🏷️ Likely Rental
1011 S Alameda St · Corpus Christi, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 10/10 · Severe
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 26 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 +30.0/30.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- 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
$99,500
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Large Tri-Plex! Two one-bedroom units downstairs with a large two-bedroom unit upstairs. Unit #1 downstairs is leased at $750 per month. Each unit is on its own electric meter. Centrally located, with quick access to Downtown Corpus Christi and the highway!
Key facts
- Electric meter
- Tri-plex
- Built 1916
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/3.0-bath single-family listed at $100k.
Deal economics
- At list price, monthly cash flow is $456 ($5k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $100k).
- Recommended offer: $88k (12.0% below list) — sets the bar for market timing.
- Cap rate 11.8% 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 rising (+1.9%/yr); 141 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,397 units permitted in Nueces County in 2024 (47 in 5+ unit buildings).
- This rent runs 33% 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 $688 of loan paydown is wiped out by about $3k 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.
- At projected returns (-3.0% appreciation + 1.9% rent growth), your $28k cash investment doubles in ~7 years — after that, you're playing with house money.
Negotiation context
- It's been on market 692 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 20y ago; this cycle's ask has dropped $66k (40%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: property tax is 3.8% of price; built in 1916 — 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.
Questions for the listing agent
- It's been on market 692 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- 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.
- 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
- 1.70% ✓
- Cap rate
- 11.79%
- Cash-on-cash
- 19.63%
- DSCR
- 1.87
- GRM
- 4.9
CMA / ARV
- ARV (median comp)
- $368,414
- List price
- $99,500
- Delta
- -72.99%
- Verdict
- UNDERPRICED
- Comps
- 17 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1213 Ocean Dr | 0.51mi | 4/2.0 | 2,456 (+11%) | 3mo | $895,000 | $364 | 51 |
| 616 16th St | 0.46mi | 3/3.0 (-1) | 2,464 (+12%) | 14mo | $85,000 | $34 | 42 |
| 402 Cole | 0.72mi | 3/2.0 (-1) | 2,319 (+5%) | 10mo | $190,000 | $82 | 40 |
| 2002 Craig St | 0.53mi | 5/2.0 (+1) | 1,890 (-14%) | 23mo | $205,000 | $108 | 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 · 1.87% rent growth · sell at horizon
- IRR
- 10.3%
- Equity multiple
- 1.40×
- Total profit
- $11,145
- Equity at exit
- $14,836
- IRR
- 18.3%
- Equity multiple
- 2.44×
- Total profit
- $40,039
- Equity at exit
- $8,603
Cash invested: $27,860 (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 78404
- Rents YoY
- 1.9%
- Active inventory
- 141
- Price-to-rent
- 4.9×
Monthly cashflow live
- Estimated rent
- $1,690 high interval (Pro) →
- Mortgage (P&I)
- −$522
- Tax from tax record
- −$316 /mo · $3,797/yr
- Insurance
- −$41
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$355
- Net cashflow
- $456
Break-even live
Sensitivity live
| Price | -10% $512 | -5% $484 | +0% $456 | +5% $428 | +10% $399 |
|---|---|---|---|---|---|
| Rent | -10% $322 | -5% $389 | +0% $456 | +5% $522 | +10% $589 |
| Rate | -1.0pp $506 | -0.5pp $481 | base $456 | +0.5pp $430 | +1.0pp $404 |
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
- $24,875
- Closing costs
- $2,985
- 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 6 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 813 Furman Ave Apt 1 Corpus Christi, TX | 3.0 | 2.0 | 1430 | $1,475 | $1.03 | 14d | 1 | 0.25mi |
| 1107 14th St Corpus Christi, TX | 4.0 | 1.5 | 1520 | $1,300 | $0.86 | 44d | 1 | 0.34mi |
| 426 Palmero St Corpus Christi, TX | 3.0 | 2.0 | 1720 | $1,350 | $0.78 | 44d | 1 | 0.61mi |
| 1802 16th St Unit B Corpus Christi, TX | 3.0 | 1.0 | 1575 | $1,000 | $0.63 | 44d | 1 | 0.90mi |
| 417 Southern St Corpus Christi, TX | 4.0 | 2.5 | 2028 | $2,350 | $1.16 | 44d | 1 | 1.03mi |
| 1722 Trenton Dr Corpus Christi, TX | 4.0 | 2.0 | 1432 | $2,100 | $1.47 | 14d | 1 | 1.28mi |
Listing history 24 events
-
2026-06-18days on market $99,500 Active 692 DOM
-
2026-06-17days on market $99,500 Active 691 DOM
-
2026-06-16days on market $99,500 Active 690 DOM
-
2026-06-15days on market $99,500 Active 689 DOM
-
2026-06-14days on market $99,500 Active 687 DOM
-
2026-06-10days on market $99,500 Active 684 DOM
-
2026-06-09days on market $99,500 Active 683 DOM
-
2026-06-08days on market $99,500 Active 682 DOM
-
2026-06-07days on market $99,500 Active 681 DOM
-
2026-06-05days on market $99,500 Active 678 DOM
-
2026-06-03days on market $99,500 Active 677 DOM
-
2026-06-02days on market $99,500 Active 676 DOM
-
2026-06-01days on market $99,500 Active 675 DOM
-
2026-05-31days on market $99,500 Active 674 DOM
-
2026-05-30days on market $99,500 Active 673 DOM
-
2026-02-25price $102,500 257-char remark
Show marketing remark (257 chars)
Large Tri-Plex! Two one-bedroom units downstairs with a large two-bedroom unit upstairs. Unit #1 downstairs is leased at $750 per month. Each unit is on its own electric meter. Centrally located, with quick access to Downtown Corpus Christi and the highway!
-
2025-12-05price $114,500 257-char remark
Show marketing remark (257 chars)
Large Tri-Plex! Two one-bedroom units downstairs with a large two-bedroom unit upstairs. Unit #1 downstairs is leased at $750 per month. Each unit is on its own electric meter. Centrally located, with quick access to Downtown Corpus Christi and the highway!
-
2025-11-06price $119,500 257-char remark
Show marketing remark (257 chars)
Large Tri-Plex! Two one-bedroom units downstairs with a large two-bedroom unit upstairs. Unit #1 downstairs is leased at $750 per month. Each unit is on its own electric meter. Centrally located, with quick access to Downtown Corpus Christi and the highway!
-
2025-01-24price $145,000 257-char remark
Show marketing remark (257 chars)
Large Tri-Plex! Two one-bedroom units downstairs with a large two-bedroom unit upstairs. Unit #1 downstairs is leased at $750 per month. Each unit is on its own electric meter. Centrally located, with quick access to Downtown Corpus Christi and the highway!
-
2024-07-26$165,000 Active 257-char remark
Show marketing remark (257 chars)
Large Tri-Plex! Two one-bedroom units downstairs with a large two-bedroom unit upstairs. Unit #1 downstairs is leased at $750 per month. Each unit is on its own electric meter. Centrally located, with quick access to Downtown Corpus Christi and the highway!
-
2012-08-03soldstatus
-
2007-05-17soldstatus
-
2006-04-01$89,000
-
2000-12-01soldstatus
ⓘ 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
- $3,797 · $316/mo
- Projected year-2 tax
- $3,797 · $316/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
- $20,285
- − Mortgage interest
- −$5,574
- − Property taxes
- −$3,797
- − Insurance
- −$498
- − Repairs & maintenance
- −$1,623
- − Management
- −$1,623
- − Depreciation
- −$2,895
- Taxable income
- $4,276
- Est. tax owed @ 24.0%
- −$1,026
- After-tax cash flow
- $4,442/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
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
- 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 |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
+15.2% since first listed9 events — show timeline
- 2026-02-25 Price Changed $102,500 CBMLS
- 2025-12-05 Price Changed $114,500 CBMLS
- 2025-11-06 Price Changed $119,500 CBMLS
- 2025-01-24 Price Changed $145,000 CBMLS
- 2024-07-26 Listed $165,000 CBMLS
- 2012-08-03 Sold (Public Records) — Public Records
- 2007-05-17 Sold (Public Records) — Public Records
- 2006-04-01 Listed $89,000 CBMLS
- 2000-12-01 Sold (Public Records) — Public Records
Property tax history
+7.3%/yrLatest (2025): $3,797 · +9.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…