CashFlowRE
Sign in Sign up
4249 Clear Frk
D+ Composite 47.94
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +11.7/30.0
  • 1% rule +4.5/10.0
  • Schools +3.9/10.0
  • Livability +3.9/5.0
  • DSCR +3.4/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,900

4249 Clear Frk · Corpus Christi, TX 78410
4 bd · 2.0 ba · 2,274 sqft · SingleFamily public records · 100 Days on market
Built 1983 8,407 sqft lot Est $371k · 27% under $42/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this spacious 4-bedroom, 2-bathroom two-story home, perfectly situated on a rare oversized lot with beautiful, mature trees that provide both shade and charm. This one is ready for someone to give it a face lift or just keep it the way it is. Step inside to find tile flooring throughout the downstairs, generously sized rooms, and a cozy wood-burning fireplace that adds warmth and character. The home features a formal dining room, a breakfast area, and a large kitchen with plenty of space for cooking and entertaining. Located just down the street from the popular neighborhood basketball court, this home is in a community known for its walkability and amenities. Enjoy access to two

Key facts

  • Formal dining room
  • Tile flooring
  • Oversized lot

Tags

OVERSIZED LOTMATURE TREESTILE FLOORINGWOOD BURNING FIREPLACEFORMAL DINING ROOMBREAKFAST AREA

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 $270k.

Deal economics

  • At list price, monthly cash flow is $-80 ($-963/yr) — negative.
  • To cash-flow at today's rent, offer at most $256k (5.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $257k (4.9% below list).
  • Recommended offer: $246k (9.0% below list) — sets the bar for market timing.
  • Cap rate 5.9% 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.
  • Calallen ISD (urban): math 42% / reading 44% proficiency, ranked #249 of 826 in TX (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.0%/yr); 316 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1,397 units permitted in Nueces County in 2024 (47 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($79k/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 $2k of loan paydown is wiped out by about $8k 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 100 days — a 9% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $68k; list at $270k implies a 296% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: 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 $245,609 (9.0% 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 100 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.95%
Cap rate
5.94%
Cash-on-cash
-1.27%
DSCR
0.94
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$370,662
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4330 Clear Fork Dr 0.16mi 3/2.0 (-1) 2,105 (-7%) 0mo $299,900 $142 75
4114 Cross River Dr 0.49mi 4/2.5 2,284 (+0%) 1mo $324,000 $142 73
14618 Reagan Dr 0.20mi 3/2.0 (-1) 2,137 (-6%) 3mo $185,000 $87 73
4326 Clear Fork Ct 0.15mi 3/2.0 (-1) 2,028 (-11%) 2mo $264,000 $130 69
14901 Cibolo Crk 0.47mi 4/2.5 2,380 (+5%) 1mo $439,000 $184 68
4226 Wood River Dr 0.35mi 4/2.5 2,492 (+10%) 0mo $240,000 $96 65
15357 Chianti Ln 0.69mi 4/2.0 2,238 (-2%) 4mo $415,900 $186 62
14905 Red River Dr 0.17mi 3/2.5 (-1) 1,938 (-15%) 2mo $334,000 $172 59
4129 Wood River Dr 0.38mi 3/2.0 (-1) 1,982 (-13%) 3mo $305,000 $154 54
4401 Wood River Dr 0.38mi 3/2.0 (-1) 1,957 (-14%) 2mo $319,000 $163 53
15326 Chianti Ln 0.65mi 4/3.0 2,480 (+9%) 1mo $509,000 $205 50
4146 Cross River Dr 0.49mi 3/2.0 (-1) 1,953 (-14%) 2mo $342,000 $175 47

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 · 1.98% rent growth · sell at horizon

5-year hold
IRR
-19.6%
Equity multiple
0.32×
Total profit
$-51,269
Equity at exit
$40,243
10-year hold
IRR
-14.9%
Equity multiple
0.19×
Total profit
$-60,949
Equity at exit
$23,336

Cash invested: $75,572 (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 78410

Rents YoY
2.0%
Active inventory
316
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,567 medium interval (Pro) →
Mortgage (P&I)
$1,415
Tax from tax record
$539 /mo · $6,464/yr
Insurance
$112
HOA
$42
Vacancy / Maint / Mgmt
$539
Net cashflow
$-80

Break-even live

Break-even rent $2,669
Max offer price $255,719
Occupancy floor 98%

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
$67,475
Closing costs
$8,097
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4510 Thoreau Cir Corpus Christi, TX 3.0 2.5 2577 $3,345 $1.30 43d 1 0.38mi
4301 Catfish Dr Corpus Christi, TX 3.0 2.0 1822 $2,050 $1.13 13d 1 1.22mi

HOA detail

Monthly dues
$42 · $504/yr

Listing history 7 events

  1. 2026-04-22
    status Pending
  2. 2026-04-13
    historical
  3. 2026-04-06
    price $269,900
  4. 2026-01-02
    listed $289,900 Active
  5. 2025-11-17
    price $289,900
  6. 2025-07-30
    listed $328,900 Active
  7. 1987-05-19
    soldstatus $68,200

ⓘ 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
$6,464 · $539/mo
Projected year-2 tax
$6,464 · $539/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 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°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
$30,809
− Mortgage interest
−$15,119
− Property taxes
−$6,464
− Insurance
−$1,350
− Repairs & maintenance
−$2,465
− Management
−$2,465
− HOA
−$504
− Depreciation
−$7,852
Taxable loss
−$5,408
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,298
After-tax cash flow
$335/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
Calallen ISD
NCES district ID
4812420
Math proficiency
42% ▼ -15.00%
Reading proficiency
44% ▼ -9.00%
Median HH income
$73,780
Composite
39.25/100
National rank
#4004
State rank
#249 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)
29,040
Household income
$79,308
Rent vs Own
31.9% rent · 68.1% own
Severe rent burden
324.0

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 (59%)
Race & ethnicity
Hispanic / Latino 59% White 38% Two or more races 35% Black 1%
Hispanic origin (detail)
Mexican 54% Puerto Rican 2%
Common ancestry
Slovak 1% Lithuanian 1% Iranian 1%
Foreign-born
6% · Canada
Languages at home
71% English-only · Spanish 28%

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
▼ -145.45%
Current HPI
174.0462
Rent YoY
▲ 1.98%
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

+295.7% since first listed
7 events — show timeline
  • 2026-04-22 Pending CBMLS
  • 2026-04-13 Delisted CBMLS
  • 2026-04-06 Price Changed $269,900 CBMLS
  • 2026-01-02 Listed $289,900 CBMLS
  • 2025-11-17 Price Changed $289,900 CBMLS
  • 2025-07-30 Listed $328,900 CBMLS
  • 1987-05-19 Sold (Public Records) $68,200 Public Records

Property tax history

+2.0%/yr

Latest (2025): $6,464 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…