CashFlowRE
Sign in Sign up
1613 6th St
C+ Composite 62.42
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 +22.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.1/10.0
  • 1% rule +6.1/10.0
  • 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

$149,900

1613 6th St · Corpus Christi, TX 78404
3 bd · 2.0 ba · 1,690 sqft · SingleFamily public records · 129 Days on market
Built 1930 7,126 sqft lot $89/sqft · 29% below area Est $211k · 29% under

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

Listing remarks MLS

Check out this updated 3-bedroom, 2-bath home offering over 1,600 square feet of updated living space just minutes from Ocean Drive. This move-in ready property features a split-bedroom layout for added privacy, recent flooring throughout, and abundant natural light from updated windows. The roof was replaced in 2022, giving you peace of mind for years to come. Some images in this listing have been virtually staged.

Key facts

  • Split-bedroom layout
  • Recent flooring
  • Updated windows

Tags

UPDATED LIVING SPACESPLIT-BEDROOM LAYOUTRECENT FLOORINGABUNDANT NATURAL LIGHTUPDATED WINDOWSROOF REPLACED

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 3-bed/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $240 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% 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.
  • Zoned schools: Windsor Park G/T (math 85% / reading 90%, grade A+, #6 of 4,322 statewide, top 0%, 609 students, 29% FRL); Adkins Middle (math 40% / reading 39%, grade F, #660 of 1,662 statewide, top 41%, 956 students, 48% FRL); Ray H S (math 49% / reading 47%, grade D, #571 of 1,632 statewide, top 36%, 1,640 students, 69% FRL).
  • Zoned-school proficiency averages 58% at this address vs 33% district-wide (+25 pts) — the actual schools serving this property are materially stronger than the Corpus Christi ISD average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+1.9%/yr); 146 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% 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 $1k 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 129 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $50k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; list at $150k implies a 275% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — 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 $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 129 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 1930 — 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
1.11%
Cap rate
8.22%
Cash-on-cash
6.87%
DSCR
1.31
GRM
7.5

CMA / ARV

ARV (median comp)
$210,768
List price
$149,900
Delta
-24.13%
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
3301 Willies Landing Dr 0.38mi 3/2.5 1,700 (+1%) 4mo $321,757 $189 76
3321 Willies Landing Dr 0.38mi 3/2.5 1,700 (+1%) 7mo $305,642 $180 74
406 Naples St 0.35mi 3/2.0 1,731 (+2%) 10mo $175,000 $101 72
331 Cole 0.25mi 3/2.0 1,557 (-8%) 8mo $225,000 $145 69
505 Del Mar Blvd 0.36mi 4/2.0 (+1) 1,868 (+10%) 6mo $317,000 $170 55
305 Southern St 0.52mi 3/2.0 1,538 (-9%) 8mo $349,900 $228 54
1725 15th St 0.42mi 3/2.5 1,447 (-14%) 2mo $190,000 $131 53
433 Atlantic St 0.44mi 2/2.0 (-1) 1,498 (-11%) 6mo $299,990 $200 50
1437 14th St 0.49mi 3/1.0 1,525 (-10%) 9mo $175,999 $115 49
441 Atlantic St 0.45mi 2/1.0 (-1) 1,500 (-11%) 8mo $299,500 $200 44
426 Southern St 0.47mi 3/1.0 1,460 (-14%) 9mo $279,900 $192 44
713 Louisiana Ave 0.73mi 3/2.0 1,933 (+14%) 8mo $249,000 $129 36

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
-7.0%
Equity multiple
0.74×
Total profit
$-10,798
Equity at exit
$22,351
10-year hold
IRR
1.1%
Equity multiple
1.07×
Total profit
$3,011
Equity at exit
$12,961

Cash invested: $41,972 (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
146
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,664 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$226 /mo · $2,709/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$349
Net cashflow
$240

Break-even live

Break-even rent $1,360
Max offer price $149,900
Occupancy floor 81%

Sensitivity live

Price -10% $325 -5% $283 +0% $240 +5% $198 +10% $156
Rent -10% $109 -5% $175 +0% $240 +5% $306 +10% $372
Rate -1.0pp $316 -0.5pp $279 base $240 +0.5pp $202 +1.0pp $162

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
$37,475
Closing costs
$4,497
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
426 Palmero St Corpus Christi, TX 3.0 2.0 1720 $1,350 $0.78 45d 1 0.09mi
1539 10th St Unit 1 Corpus Christi, TX 2.0 1.0 1944 $1,225 $0.63 45d 1 0.29mi
1117 Ocean Dr Unit B Corpus Christi, TX 2.0 1.0 1543 $3,000 $1.94 45d 1 0.48mi
417 Southern St Corpus Christi, TX 4.0 2.5 2028 $2,350 $1.16 45d 1 0.49mi
1802 16th St Unit B Corpus Christi, TX 3.0 1.0 1575 $1,000 $0.63 45d 1 0.50mi
522 Hancock Ave Unit 1-319 Corpus Christi, TX 2.0 2.0 1133 $1,625 $1.43 22d 1 0.56mi
813 Furman Ave Apt 1 Corpus Christi, TX 3.0 2.0 1430 $1,475 $1.03 15d 1 0.57mi
522 Hancock Ave Corpus Christi, TX 1.0–2.0 1.0–2.0 915 $2,000 $2.18 15d 10 0.58mi
455 Louisiana Ave Corpus Christi, TX 2.0 1.0 1528 $3,000 $1.96 22d 1 0.58mi
1628 18th St Corpus Christi, TX 2.0 1.0 1112 $1,000 $0.90 45d 1 0.59mi
823 S Water St Corpus Christi, TX 2.0 2.0 1243 $2,000 $1.61 15d 1 0.65mi
802 S Carancahua St Corpus Christi, TX 2.0 1.0–2.0 869 $1,770 $2.04 15d 68 0.67mi
801 S Alameda St Unit A Corpus Christi, TX 2.0 1.0 1760 $900 $0.51 45d 1 0.67mi
1107 14th St Corpus Christi, TX 4.0 1.5 1520 $1,300 $0.86 45d 1 0.69mi
1525 S 19th St Unit B Corpus Christi, TX 3.0 2.0 1062 $2,100 $1.98 15d 1 0.70mi
2622 Cloyde St Corpus Christi, TX 2.0 1.0 1693 $1,150 $0.68 45d 1 0.82mi
1722 Trenton Dr Corpus Christi, TX 4.0 2.0 1432 $2,100 $1.47 15d 1 1.11mi
2901 S Staples St Unit B Corpus Christi, TX 2.0 1.0 2236 $900 $0.40 45d 1 1.14mi
2402 Segrest St Corpus Christi, TX 2.0 1.0 1120 $825 $0.74 22d 1 1.14mi
110 Josephine St Corpus Christi, TX 3.0 2.0 1050 $2,000 $1.90 45d 1 1.20mi
3102 Santa Fe St Corpus Christi, TX 1.0–2.0 1.0–2.0 922 $1,095 $1.19 45d 1 1.23mi
225 Watson St Corpus Christi, TX 3.0 1.0 1472 $1,295 $0.88 45d 1 1.44mi
1405 Annapolis Dr Corpus Christi, TX 3.0 1.5 1502 $2,000 $1.33 15d 1 1.50mi

Listing history 26 events

  1. 2026-06-21
    pricedays on market $149,900 Active 129 DOM
  2. 2026-06-18
    days on market $159,900 Active 126 DOM
  3. 2026-06-17
    days on market $159,900 Active 125 DOM
  4. 2026-06-16
    days on market $159,900 Active 124 DOM
  5. 2026-06-15
    days on market $159,900 Active 123 DOM
  6. 2026-06-14
    days on market $159,900 Active 121 DOM
  7. 2026-06-10
    days on market $159,900 Active 118 DOM
  8. 2026-06-09
    days on market $159,900 Active 117 DOM
  9. 2026-06-08
    days on market $159,900 Active 116 DOM
  10. 2026-06-07
    days on market $159,900 Active 115 DOM
  11. 2026-06-05
    days on market $159,900 Active 112 DOM
  12. 2026-06-03
    days on market $159,900 Active 111 DOM
  13. 2026-06-02
    days on market $159,900 Active 110 DOM
  14. 2026-06-01
    days on market $159,900 Active 109 DOM
  15. 2026-05-31
    days on market $159,900 Active 108 DOM
  16. 2026-05-30
    days on market $159,900 Active 107 DOM
  17. 2026-05-12
    price $159,900 419-char remark
    Show marketing remark (419 chars)

    Check out this updated 3-bedroom, 2-bath home offering over 1,600 square feet of updated living space just minutes from Ocean Drive. This move-in ready property features a split-bedroom layout for added privacy, recent flooring throughout, and abundant natural light from updated windows. The roof was replaced in 2022, giving you peace of mind for years to come. Some images in this listing have been virtually staged.

  18. 2026-04-15
    price $165,000 419-char remark
    Show marketing remark (419 chars)

    Check out this updated 3-bedroom, 2-bath home offering over 1,600 square feet of updated living space just minutes from Ocean Drive. This move-in ready property features a split-bedroom layout for added privacy, recent flooring throughout, and abundant natural light from updated windows. The roof was replaced in 2022, giving you peace of mind for years to come. Some images in this listing have been virtually staged.

  19. 2026-03-26
    price $175,000 419-char remark
    Show marketing remark (419 chars)

    Check out this updated 3-bedroom, 2-bath home offering over 1,600 square feet of updated living space just minutes from Ocean Drive. This move-in ready property features a split-bedroom layout for added privacy, recent flooring throughout, and abundant natural light from updated windows. The roof was replaced in 2022, giving you peace of mind for years to come. Some images in this listing have been virtually staged.

  20. 2026-03-03
    price $185,000 419-char remark
    Show marketing remark (419 chars)

    Check out this updated 3-bedroom, 2-bath home offering over 1,600 square feet of updated living space just minutes from Ocean Drive. This move-in ready property features a split-bedroom layout for added privacy, recent flooring throughout, and abundant natural light from updated windows. The roof was replaced in 2022, giving you peace of mind for years to come. Some images in this listing have been virtually staged.

  21. 2026-02-12
    listed $199,900 Active 419-char remark
    Show marketing remark (419 chars)

    Check out this updated 3-bedroom, 2-bath home offering over 1,600 square feet of updated living space just minutes from Ocean Drive. This move-in ready property features a split-bedroom layout for added privacy, recent flooring throughout, and abundant natural light from updated windows. The roof was replaced in 2022, giving you peace of mind for years to come. Some images in this listing have been virtually staged.

  22. 2025-07-02
    price $239,900
  23. 2025-05-17
    listed $249,900 Active
  24. 2022-11-16
    soldstatus
  25. 2022-06-25
    listed $216,000
  26. 2002-07-26
    soldstatus $40,000

ⓘ 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
$2,709 · $226/mo
Projected year-2 tax
$2,743 · $229/mo
Expected delta
+$34/yr (+$3/mo · 1.3%)

ⓘ 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
$19,971
− Mortgage interest
−$8,397
− Property taxes
−$2,709
− Insurance
−$750
− Repairs & maintenance
−$1,598
− Management
−$1,598
− Depreciation
−$4,361
Taxable income
$560
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$134
After-tax cash flow
$2,751/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

+299.8% since first listed
10 events — show timeline
  • 2026-05-12 Price Changed $159,900 CBMLS
  • 2026-04-15 Price Changed $165,000 CBMLS
  • 2026-03-26 Price Changed $175,000 CBMLS
  • 2026-03-03 Price Changed $185,000 CBMLS
  • 2026-02-12 Listed $199,900 CBMLS
  • 2025-07-02 Price Changed $239,900 CBMLS
  • 2025-05-17 Listed $249,900 CBMLS
  • 2022-11-16 Sold (Public Records) Public Records
  • 2022-06-25 Listed $216,000 CBMLS
  • 2002-07-26 Sold (Public Records) $40,000 Public Records

Property tax history

+6.3%/yr

Latest (2025): $2,709 · +22.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…