CashFlowRE
Sign in Sign up
1001 S Alameda St
C+ Composite 61.54
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 +26.0/30.0
  • DSCR +8.7/10.0
  • 1% rule +7.4/10.0
  • ARV discount +7.3/15.0
  • Livability +3.9/5.0
  • Rent growth +3.0/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

1001 S Alameda St · Corpus Christi, TX 78404
4 bd · 1.0 ba · 1,144 sqft · SingleFamily public records · 229 Days on market
Built 1955 5,493 sqft lot $122/sqft · at area comps Est $139k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming Bay Terrace Corner-Lot Home Near Downtown Corpus Christi!Welcome to 1001 S. Alameda Street — a delightful 4-bedroom home brimming with character, color, and comfort. The inviting covered front porch opens to a bright living and dining area accented by original doors and hardware that reflect the home’s vintage charm. The kitchen features ample cabinet space, a large island with seating, and plenty of room to gather with friends. Enjoy an updated bathroom with a relaxing soaking tub, a tiled walk-in shower, plus recent improvements including a new A/C unit and water heater. The spacious corner lot offers two driveways (one with a carport), a fully fenced yard, a covered patio perfect for barbecues, and a metal storage shed. There’s even space to add a garage or guest quarters in the future. Conveniently located near downtown attractions, restaurants, the seawall, beach, and T. G. Allen Elementary, Driscoll Middle, and Miller High School.

Key facts

  • Covered front porch
  • Soaking tub
  • Ample cabinet space

Tags

COVERED FRONT PORCHBRIGHT LIVING AND DINING AREAAMPLE CABINET SPACELARGE ISLAND WITH SEATINGUPDATED BATHROOMSOAKING TUB

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/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $348 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% 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; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 1,397 units permitted in Nueces County in 2024 (47 in 5+ unit buildings).
  • This rent runs 34% 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 $967 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

  • It's been on market 229 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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 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 $123,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 229 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.24%
Cap rate
9.28%
Cash-on-cash
10.66%
DSCR
1.47
GRM
6.7

CMA / ARV

ARV (median comp)
$139,133
List price
$139,900
Delta
0.55%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1330 7th St 0.37mi 3/2.0 (-1) 1,118 (-2%) 2mo $165,000 $148 69
1320 Hancock Ave 0.10mi 3/2.0 (-1) 1,280 (+12%) 4mo $218,000 $170 63
915 Craig St 0.24mi 3/2.0 (-1) 1,263 (+10%) 2mo $229,000 $181 61
1212 14th St 0.37mi 3/1.0 (-1) 1,176 (+3%) 15mo $70,000 $60 61
1102 16th St 0.43mi 3/1.0 (-1) 1,144 (0%) 17mo $165,000 $144 61
1454 14th St 0.46mi 3/2.0 (-1) 1,112 (-3%) 17mo $145,900 $131 50
1621 Mary St 0.36mi 3/2.0 (-1) 1,263 (+10%) 10mo $210,000 $166 49
1617 14th St 0.65mi 3/2.0 (-1) 1,200 (+5%) 17mo $80,000 $67 38
528 S 19th St 0.65mi 3/2.0 (-1) 1,288 (+13%) 3mo $199,000 $155 37
532 S 19th St 0.64mi 3/2.0 (-1) 1,288 (+13%) 4mo $199,000 $155 37
1445 16th St 0.59mi 3/2.0 (-1) 1,260 (+10%) 14mo $149,900 $119 35
2020 Buford St 0.56mi 3/2.0 (-1) 1,018 (-11%) 14mo $145,000 $142 35

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
-1.6%
Equity multiple
0.94×
Total profit
$-2,395
Equity at exit
$20,860
10-year hold
IRR
6.8%
Equity multiple
1.48×
Total profit
$18,887
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 78404

Rents YoY
1.9%
Active inventory
141
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,729 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$226 /mo · $2,708/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$363
Net cashflow
$348

Break-even live

Break-even rent $1,288
Max offer price $139,900
Occupancy floor 75%

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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
813 Furman Ave Apt 1 Corpus Christi, TX 3.0 2.0 1430 $1,475 $1.03 13d 1 0.25mi
616 16th St Unit A Corpus Christi, TX 3.0 1.0 1040 $1,050 $1.01 44d 1 0.47mi
110 Josephine St Corpus Christi, TX 3.0 2.0 1050 $2,000 $1.90 44d 1 0.67mi
1525 S 19th St Unit B Corpus Christi, TX 3.0 2.0 1062 $2,100 $1.98 13d 1 0.78mi
2245 Comanche St Unit A Corpus Christi, TX 3.0 1.0 1016 $1,350 $1.33 21d 1 1.04mi
2522 Cleo St Corpus Christi, TX 3.0 1.0 992 $1,350 $1.36 13d 1 1.05mi
1722 Trenton Dr Corpus Christi, TX 4.0 2.0 1432 $2,100 $1.47 13d 1 1.28mi
1201 York Ave Corpus Christi, TX 3.0 1.0 888 $1,550 $1.75 21d 1 1.45mi

Listing history 26 events

  1. 2026-06-18
    days on market $139,900 Active 229 DOM
  2. 2026-06-17
    days on market $139,900 Active 228 DOM
  3. 2026-06-16
    days on market $139,900 Active 227 DOM
  4. 2026-06-15
    days on market $139,900 Active 226 DOM
  5. 2026-06-14
    days on market $139,900 Active 224 DOM
  6. 2026-06-10
    days on market $139,900 Active 221 DOM
  7. 2026-06-09
    days on market $139,900 Active 220 DOM
  8. 2026-06-08
    days on market $139,900 Active 219 DOM
  9. 2026-06-07
    days on market $139,900 Active 218 DOM
  10. 2026-06-05
    days on market $139,900 Active 215 DOM
  11. 2026-06-03
    days on market $139,900 Active 214 DOM
  12. 2026-06-02
    days on market $139,900 Active 213 DOM
  13. 2026-06-01
    days on market $139,900 Active 212 DOM
  14. 2026-05-31
    days on market $139,900 Active 211 DOM
  15. 2026-05-30
    days on market $139,900 Active 210 DOM
  16. 2025-11-01
    listed $139,900 Active 979-char remark
    Show marketing remark (979 chars)

    Charming Bay Terrace Corner-Lot Home Near Downtown Corpus Christi!Welcome to 1001 S. Alameda Street — a delightful 4-bedroom home brimming with character, color, and comfort. The inviting covered front porch opens to a bright living and dining area accented by original doors and hardware that reflect the home’s vintage charm. The kitchen features ample cabinet space, a large island with seating, and plenty of room to gather with friends. Enjoy an updated bathroom with a relaxing soaking tub, a tiled walk-in shower, plus recent improvements including a new A/C unit and water heater. The spacious corner lot offers two driveways (one with a carport), a fully fenced yard, a covered patio perfect for barbecues, and a metal storage shed. There’s even space to add a garage or guest quarters in the future. Conveniently located near downtown attractions, restaurants, the seawall, beach, and T. G. Allen Elementary, Driscoll Middle, and Miller High School.

  17. 2025-09-02
    price $139,900
  18. 2025-08-31
    price $149,900
  19. 2025-08-20
    price $159,900
  20. 2025-08-16
    price $165,000
  21. 2025-08-14
    price $179,000
  22. 2025-08-02
    price $184,000
  23. 2025-07-21
    listed $189,000 Active
  24. 2016-10-06
    historical
  25. 2016-09-30
    status Pending
  26. 2016-04-08
    listed $49,900 Active

ⓘ 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
$2,708 · $226/mo
Projected year-2 tax
$2,708 · $226/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
$20,742
− Mortgage interest
−$7,837
− Property taxes
−$2,708
− Insurance
−$700
− Repairs & maintenance
−$1,659
− Management
−$1,659
− Depreciation
−$4,070
Taxable income
$2,110
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$506
After-tax cash flow
$3,669/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

+180.4% since first listed
11 events — show timeline
  • 2025-11-01 Listed $139,900 CBMLS
  • 2025-09-02 Price Changed $139,900 CBMLS
  • 2025-08-31 Price Changed $149,900 CBMLS
  • 2025-08-20 Price Changed $159,900 CBMLS
  • 2025-08-16 Price Changed $165,000 CBMLS
  • 2025-08-14 Price Changed $179,000 CBMLS
  • 2025-08-02 Price Changed $184,000 CBMLS
  • 2025-07-21 Listed $189,000 CBMLS
  • 2016-10-06 Delisted CBMLS
  • 2016-09-30 Pending CBMLS
  • 2016-04-08 Listed $49,900 CBMLS

Property tax history

+7.0%/yr

Latest (2025): $2,708 · +9.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…