CashFlowRE
Sign in Sign up
709 E Caesar Ave
D Composite 42.37
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 +11.7/15.0
  • Cash flow +10.6/30.0
  • 1% rule +5.4/10.0
  • Rent growth +4.3/5.0
  • Livability +3.5/5.0
  • DSCR +3.0/10.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$114,500

709 E Caesar Ave · Kingsville, TX 78363
3 bd · 1.0 ba · 1,044 sqft · SingleFamily public records · 108 Days on market
Built 1948 9,975 sqft lot $110/sqft · 9% below area Est $126k · 9% under

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

Listing remarks MLS

Great opportunity for a first-time buyer or investor. This 3-bedroom, 1-bath home has seen several updates in recent years and was recently painted inside and out. The home features an eat-in kitchen with a breakfast bar and a functional layout. The primary bedroom offers access to an open deck, and the property includes a large fenced backyard—ideal for outdoor enjoyment. Additional features include central air and heat and a spacious two-car carport.

Key facts

  • Open deck
  • Eat-in kitchen
  • Central air

Tags

EAT-IN KITCHENBREAKFAST BAROPEN DECKLARGE FENCED BACKYARDCENTRAL AIRSPACIOUS TWO-CAR CARPORT

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/1.0-bath single-family listed at $114k.

Deal economics

  • At list price, monthly cash flow is $-57 ($-689/yr) — negative.
  • To cash-flow at today's rent, offer at most $104k (8.9% below list).
  • Meets the 1% rule at list price ($1k rent vs $114k).
  • Recommended offer: $104k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#364 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, amenities F, commute F.
  • Kingsville ISD (town): math 13% / reading 22% proficiency, ranked #800 of 826 in TX (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Perez El (math 22% / reading 32%, grade F, #2,791 of 4,322 statewide, top 68%, 422 students, 78% FRL); Gillett Middle (math 10% / reading 17%, grade F, #1,602 of 1,662 statewide, top 97%, 521 students, 83% FRL); H M King H S (math 12% / reading 23%, grade F, #1,451 of 1,632 statewide, top 89%, 892 students, 77% FRL).
  • Market conditions: Rents rising fast (+7.2%/yr); 227 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 24 units permitted in Kleberg County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $792 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Kleberg County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($104k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 27y 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 3.6% of price; built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $104,195 (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 108 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  3. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.04%
Cap rate
5.69%
Cash-on-cash
-2.15%
DSCR
0.90
GRM
8.0

CMA / ARV

ARV (median comp)
$126,185
List price
$114,500
Delta
-9.26%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
703 E Caesar Ave 0.01mi 3/1.0 1,135 (+9%) 10mo $64,900 $57 77
604 E Warren Ave 0.19mi 2/1.5 (-1) 996 (-5%) 9mo $175,000 $176 69
713 S 17th St 0.56mi 3/1.5 1,120 (+7%) 1mo $179,900 $161 59
302 E Hoffman Ave S 0.37mi 2/1.0 (-1) 1,115 (+7%) 20mo $105,000 $94 50
220 Carol Ave 0.71mi 3/2.0 1,081 (+4%) 10mo $145,000 $134 48
1316 E Johnston Ave 0.69mi 3/1.0 1,026 (-2%) 22mo $139,900 $136 46
1127 E Warren 0.41mi 3/2.0 1,176 (+13%) 18mo $120,000 $102 41
316 E Ragland Ave 0.35mi 2/1.0 (-1) 920 (-12%) 22mo $64,900 $71 40
928 W Avenue I 0.68mi 3/2.0 1,132 (+8%) 12mo $180,000 $159 40
406 E Alexander 0.36mi 3/2.0 1,178 (+13%) 22mo $130,000 $110 40
1332 Lawndale Dr 0.51mi 3/1.0 1,200 (+15%) 18mo $117,500 $98 36
1301 E Fordyce Ave 0.63mi 2/1.0 (-1) 890 (-15%) 8mo $57,500 $65 34

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 · 7.18% rent growth · sell at horizon

5-year hold
IRR
-14.0%
Equity multiple
0.47×
Total profit
$-16,874
Equity at exit
$17,072
10-year hold
IRR
1.6%
Equity multiple
1.14×
Total profit
$4,418
Equity at exit
$9,900

Cash invested: $32,060 (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 78363

Rents YoY
7.2%
Active inventory
227
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,186 high interval (Pro) →
Mortgage (P&I)
$600
Tax from tax record
$346 /mo · $4,151/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$-57

Break-even live

Break-even rent $1,258
Max offer price $104,352
Occupancy floor 100%

Sensitivity live

Price -10% $7 -5% $-25 +0% $-57 +5% $-90 +10% $-122
Rent -10% $-151 -5% $-104 +0% $-57 +5% $-11 +10% $36
Rate -1.0pp $0 -0.5pp $-28 base $-57 +0.5pp $-87 +1.0pp $-117

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
$28,625
Closing costs
$3,435
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
908 E Doddridge Ave Kingsville, TX 3.0 1.0 1100 $850 $0.77 45d 1 0.27mi
800 General Cavazos Blvd Kingsville, TX 1.0–3.0 1.0–1.5 840 $1,125 $1.34 4d 11 1.01mi
2420 S 6th St Kingsville, TX 2.0 1.0 715 $859 $1.20 23d 1 1.07mi
2420 S 6th St Kingsville, TX 2.0 1.0 715 $859 $1.20 15d 1 1.07mi
2901 S Brahma Blvd Kingsville, TX 1.0–2.0 1.0–2.0 778 $1,075 $1.38 5d 7 1.33mi
710 E C Ave Kingsville, TX 3.0 2.0 1248 $1,250 $1.00 15d 1 1.45mi

Listing history 19 events

  1. 2026-05-16
    status Pending 462-char remark
    Show marketing remark (462 chars)

    Great opportunity for a first-time buyer or investor. This 3-bedroom, 1-bath home has seen several updates in recent years and was recently painted inside and out. The home features an eat-in kitchen with a breakfast bar and a functional layout. The primary bedroom offers access to an open deck, and the property includes a large fenced backyard—ideal for outdoor enjoyment. Additional features include central air and heat and a spacious two-car carport.

  2. 2026-05-06
    historical 462-char remark
    Show marketing remark (462 chars)

    Great opportunity for a first-time buyer or investor. This 3-bedroom, 1-bath home has seen several updates in recent years and was recently painted inside and out. The home features an eat-in kitchen with a breakfast bar and a functional layout. The primary bedroom offers access to an open deck, and the property includes a large fenced backyard—ideal for outdoor enjoyment. Additional features include central air and heat and a spacious two-car carport.

  3. 2026-03-23
    price $114,500 462-char remark
    Show marketing remark (462 chars)

    Great opportunity for a first-time buyer or investor. This 3-bedroom, 1-bath home has seen several updates in recent years and was recently painted inside and out. The home features an eat-in kitchen with a breakfast bar and a functional layout. The primary bedroom offers access to an open deck, and the property includes a large fenced backyard—ideal for outdoor enjoyment. Additional features include central air and heat and a spacious two-car carport.

  4. 2026-01-17
    listed $119,000 Active 462-char remark
    Show marketing remark (462 chars)

    Great opportunity for a first-time buyer or investor. This 3-bedroom, 1-bath home has seen several updates in recent years and was recently painted inside and out. The home features an eat-in kitchen with a breakfast bar and a functional layout. The primary bedroom offers access to an open deck, and the property includes a large fenced backyard—ideal for outdoor enjoyment. Additional features include central air and heat and a spacious two-car carport.

  5. 2020-12-22
    soldstatus
    Show marketing remark (300 chars)

    Cute and Cozy place to call home that is centrally located in Kingsville and close to everything. Home offers three bedrooms, 1 bath and has an attached 1 car carport. The roof is approx six years old and in the last two years interior AC/Furnace was replaced and so was the electrical service panel.

  6. 2020-12-22
    historical 300-char remark
    Show marketing remark (300 chars)

    Cute and Cozy place to call home that is centrally located in Kingsville and close to everything. Home offers three bedrooms, 1 bath and has an attached 1 car carport. The roof is approx six years old and in the last two years interior AC/Furnace was replaced and so was the electrical service panel.

  7. 2020-12-18
    soldstatus Closed 300-char remark
    Show marketing remark (300 chars)

    Cute and Cozy place to call home that is centrally located in Kingsville and close to everything. Home offers three bedrooms, 1 bath and has an attached 1 car carport. The roof is approx six years old and in the last two years interior AC/Furnace was replaced and so was the electrical service panel.

  8. 2020-11-29
    status Pending 300-char remark
    Show marketing remark (300 chars)

    Cute and Cozy place to call home that is centrally located in Kingsville and close to everything. Home offers three bedrooms, 1 bath and has an attached 1 car carport. The roof is approx six years old and in the last two years interior AC/Furnace was replaced and so was the electrical service panel.

  9. 2020-10-24
    price $85,000 300-char remark
    Show marketing remark (300 chars)

    Cute and Cozy place to call home that is centrally located in Kingsville and close to everything. Home offers three bedrooms, 1 bath and has an attached 1 car carport. The roof is approx six years old and in the last two years interior AC/Furnace was replaced and so was the electrical service panel.

  10. 2020-10-07
    listed $92,000 Active 300-char remark
    Show marketing remark (300 chars)

    Cute and Cozy place to call home that is centrally located in Kingsville and close to everything. Home offers three bedrooms, 1 bath and has an attached 1 car carport. The roof is approx six years old and in the last two years interior AC/Furnace was replaced and so was the electrical service panel.

  11. 2017-06-10
    historical
  12. 2017-06-06
    soldstatus Closed
  13. 2017-03-09
    status Pending
  14. 2017-03-01
    status Active
  15. 2017-02-25
    status Pending
  16. 2017-02-03
    listed $38,000 Active
  17. 2000-03-17
    soldstatus
  18. 2000-03-14
    soldstatus
  19. 1999-10-15
    listed $35,000

ⓘ 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
$4,151 · $346/mo
Projected year-2 tax
$4,151 · $346/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 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 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
$14,227
− Mortgage interest
−$6,414
− Property taxes
−$4,151
− Insurance
−$572
− Repairs & maintenance
−$1,138
− Management
−$1,138
− Depreciation
−$3,331
Taxable loss
−$2,517
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$604
After-tax cash flow
$-85/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
Kingsville ISD
NCES district ID
4825680
Math proficiency
13% ▼ -22.00%
Reading proficiency
22% ▼ -7.00%
Median HH income
$36,308
Composite
14.5/100
National rank
#9425
State rank
#800 of 826 in TX

Livability — Kingsville

Score
70/100
State rank
#364
US rank
#7787

Category grades

Amenities F Commute F Cost of living A+ Crime C+ Employment D Housing A+ Health & safety A+ User ratings D+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kingsville, TX
County
Kleberg County · 28,920 people
City population
28,920
Metro
Kingsville, TX
Population (ZIP)
28,920
Household income
$60,574
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
1663.0

Population outlook (Kleberg County) Hauer SSP2

Today (2025)
31,615 people
By 2030
32,054 · +1.4%
By 2040
33,008 · +4.4%
By 2050
34,536 · +9.2%
By 2075
40,931 · +29.5%
By 2100
46,001 · +45.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (72%)
Race & ethnicity
Hispanic / Latino 72% Two or more races 36% White 20% Black 3% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 67%
Common ancestry
Italian 2% Slovak 1% Portuguese 1%
Foreign-born
7% · Canada, China
Languages at home
65% English-only · Spanish 32% Other Indo-European 1%

Political lean MEDSL · Kleberg

2024 margin
R (+12.7) · D 43.3% · R 56.1%
2008→2024 swing
-20.0pp toward R · 2008: 7.2pp · 2024: -12.7pp
All cycles
2024: R+12.7 2020: R+1.7 2016: D+3.7 2012: D+7.8 2008: D+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -87.12%
Current HPI
147.6473
Rent YoY
▲ 7.18%
Metro
Kingsville, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+227.1% since first listed
19 events — show timeline
  • 2026-05-16 Pending CBMLS
  • 2026-05-06 Delisted CBMLS
  • 2026-03-23 Price Changed $114,500 CBMLS
  • 2026-01-17 Listed $119,000 CBMLS
  • 2020-12-22 Sold (Public Records) Public Records
  • 2020-12-22 Delisted CBMLS
  • 2020-12-18 Sold (MLS) CBMLS
  • 2020-11-29 Pending CBMLS
  • 2020-10-24 Price Changed $85,000 CBMLS
  • 2020-10-07 Listed $92,000 CBMLS
  • 2017-06-10 Delisted CBMLS
  • 2017-06-06 Sold (MLS) CBMLS
  • 2017-03-09 Pending CBMLS
  • 2017-03-01 Relisted CBMLS
  • 2017-02-25 Pending CBMLS
  • 2017-02-03 Listed $38,000 CBMLS
  • 2000-03-17 Sold (Public Records) Public Records
  • 2000-03-14 Sold (MLS) CBMLS
  • 1999-10-15 Listed $35,000 CBMLS

Property tax history

+7.4%/yr

Latest (2025): $4,151 · +21.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…