CashFlowRE
Sign in Sign up
1601 15th St
C+ Composite 62.19
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 +26.4/30.0
  • DSCR +9.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.1/10.0
  • 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

$107,500

1601 15th St · Corpus Christi, TX 78404
1 bd · 1.0 ba · 1,448 sqft · Townhouse public records · 171 Days on market
Built 1940 6,251 sqft lot $74/sqft · 60% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

$10,000 in Seller Concessions!!INVESTOR SPECIAL!!! WANT MONTHLY PASSIVE INCOME??? Both Living Spaces Offer- 1 Bedroom, 1 Full Bath, Kitchen and Living Room. The back Garage was converted into a 2 Bedroom, 1 Full Bath and Kitchen. Only about 3 Minutes from DEL MAR COLLEGE (East Campus) and 5 Minutes from COLE PARK. Property is being SOLD AS IS.

Key facts

  • Built 1940
  • Listed 171 days

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 1-bed/1.0-bath townhouse listed at $108k.

Deal economics

  • At list price, monthly cash flow is $281 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $108k).
  • Recommended offer: $95k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% 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; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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 $743 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 171 days — a 12% lower offer ($95k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 29y ago; this cycle's ask has dropped $36k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $36k; list at $108k implies a 199% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — 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 $94,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 171 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 1940 — 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
1.21%
Cap rate
9.43%
Cash-on-cash
11.19%
DSCR
1.50
GRM
6.9

CMA / ARV

ARV (median comp)
$267,677
List price
$107,500
Delta
-59.84%
Verdict
UNDERPRICED
Comps
17 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.87% rent growth · sell at horizon

5-year hold
IRR
-0.9%
Equity multiple
0.97×
Total profit
$-985
Equity at exit
$16,029
10-year hold
IRR
7.6%
Equity multiple
1.54×
Total profit
$16,378
Equity at exit
$9,295

Cash invested: $30,100 (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
6.9×

Monthly cashflow live

Estimated rent
$1,303 high interval (Pro) →
Mortgage (P&I)
$564
Tax from tax record
$140 /mo · $1,685/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$281

Break-even live

Break-even rent $948
Max offer price $107,500
Occupancy floor 73%

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
$26,875
Closing costs
$3,225
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1634 14th St Corpus Christi, TX 2.0 1.5 980 $1,090 $1.11 44d 1 0.13mi
1628 18th St Corpus Christi, TX 2.0 1.0 1112 $1,000 $0.90 44d 1 0.15mi
2622 Cloyde St Corpus Christi, TX 2.0 1.0 1693 $1,150 $0.68 44d 1 0.38mi
1318 6th St Corpus Christi, TX 2.0 1.0 900 $900 $1.00 14d 1 0.55mi
455 Louisiana Ave Corpus Christi, TX 2.0 1.0 1528 $3,000 $1.96 21d 1 0.73mi
2402 Segrest St Corpus Christi, TX 2.0 1.0 1120 $825 $0.74 21d 1 0.74mi
826 Hancock Ave Unit 2 Corpus Christi, TX 2.0 1.0 1000 $950 $0.95 21d 1 0.76mi
305 Atlantic St Unit B Corpus Christi, TX 1.0 1.0 1756 $1,275 $0.73 44d 1 0.76mi
801 S Alameda St Unit A Corpus Christi, TX 2.0 1.0 1760 $900 $0.51 44d 1 0.77mi
443 Indiana Ave Corpus Christi, TX 2.0 1.0 968 $1,650 $1.70 44d 1 0.85mi
1117 Ocean Dr Unit B Corpus Christi, TX 2.0 1.0 1543 $3,000 $1.94 44d 1 0.86mi
522 Hancock Ave Unit 1-319 Corpus Christi, TX 2.0 2.0 1133 $1,625 $1.43 21d 1 0.90mi
522 Hancock Ave Corpus Christi, TX 1.0–2.0 1.0–2.0 915 $1,515 $1.65 14d 10 0.91mi
823 S Water St Corpus Christi, TX 2.0 2.0 1243 $2,000 $1.61 14d 1 0.98mi
802 S Carancahua St Corpus Christi, TX 2.0 1.0–2.0 869 $1,260 $1.45 14d 68 0.98mi
332 Rosebud Ave Corpus Christi, TX 2.0 1.0 942 $1,150 $1.22 21d 1 0.99mi
715 S Upper Broadway St Corpus Christi, TX 1.0 1.0–1.5 772 $1,650 $2.14 21d 2 1.02mi
715 S Upper Broadway #903 Corpus Christi, TX 1.0 1.5 892 $1,700 $1.91 44d 1 1.02mi
309 Rosebud Ave Unit D Corpus Christi, TX 2.0 1.0 882 $1,100 $1.25 21d 1 1.04mi
2837 Santa Fe St Unit 2 Corpus Christi, TX 2.0 1.0 1030 $1,300 $1.26 14d 1 1.07mi
238 Watson St Unit B Corpus Christi, TX 1.0 1.0 1411 $800 $0.57 44d 1 1.13mi
3102 Santa Fe St Corpus Christi, TX 1.0–2.0 1.0–2.0 922 $695 $0.75 44d 1 1.46mi

Listing history 32 events

  1. 2026-06-18
    days on market $107,500 Active 171 DOM
  2. 2026-06-17
    days on market $107,500 Active 170 DOM
  3. 2026-06-16
    days on market $107,500 Active 169 DOM
  4. 2026-06-15
    days on market $107,500 Active 168 DOM
  5. 2026-06-14
    days on market $107,500 Active 166 DOM
  6. 2026-06-10
    days on market $107,500 Active 163 DOM
  7. 2026-06-09
    days on market $107,500 Active 162 DOM
  8. 2026-06-08
    days on market $107,500 Active 161 DOM
  9. 2026-06-07
    days on market $107,500 Active 160 DOM
  10. 2026-06-05
    days on market $107,500 Active 157 DOM
  11. 2026-06-03
    days on market $107,500 Active 156 DOM
  12. 2026-06-02
    days on market $107,500 Active 155 DOM
  13. 2026-06-01
    days on market $107,500 Active 154 DOM
  14. 2026-05-31
    days on market $107,500 Active 153 DOM
  15. 2026-05-30
    days on market $107,500 Active 152 DOM
  16. 2026-05-15
    status Active 345-char remark
    Show marketing remark (345 chars)

    $10,000 in Seller Concessions!!INVESTOR SPECIAL!!! WANT MONTHLY PASSIVE INCOME??? Both Living Spaces Offer- 1 Bedroom, 1 Full Bath, Kitchen and Living Room. The back Garage was converted into a 2 Bedroom, 1 Full Bath and Kitchen. Only about 3 Minutes from DEL MAR COLLEGE (East Campus) and 5 Minutes from COLE PARK. Property is being SOLD AS IS.

  17. 2026-05-01
    status Pending 345-char remark
    Show marketing remark (345 chars)

    $10,000 in Seller Concessions!!INVESTOR SPECIAL!!! WANT MONTHLY PASSIVE INCOME??? Both Living Spaces Offer- 1 Bedroom, 1 Full Bath, Kitchen and Living Room. The back Garage was converted into a 2 Bedroom, 1 Full Bath and Kitchen. Only about 3 Minutes from DEL MAR COLLEGE (East Campus) and 5 Minutes from COLE PARK. Property is being SOLD AS IS.

  18. 2026-04-09
    price $107,500 345-char remark
    Show marketing remark (345 chars)

    $10,000 in Seller Concessions!!INVESTOR SPECIAL!!! WANT MONTHLY PASSIVE INCOME??? Both Living Spaces Offer- 1 Bedroom, 1 Full Bath, Kitchen and Living Room. The back Garage was converted into a 2 Bedroom, 1 Full Bath and Kitchen. Only about 3 Minutes from DEL MAR COLLEGE (East Campus) and 5 Minutes from COLE PARK. Property is being SOLD AS IS.

  19. 2026-03-19
    price $130,000 345-char remark
    Show marketing remark (345 chars)

    $10,000 in Seller Concessions!!INVESTOR SPECIAL!!! WANT MONTHLY PASSIVE INCOME??? Both Living Spaces Offer- 1 Bedroom, 1 Full Bath, Kitchen and Living Room. The back Garage was converted into a 2 Bedroom, 1 Full Bath and Kitchen. Only about 3 Minutes from DEL MAR COLLEGE (East Campus) and 5 Minutes from COLE PARK. Property is being SOLD AS IS.

  20. 2026-02-20
    price $142,000 345-char remark
    Show marketing remark (345 chars)

    $10,000 in Seller Concessions!!INVESTOR SPECIAL!!! WANT MONTHLY PASSIVE INCOME??? Both Living Spaces Offer- 1 Bedroom, 1 Full Bath, Kitchen and Living Room. The back Garage was converted into a 2 Bedroom, 1 Full Bath and Kitchen. Only about 3 Minutes from DEL MAR COLLEGE (East Campus) and 5 Minutes from COLE PARK. Property is being SOLD AS IS.

  21. 2025-12-15
    listed $143,000 Active 345-char remark
    Show marketing remark (345 chars)

    $10,000 in Seller Concessions!!INVESTOR SPECIAL!!! WANT MONTHLY PASSIVE INCOME??? Both Living Spaces Offer- 1 Bedroom, 1 Full Bath, Kitchen and Living Room. The back Garage was converted into a 2 Bedroom, 1 Full Bath and Kitchen. Only about 3 Minutes from DEL MAR COLLEGE (East Campus) and 5 Minutes from COLE PARK. Property is being SOLD AS IS.

  22. 2021-06-23
    soldstatus
  23. 2017-11-09
    soldstatus
  24. 2013-05-27
    listed $74,500
  25. 2008-06-05
    listed $79,900
  26. 2008-04-21
    soldstatus
  27. 2004-07-21
    soldstatus
  28. 2003-09-05
    soldstatus $36,000
  29. 2001-04-19
    listed $47,500
  30. 1998-10-16
    soldstatus
  31. 1998-03-01
    listed $28,500
  32. 1997-03-26
    listed $27,900

ⓘ 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
$1,685 · $140/mo
Projected year-2 tax
$1,967 · $164/mo
Expected delta
+$282/yr (+$24/mo · 16.8%)

ⓘ 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
$15,640
− Mortgage interest
−$6,022
− Property taxes
−$1,685
− Insurance
−$538
− Repairs & maintenance
−$1,251
− Management
−$1,251
− Depreciation
−$3,127
Taxable income
$1,766
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$424
After-tax cash flow
$2,944/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

+285.3% since first listed
17 events — show timeline
  • 2026-05-15 Relisted CBMLS
  • 2026-05-01 Pending CBMLS
  • 2026-04-09 Price Changed $107,500 CBMLS
  • 2026-03-19 Price Changed $130,000 CBMLS
  • 2026-02-20 Price Changed $142,000 CBMLS
  • 2025-12-15 Listed $143,000 CBMLS
  • 2021-06-23 Sold (Public Records) Public Records
  • 2017-11-09 Sold (Public Records) Public Records
  • 2013-05-27 Listed $74,500 CBMLS
  • 2008-06-05 Listed $79,900 CBMLS
  • 2008-04-21 Sold (Public Records) Public Records
  • 2004-07-21 Sold (Public Records) Public Records
  • 2003-09-05 Sold (Public Records) $36,000 Public Records
  • 2001-04-19 Listed $47,500 CBMLS
  • 1998-10-16 Sold (MLS) CBMLS
  • 1998-03-01 Listed $28,500 CBMLS
  • 1997-03-26 Listed $27,900 CBMLS

Property tax history

+0.6%/yr

Latest (2025): $1,685 · -10.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…