CashFlowRE
Sign in Sign up
2637 Lynch St
B- Composite 68.71
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 +25.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +8.0/10.0
  • 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

$97,000

2637 Lynch St · Corpus Christi, TX 78404
2 bd · 1.0 ba · 972 sqft · SingleFamily public records · 46 Days on market
Built 1955 7,000 sqft lot $100/sqft · 18% below area Est $119k · 18% under

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

Listing remarks MLS

Good potential for investment property. Needs some repairs. Wheelchair accessible w/ front ramp and large walk-in shower. Back room can be used for office or 2nd living. Exterior storage room. Motivated Seller. All reasonable offers considered.

Key facts

  • Laminate wood floors
  • Ramp walkway
  • Near del mar college

Tags

LAMINATE WOOD FLOORSRAMP WALKWAYLONG CEMENT DRIVEWAYSEPARATE BUILDING FOR STORAGENEAR FREEWAYNEAR DEL MAR COLLEGE

Property features AI

Exterior

  • Parking: Attached parking; Concrete surface; Rear/side/off-street access; On-street parking; 2 parking spaces (total)
  • Utilities: Natural gas available; Public water; Public sewer; Electric service with 220 volts and net meter
  • Home design: Single-story; Entry level: 1; Shingle roof; Frame construction with wood siding; Pillar/post/pier foundation
  • Construction: Built with frame and wood siding
  • Exterior features: Handicap accessible exterior; Chain link fencing; Workshop

Interior

  • Kitchen: Range hood
  • Flooring: Hardwood; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Gas heating; Electric cooling; Gas cooling
  • Interior features: Accessible approach with ramp; Handicap access
  • 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 2-bed/1.0-bath single-family listed at $97k.

Deal economics

  • At list price, monthly cash flow is $217 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $97k).
  • Recommended offer: $94k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $671 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.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 22y 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: property tax is 2.9% of price; 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 $94,090 (3.0% below list)

Questions for the listing agent

  1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% 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. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.30%
Cap rate
8.98%
Cash-on-cash
9.60%
DSCR
1.43
GRM
6.4

CMA / ARV

ARV (median comp)
$118,757
List price
$97,000
Delta
-18.32%
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
2705 Elizabeth St 0.16mi 3/1.0 (+1) 1,026 (+6%) 3mo $165,000 $161 76
1359 18th Street St 0.45mi 2/1.0 936 (-4%) 3mo $55,000 $59 70
2610 Elizabeth St 0.12mi 2/1.5 853 (-12%) 4mo $149,900 $176 69
2630 Lynch St 0.03mi 2/1.0 1,096 (+13%) 12mo $135,000 $123 67
2513 Terrace St 0.14mi 2/2.0 1,094 (+13%) 3mo $60,000 $55 66
3037 Macarthur St 0.70mi 2/1.0 960 (-1%) 1mo $50,000 $52 65
2407 David St 0.37mi 3/1.0 (+1) 1,010 (+4%) 11mo $56,000 $55 62
139 Edwards St 0.57mi 2/1.0 1,016 (+4%) 8mo $45,000 $44 59
2506 Crews St 0.56mi 2/1.0 904 (-7%) 10mo $58,000 $64 54
2530 Dunbar St 0.69mi 3/2.0 (+1) 992 (+2%) 2mo $79,900 $81 53
233 Tarlton St 0.69mi 1/1.0 (-1) 1,056 (+9%) 8mo $80,000 $76 42
2008 Craig St 0.71mi 2/1.0 854 (-12%) 9mo $100,000 $117 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 · 1.87% rent growth · sell at horizon

5-year hold
IRR
-3.2%
Equity multiple
0.88×
Total profit
$-3,211
Equity at exit
$14,463
10-year hold
IRR
5.1%
Equity multiple
1.36×
Total profit
$9,678
Equity at exit
$8,387

Cash invested: $27,160 (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
6.4×

Monthly cashflow live

Estimated rent
$1,265 high interval (Pro) →
Mortgage (P&I)
$509
Tax from tax record
$233 /mo · $2,796/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$217

Break-even live

Break-even rent $990
Max offer price $97,000
Occupancy floor 78%

Sensitivity live

Price -10% $272 -5% $245 +0% $217 +5% $190 +10% $162
Rent -10% $117 -5% $167 +0% $217 +5% $267 +10% $317
Rate -1.0pp $266 -0.5pp $242 base $217 +0.5pp $192 +1.0pp $167

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
$24,250
Closing costs
$2,910
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
1525 S 19th St Unit B Corpus Christi, TX 3.0 2.0 1062 $2,100 $1.98 14d 1 0.19mi
1628 18th St Corpus Christi, TX 2.0 1.0 1112 $1,000 $0.90 44d 1 0.22mi
2333 Riggan St Corpus Christi, TX 2.0 1.0 856 $1,250 $1.46 44d 1 0.28mi
1634 14th St Corpus Christi, TX 2.0 1.5 980 $1,090 $1.11 44d 1 0.48mi
2522 Cleo St Corpus Christi, TX 3.0 1.0 992 $1,350 $1.36 14d 1 0.50mi
1800 S Staples St Corpus Christi, TX 1.0 1.0 585 $1,015 $1.74 44d 1 0.58mi
2402 Segrest St Corpus Christi, TX 2.0 1.0 1120 $825 $0.74 21d 1 0.58mi
1808 Morgan Ave Corpus Christi, TX 1.0 1.0 667 $975 $1.46 44d 1 0.59mi
1802 Morgan Ave Unit 1802 Corpus Christi, TX 2.0 1.0 850 $1,250 $1.47 21d 1 0.59mi
1802 Morgan Ave Unit 1804 Corpus Christi, TX 1.0 1.0 667 $695 $1.04 44d 1 0.60mi
1433 12th St Corpus Christi, TX 2.0 1.0 768 $1,050 $1.37 44d 1 0.62mi
1201 York Ave Corpus Christi, TX 3.0 1.0 888 $1,550 $1.75 21d 1 0.67mi
815 Ohio Ave Unit 3 Corpus Christi, TX 2.0 1.0 748 $985 $1.32 44d 1 0.77mi
1521 7th St Corpus Christi, TX 2.0 2.0 850 $1,250 $1.47 14d 1 0.77mi
200 Clemmer St Unit A Corpus Christi, TX 3.0 1.0 950 $1,199 $1.26 44d 1 0.80mi
1124 Morgan Ave Unit 1268437P Corpus Christi, TX 2.0 1.0 721 $2,081 $2.89 44d 1 0.80mi
1112 Morgan Ave Unit 1268432P Corpus Christi, TX 1.0 1.0 656 $1,632 $2.49 44d 1 0.81mi
1116 Morgan Ave Unit 1268439P Corpus Christi, TX 1.0 1.0 656 $1,743 $2.66 44d 1 0.81mi
1116 Morgan Ave Unit 1268424P Corpus Christi, TX 1.0 1.0 656 $1,454 $2.22 44d 1 0.81mi
1114 25th St Corpus Christi, TX 1.0–2.0 1.0 712 $1,050 $1.47 14d 6 0.85mi
1318 6th St Corpus Christi, TX 2.0 1.0 900 $900 $1.00 14d 1 0.92mi
801 18th St Corpus Christi, TX 1.0 1.0 600 $895 $1.49 21d 1 0.93mi
616 16th St Unit A Corpus Christi, TX 3.0 1.0 1040 $1,050 $1.01 44d 1 1.01mi
3150 Elgin St Corpus Christi, TX 2.0 1.0 616 $925 $1.50 44d 1 1.02mi
443 Indiana Ave Corpus Christi, TX 2.0 1.0 968 $1,650 $1.70 44d 1 1.04mi
826 Hancock Ave Unit 1 Corpus Christi, TX 1.0 1.0 700 $850 $1.21 21d 1 1.10mi
826 Hancock Ave Unit 2 Corpus Christi, TX 2.0 1.0 1000 $950 $0.95 21d 1 1.10mi
826 Hancock Ave Unit 3 Corpus Christi, TX 1.0 1.0 700 $800 $1.14 21d 1 1.10mi
901 Furman Ave Unit B Corpus Christi, TX 1.0 1.0 659 $750 $1.14 21d 1 1.12mi
901 Furman Ave Unit F Corpus Christi, TX 1.0 1.0 560 $700 $1.25 44d 1 1.12mi
2937 Ruth St Corpus Christi, TX 2.0 1.0 676 $950 $1.41 44d 1 1.16mi
330 Texas Ave Corpus Christi, TX 2.0 1.0 806 $1,300 $1.61 44d 1 1.16mi
1124 2nd St Corpus Christi, TX 1.0 1.0 800 $800 $1.00 44d 1 1.19mi
2833 Lawnview St Corpus Christi, TX 2.0 1.0 850 $1,000 $1.18 14d 1 1.20mi
332 Rosebud Ave Corpus Christi, TX 2.0 1.0 942 $1,150 $1.22 21d 1 1.21mi
522 Hancock Ave Unit 2-238 Corpus Christi, TX 1.0 1.0 784 $1,365 $1.74 14d 1 1.26mi
309 Rosebud Ave Unit D Corpus Christi, TX 2.0 1.0 882 $1,100 $1.25 21d 1 1.26mi
1402 Devon Dr Corpus Christi, TX 1.0 1.0 540 $795 $1.47 14d 1 1.26mi
613 6th St Corpus Christi, TX 1.0 1.0 650 $850 $1.31 44d 1 1.26mi
522 Hancock Ave Corpus Christi, TX 1.0–2.0 1.0–2.0 915 $2,000 $2.18 14d 10 1.27mi

Listing history 19 events

  1. 2026-06-18
    days on market $97,000 Active 46 DOM
  2. 2026-06-17
    days on market $97,000 Active 45 DOM
  3. 2026-06-16
    days on market $97,000 Active 44 DOM
  4. 2026-06-15
    days on market $97,000 Active 43 DOM
  5. 2026-06-14
    days on market $97,000 Active 41 DOM
  6. 2026-06-10
    days on market $97,000 Active 38 DOM
  7. 2026-06-09
    days on market $97,000 Active 37 DOM
  8. 2026-06-08
    days on market $97,000 Active 36 DOM
  9. 2026-06-07
    days on market $97,000 Active 35 DOM
  10. 2026-06-05
    days on market $97,000 Active 32 DOM
  11. 2026-06-03
    days on market $97,000 Active 31 DOM
  12. 2026-06-02
    days on market $97,000 Active 30 DOM
  13. 2026-06-01
    days on market $97,000 Active 29 DOM
  14. 2026-05-31
    days on market $97,000 Active 28 DOM
  15. 2026-05-30
    days on market $97,000 Active 27 DOM
  16. 2026-05-01
    listed $97,000 Active 341-char remark
  17. 2004-06-29
    soldstatus
  18. 2004-06-28
    soldstatus 244-char remark
    Show marketing remark (244 chars)

    Good potential for investment property. Needs some repairs. Wheelchair accessible w/ front ramp and large walk-in shower. Back room can be used for office or 2nd living. Exterior storage room. Motivated Seller. All reasonable offers considered.

  19. 2004-03-22
    listed $43,500 244-char remark
    Show marketing remark (244 chars)

    Good potential for investment property. Needs some repairs. Wheelchair accessible w/ front ramp and large walk-in shower. Back room can be used for office or 2nd living. Exterior storage room. Motivated Seller. All reasonable offers considered.

ⓘ 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
$2,796 · $233/mo
Projected year-2 tax
$2,796 · $233/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
$15,180
− Mortgage interest
−$5,434
− Property taxes
−$2,796
− Insurance
−$485
− Repairs & maintenance
−$1,214
− Management
−$1,214
− Depreciation
−$2,822
Taxable income
$1,216
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$292
After-tax cash flow
$2,316/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

+123.0% since first listed
4 events — show timeline
  • 2026-05-01 Listed $97,000 CBMLS
  • 2004-06-29 Sold (Public Records) Public Records
  • 2004-06-28 Sold (MLS) CBMLS
  • 2004-03-22 Listed $43,500 CBMLS

Property tax history

+7.9%/yr

Latest (2025): $2,796 · +9.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…