Corpus Christi, TX 2.0 1.0 1098 $1,350 $1.23 22d 1 0.66mi
4805 Shadowbend Dr Corpus Christi, TX 2.0 1.0 1098 $1,350 $1.23 45d 1 0.66mi
5133 Middlecoff Cir Unit B Corpus Christi, TX 3.0 2.5 1360 $1,650 $1.21 45d 1 0.67mi
6730 Everhart Rd Corpus Christi, TX 2.0 1.0–2.0 760 $1,000 $1.32 14d 3 0.68mi
4820 Delwood St Corpus Christi, TX 2.0 1.5 1033 $1,500 $1.45 22d 1 0.70mi
5001 Middlecoff Cir Apt 1A Corpus Christi, TX 2.0 1.5 1000 $1,300 $1.30 45d 1 0.71mi
7225 Owen Ct Unit C Corpus Christi, TX 2.0 1.5 1010 $1,175 $1.16 14d 1 0.71mi
7201 Kress Cir Unit F1 Corpus Christi, TX 2.0 2.0 1125 $1,400 $1.24 22d 1 0.73mi
4802 Delwood St #5 Corpus Christi, TX 2.0 1.5 1065 $1,450 $1.36 14d 1 0.76mi
5902 Sutherland Dr Corpus Christi, TX 4.0 2.0 1828 $2,300 $1.26 14d 1 0.76mi
5829 Sutherland Dr Corpus Christi, TX 3.0 2.0 1649 $1,995 $1.21 45d 1 0.77mi
7033 Arapahoe St Corpus Christi, TX 3.0 2.0 1533 $1,950 $1.27 14d 1 0.79mi
5430 Saratoga Blvd Corpus Christi, TX 1.0–3.0 1.0–2.5 1050 $1,764 $1.68 45d 45 0.80mi
6013 Tapestry Dr Corpus Christi, TX 4.0 2.0 1799 $2,200 $1.22 45d 1 0.82mi
6533 Patti Corpus Christi, TX 1.0–2.0 1.0–2.0 858 $1,850 $2.15 14d 5 0.82mi
5925 Bishops Mill Dr Corpus Christi, TX 3.0 2.0 1785 $2,250 $1.26 45d 1 0.82mi
6010 Stetson Cir Corpus Christi, TX 3.0 2.0 1602 $1,925 $1.20 14d 1 0.87mi
7513 Bon Soir Corpus Christi, TX 3.0 2.0 1820 $2,500 $1.37 14d 1 0.87mi
6602 Everhart Rd Corpus Christi, TX 1.0–2.0 1.0–2.0 780 $1,284 $1.65 14d 100 0.88mi
7022 Boardwalk Ave Corpus Christi, TX 4.0 2.0 1740 $2,395 $1.38 14d 1 0.89mi
7609 Cold Springs Dr Corpus Christi, TX 3.0 2.0 1703 $2,000 $1.17 14d 1 0.91mi
6701 Everhart Rd Corpus Christi, TX 1.0–2.0 1.0–2.0 691 $1,117 $1.62 14d 37 0.92mi
7621 Cold Springs Dr Corpus Christi, TX 3.0 2.0 1582 $2,100 $1.33 45d 1 0.94mi
7658 Clearbrook Dr Corpus Christi, TX 3.0 2.0 1725 $2,195 $1.27 14d 1 0.99mi
3818 Kitty Ln Corpus Christi, TX 4.0 2.0 1808 $2,225 $1.23 14d 1 1.02mi
6145 Ortiz Dr Corpus Christi, TX 3.0 2.0 1376 $1,950 $1.42 22d 1 1.13mi
3701 Cimarron Blvd Corpus Christi, TX 1.0–3.0 1.0–2.0 992 $1,734 $1.75 14d 19 1.23mi
6905 Aaron Dr Corpus Christi, TX 4.0 2.0 1550 $2,100 $1.35 14d 1 1.35mi
6225 Saratoga Blvd Corpus Christi, TX 1.0–3.0 1.0–2.0 962 $1,969 $2.05 14d 27 1.37mi
6225 Saratoga Blvd Corpus Christi, TX 1.0–3.0 1.0–2.0 962 $1,969 $2.05 22d 27 1.38mi
3406 Angelina St Corpus Christi, TX 3.0 2.0 1577 $2,495 $1.58 14d 1 1.39mi
6501 Lipes Blvd Unit 311 Corpus Christi, TX 3.0 2.0 1360 $1,500 $1.10 45d 1 1.42mi

Listing history 28 events

  1. 2026-06-21
    days on market $164,950 Active 183 DOM
  2. 2026-06-18
    days on market $164,950 Active 180 DOM
  3. 2026-06-17
    days on market $164,950 Active 179 DOM
  4. 2026-06-16
    days on market $164,950 Active 178 DOM
  5. 2026-06-15
    pricedays on market $164,950 Active 177 DOM
  6. 2026-06-14
    days on market $174,950 Active 175 DOM
  7. 2026-06-10
    days on market $174,950 Active 172 DOM
  8. 2026-06-09
    days on market $174,950 Active 171 DOM
  9. 2026-06-08
    days on market $174,950 Active 170 DOM
  10. 2026-06-07
    days on market $174,950 Active 169 DOM
  11. 2026-06-05
    days on market $174,950 Active 166 DOM
  12. 2026-06-03
    days on market $174,950 Active 165 DOM
  13. 2026-06-02
    days on market $174,950 Active 164 DOM
  14. 2026-06-01
    days on market $174,950 Active 163 DOM
  15. 2026-05-31
    days on market $174,950 Active 162 DOM
  16. 2026-05-30
    days on market $174,950 Active 161 DOM
  17. 2026-03-30
    status Active 445-char remark
    Show marketing remark (445 chars)

    Step inside this solid 3 bedroom, 2 bathroom brick home offering over 1,400 square feet of comfortable living space. The split-bedroom layout gives everyone their own corner of the house, while the open main areas keep things feeling connected. The large backyard is a great blank canvas for weekend projects, outdoor living, or future additions. This home is waiting for it to make it yours. Come take a look and see the potential for yourself.

  18. 2026-03-15
    status Pending 445-char remark
    Show marketing remark (445 chars)

    Step inside this solid 3 bedroom, 2 bathroom brick home offering over 1,400 square feet of comfortable living space. The split-bedroom layout gives everyone their own corner of the house, while the open main areas keep things feeling connected. The large backyard is a great blank canvas for weekend projects, outdoor living, or future additions. This home is waiting for it to make it yours. Come take a look and see the potential for yourself.

  19. 2026-03-06
    historical 445-char remark
    Show marketing remark (445 chars)

    Step inside this solid 3 bedroom, 2 bathroom brick home offering over 1,400 square feet of comfortable living space. The split-bedroom layout gives everyone their own corner of the house, while the open main areas keep things feeling connected. The large backyard is a great blank canvas for weekend projects, outdoor living, or future additions. This home is waiting for it to make it yours. Come take a look and see the potential for yourself.

  20. 2026-02-03
    price $174,950 445-char remark
    Show marketing remark (445 chars)

    Step inside this solid 3 bedroom, 2 bathroom brick home offering over 1,400 square feet of comfortable living space. The split-bedroom layout gives everyone their own corner of the house, while the open main areas keep things feeling connected. The large backyard is a great blank canvas for weekend projects, outdoor living, or future additions. This home is waiting for it to make it yours. Come take a look and see the potential for yourself.

  21. 2025-11-26
    listed $194,950 Active 445-char remark
    Show marketing remark (445 chars)

    Step inside this solid 3 bedroom, 2 bathroom brick home offering over 1,400 square feet of comfortable living space. The split-bedroom layout gives everyone their own corner of the house, while the open main areas keep things feeling connected. The large backyard is a great blank canvas for weekend projects, outdoor living, or future additions. This home is waiting for it to make it yours. Come take a look and see the potential for yourself.

  22. 2009-11-24
    soldstatus
  23. 2009-11-23
    soldstatus 499-char remark
    Show marketing remark (499 chars)

    WOW!! What a great house for anyone and everyone!! All the work's been done. Ready to move right into, and just in time for closing by the Nov. 30th for $8000 tax credit! Foundation and plumbing are done and have reports on file, very recent neutral carpet and tile, int. paint, countertops and stainless sink in kitchen. Wonderfully open floorplan with split bedrooms, and his/hers closets in master. Seller will re-sod the backyard prior to closing. This is a precious home!!! Won't last so hurry!

  24. 2009-10-15
    listed $125,000 499-char remark
    Show marketing remark (499 chars)

    WOW!! What a great house for anyone and everyone!! All the work's been done. Ready to move right into, and just in time for closing by the Nov. 30th for $8000 tax credit! Foundation and plumbing are done and have reports on file, very recent neutral carpet and tile, int. paint, countertops and stainless sink in kitchen. Wonderfully open floorplan with split bedrooms, and his/hers closets in master. Seller will re-sod the backyard prior to closing. This is a precious home!!! Won't last so hurry!

  25. 2002-12-12
    soldstatus
  26. 2002-12-12
    soldstatus $83,000
  27. 2002-07-12
    listed $88,500
  28. 1997-09-03
    listed $79,900

ⓘ 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
$4,848 · $404/mo
Projected year-2 tax
$4,848 · $404/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 4/10 Moderate
  • 🌡 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
$21,451
− Mortgage interest
−$9,240
− Property taxes
−$4,848
− Insurance
−$825
− Repairs & maintenance
−$1,716
− Management
−$1,716
− Depreciation
−$4,799
Taxable loss
−$1,692
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$406
After-tax cash flow
$1,299/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)
34,289
Household income
$72,815
Rent vs Own
42.8% rent · 57.2% own
Severe rent burden
1280.0

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 (60%)
Race & ethnicity
Hispanic / Latino 60% White 31% Two or more races 29% Black 4% Asian 3%
Hispanic origin (detail)
Mexican 53%
Common ancestry
Lithuanian 1% Serbian 1% Slovak 1%
Foreign-born
8% · Canada, South Korea, China
Languages at home
74% English-only · Spanish 22% 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
▼ -215.69%
Current HPI
173.8376
Rent YoY
▼ -4.46%
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

+119.0% since first listed
12 events — show timeline
  • 2026-03-30 Relisted CBMLS
  • 2026-03-15 Pending CBMLS
  • 2026-03-06 Delisted CBMLS
  • 2026-02-03 Price Changed $174,950 CBMLS
  • 2025-11-26 Listed $194,950 CBMLS
  • 2009-11-24 Sold (Public Records) Public Records
  • 2009-11-23 Sold (MLS) CBMLS
  • 2009-10-15 Listed $125,000 CBMLS
  • 2002-12-12 Sold (Public Records) $83,000 Public Records
  • 2002-12-12 Sold (MLS) CBMLS
  • 2002-07-12 Listed $88,500 CBMLS
  • 1997-09-03 Listed $79,900 CBMLS

Property tax history

+4.3%/yr

Latest (2025): $4,848 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…