CashFlowRE
Sign in Sign up
417 Polaris Pl
D+ Composite 45.59
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).

  • Cash flow +14.2/30.0
  • ARV discount +10.7/15.0
  • DSCR +4.3/10.0
  • Schools +4.1/10.0
  • Livability +3.9/5.0
  • 1% rule +3.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$179,900

417 Polaris Pl · Corpus Christi, TX 78418
3 bd · 1.5 ba · 915 sqft · SingleFamily public records · 80 Days on market
Built 1973 6,299 sqft lot $197/sqft · 18% above area Est $194k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully refreshed 3-bedroom, 1.5-bath home designed for comfort, functionality, and versatility, located in the highly desirable Flour Bluff Independent School District! Step inside to discover fresh interior paint, stylish laminate flooring, and a modern neutral color palette that creates a bright and inviting atmosphere throughout. The home features a convenient and thoughtful bathroom layout: the half bath is privately located within the primary bedroom, while the full bathroom is situated in the hallway between the two additional bedrooms for easy access for guests. The kitchen offers both style and everyday functionality. Featuring gorgeous granite countertops, sleek stainless steel appliances, ample cabinet storage, and great counter space. Its practical layout keeps everything within reach while still feeling open and welcoming, making it a space you’ll love spending time in. Lovely upgrades flow throughout the entire home, making it truly move-in ready. The flexible bonus area from the garage conversion offers endless possibilities for a home office, playroom, workout space, or second living area, easily adapting to fit your lifestyle. Out back, enjoy a relaxing covered patio that’s perfect for entertaining or unwinding in the evenings, along with a convenient storage shed that provides extra space for tools, hobbies, or outdoor equipment. Comfort, style, upgrades, and location, this one truly checks all the boxes! Call your favorite REALTOR® to schedule your showing today.

Key facts

  • Laminate flooring
  • Flexible bonus area
  • Covered patio

Tags

FRESH INTERIOR PAINTLAMINATE FLOORINGGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESFLEXIBLE BONUS AREACOVERED PATIO

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/1.5-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $31 ($372/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $152k (15.3% below list).
  • Recommended offer: $152k (15.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% 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.
  • Flour Bluff ISD (urban): math 43% / reading 51% proficiency, ranked #209 of 826 in TX (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-0.6%/yr); 685 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $5k 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 80 days — a 6% lower offer ($169k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 16y 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.
  • Current owner paid $27k; list at $180k implies a 561% 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→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $152,290 (15.3% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — 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. 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?
  7. 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.
  8. 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.
  9. 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
0.85%
Cap rate
6.50%
Cash-on-cash
0.74%
DSCR
1.03
GRM
9.8

CMA / ARV

ARV (median comp)
$193,675
List price
$179,900
Delta
-7.11%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
418 Antares Dr 0.02mi 3/1.5 927 (+1%) 6mo $169,999 $183 92
3023 Pimlico 0.54mi 3/1.0 960 (+5%) 1mo $165,000 $172 64
3745 Lynda Lee Dr 0.48mi 3/2.0 960 (+5%) 12mo $154,900 $161 58
3814 Sweet Bay Dr 0.53mi 2/1.0 (-1) 864 (-6%) 2mo $75,000 $87 58
3810 Wagner Lee Dr 0.56mi 3/1.0 813 (-11%) 0mo $189,900 $234 53
3538 Shore Dr 0.53mi 3/2.0 1,045 (+14%) 4mo $225,000 $215 46
2841 S Sea 0.64mi 3/1.5 1,040 (+14%) 19mo $184,000 $177 32

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-18.4%
Equity multiple
0.37×
Total profit
$-31,659
Equity at exit
$26,824
10-year hold
IRR
-17.6%
Equity multiple
0.16×
Total profit
$-42,355
Equity at exit
$15,554

Cash invested: $50,372 (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 78418

Rents YoY
-0.6%
Active inventory
685
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,523 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$154 /mo · $1,844/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$31

Break-even live

Break-even rent $1,484
Max offer price $179,900
Occupancy floor 93%

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
$44,975
Closing costs
$5,397
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
530 Oakdale Dr Corpus Christi, TX 2.0 1.0 1113 $1,350 $1.21 44d 1 0.61mi
2725 Waldron Rd Apt 14 Corpus Christi, TX 2.0 1.0 850 $925 $1.09 44d 1 0.82mi
2725 Waldron Rd Apt 24 Corpus Christi, TX 2.0 1.0 850 $985 $1.16 14d 1 0.82mi
4141 Whiteley Dr Unit 1 Corpus Christi, TX 2.0 1.5 900 $1,295 $1.44 21d 1 1.06mi

Listing history 27 events

  1. 2026-05-03
    historical Contingent 1542-char remark
    Show marketing remark (1542 chars)

    Welcome to this beautifully refreshed 3-bedroom, 1.5-bath home designed for comfort, functionality, and versatility, located in the highly desirable Flour Bluff Independent School District! Step inside to discover fresh interior paint, stylish laminate flooring, and a modern neutral color palette that creates a bright and inviting atmosphere throughout. The home features a convenient and thoughtful bathroom layout: the half bath is privately located within the primary bedroom, while the full bathroom is situated in the hallway between the two additional bedrooms for easy access for guests. The kitchen offers both style and everyday functionality. Featuring gorgeous granite countertops, sleek stainless steel appliances, ample cabinet storage, and great counter space. Its practical layout keeps everything within reach while still feeling open and welcoming, making it a space you’ll love spending time in. Lovely upgrades flow throughout the entire home, making it truly move-in ready. The flexible bonus area from the garage conversion offers endless possibilities for a home office, playroom, workout space, or second living area, easily adapting to fit your lifestyle. Out back, enjoy a relaxing covered patio that’s perfect for entertaining or unwinding in the evenings, along with a convenient storage shed that provides extra space for tools, hobbies, or outdoor equipment. Comfort, style, upgrades, and location, this one truly checks all the boxes! Call your favorite REALTOR® to schedule your showing today.

  2. 2026-03-02
    listed $179,900 Active 1542-char remark
    Show marketing remark (1542 chars)

    Welcome to this beautifully refreshed 3-bedroom, 1.5-bath home designed for comfort, functionality, and versatility, located in the highly desirable Flour Bluff Independent School District! Step inside to discover fresh interior paint, stylish laminate flooring, and a modern neutral color palette that creates a bright and inviting atmosphere throughout. The home features a convenient and thoughtful bathroom layout: the half bath is privately located within the primary bedroom, while the full bathroom is situated in the hallway between the two additional bedrooms for easy access for guests. The kitchen offers both style and everyday functionality. Featuring gorgeous granite countertops, sleek stainless steel appliances, ample cabinet storage, and great counter space. Its practical layout keeps everything within reach while still feeling open and welcoming, making it a space you’ll love spending time in. Lovely upgrades flow throughout the entire home, making it truly move-in ready. The flexible bonus area from the garage conversion offers endless possibilities for a home office, playroom, workout space, or second living area, easily adapting to fit your lifestyle. Out back, enjoy a relaxing covered patio that’s perfect for entertaining or unwinding in the evenings, along with a convenient storage shed that provides extra space for tools, hobbies, or outdoor equipment. Comfort, style, upgrades, and location, this one truly checks all the boxes! Call your favorite REALTOR® to schedule your showing today.

  3. 2019-12-16
    soldstatus
  4. 2019-11-27
    historical 354-char remark
    Show marketing remark (354 chars)

    Save THOUSANDS of dollars on this home!!! Don't pay retail when you can buy a home under market price like this one. 3 Bedroom 1.5 Bath just under 1,000 square feet located in a quiet neighborhood in Flour Bluff. Great Investment opportunity or for first time home buyers. Minutes to Laguna Madre. This property may qualify for Seller Financing (Vendee).

  5. 2019-11-27
    status Active 354-char remark
    Show marketing remark (354 chars)

    Save THOUSANDS of dollars on this home!!! Don't pay retail when you can buy a home under market price like this one. 3 Bedroom 1.5 Bath just under 1,000 square feet located in a quiet neighborhood in Flour Bluff. Great Investment opportunity or for first time home buyers. Minutes to Laguna Madre. This property may qualify for Seller Financing (Vendee).

  6. 2019-11-27
    soldstatus Closed 354-char remark
    Show marketing remark (354 chars)

    Save THOUSANDS of dollars on this home!!! Don't pay retail when you can buy a home under market price like this one. 3 Bedroom 1.5 Bath just under 1,000 square feet located in a quiet neighborhood in Flour Bluff. Great Investment opportunity or for first time home buyers. Minutes to Laguna Madre. This property may qualify for Seller Financing (Vendee).

  7. 2019-11-22
    historical 354-char remark
    Show marketing remark (354 chars)

    Save THOUSANDS of dollars on this home!!! Don't pay retail when you can buy a home under market price like this one. 3 Bedroom 1.5 Bath just under 1,000 square feet located in a quiet neighborhood in Flour Bluff. Great Investment opportunity or for first time home buyers. Minutes to Laguna Madre. This property may qualify for Seller Financing (Vendee).

  8. 2019-10-10
    status Pending 354-char remark
    Show marketing remark (354 chars)

    Save THOUSANDS of dollars on this home!!! Don't pay retail when you can buy a home under market price like this one. 3 Bedroom 1.5 Bath just under 1,000 square feet located in a quiet neighborhood in Flour Bluff. Great Investment opportunity or for first time home buyers. Minutes to Laguna Madre. This property may qualify for Seller Financing (Vendee).

  9. 2019-09-25
    price $79,900 354-char remark
    Show marketing remark (354 chars)

    Save THOUSANDS of dollars on this home!!! Don't pay retail when you can buy a home under market price like this one. 3 Bedroom 1.5 Bath just under 1,000 square feet located in a quiet neighborhood in Flour Bluff. Great Investment opportunity or for first time home buyers. Minutes to Laguna Madre. This property may qualify for Seller Financing (Vendee).

  10. 2019-09-22
    status Active 354-char remark
    Show marketing remark (354 chars)

    Save THOUSANDS of dollars on this home!!! Don't pay retail when you can buy a home under market price like this one. 3 Bedroom 1.5 Bath just under 1,000 square feet located in a quiet neighborhood in Flour Bluff. Great Investment opportunity or for first time home buyers. Minutes to Laguna Madre. This property may qualify for Seller Financing (Vendee).

  11. 2019-09-22
    historical 354-char remark
    Show marketing remark (354 chars)

    Save THOUSANDS of dollars on this home!!! Don't pay retail when you can buy a home under market price like this one. 3 Bedroom 1.5 Bath just under 1,000 square feet located in a quiet neighborhood in Flour Bluff. Great Investment opportunity or for first time home buyers. Minutes to Laguna Madre. This property may qualify for Seller Financing (Vendee).

  12. 2019-09-09
    price $89,500 354-char remark
    Show marketing remark (354 chars)

    Save THOUSANDS of dollars on this home!!! Don't pay retail when you can buy a home under market price like this one. 3 Bedroom 1.5 Bath just under 1,000 square feet located in a quiet neighborhood in Flour Bluff. Great Investment opportunity or for first time home buyers. Minutes to Laguna Madre. This property may qualify for Seller Financing (Vendee).

  13. 2019-07-26
    price $99,500 354-char remark
    Show marketing remark (354 chars)

    Save THOUSANDS of dollars on this home!!! Don't pay retail when you can buy a home under market price like this one. 3 Bedroom 1.5 Bath just under 1,000 square feet located in a quiet neighborhood in Flour Bluff. Great Investment opportunity or for first time home buyers. Minutes to Laguna Madre. This property may qualify for Seller Financing (Vendee).

  14. 2019-06-23
    listed $109,000 Active 354-char remark
    Show marketing remark (354 chars)

    Save THOUSANDS of dollars on this home!!! Don't pay retail when you can buy a home under market price like this one. 3 Bedroom 1.5 Bath just under 1,000 square feet located in a quiet neighborhood in Flour Bluff. Great Investment opportunity or for first time home buyers. Minutes to Laguna Madre. This property may qualify for Seller Financing (Vendee).

  15. 2019-04-20
    historical
  16. 2018-11-07
    listed $116,900
  17. 2016-12-19
    historical
  18. 2016-12-16
    soldstatus Closed
  19. 2016-12-16
    soldstatus
  20. 2016-11-15
    status Pending
  21. 2016-11-03
    historical Option Period
  22. 2016-10-19
    listed $99,500 Active
  23. 2013-07-10
    listed $84,999
  24. 2010-10-07
    listed $94,995
  25. 2006-03-28
    soldstatus
  26. 2004-10-08
    soldstatus
  27. 1999-02-26
    soldstatus $27,200

ⓘ 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
$1,844 · $154/mo
Projected year-2 tax
$3,292 · $274/mo
Expected delta
+$1,448/yr (+$121/mo · 78.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 29 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
$18,275
− Mortgage interest
−$10,077
− Property taxes
−$1,844
− Insurance
−$900
− Repairs & maintenance
−$1,462
− Management
−$1,462
− Depreciation
−$5,233
Taxable loss
−$2,704
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$649
After-tax cash flow
$1,021/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
Flour Bluff ISD
NCES district ID
4819380
Math proficiency
43% ▼ -12.00%
Reading proficiency
51% ▼ -2.00%
Median HH income
$57,162
Composite
40.96/100
National rank
#3604
State rank
#209 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)
29,790
Household income
$92,445
Rent vs Own
31.8% rent · 68.2% own
Severe rent burden
808.0

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 White (61%)
Race & ethnicity
White 61% Hispanic / Latino 29% Two or more races 19% Asian 3% Black 3%
Hispanic origin (detail)
Mexican 25%
Common ancestry
Romanian 2% Lithuanian 2% Slovak 2%
Foreign-born
7% · Canada, China
Languages at home
83% English-only · Spanish 14% Tagalog/Filipino 2%

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
▼ -168.81%
Current HPI
193.902
Rent YoY
▼ -0.57%
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

+561.4% since first listed
27 events — show timeline
  • 2026-05-03 Contingent CBMLS
  • 2026-03-02 Listed $179,900 CBMLS
  • 2019-12-16 Sold (Public Records) Public Records
  • 2019-11-27 Delisted CBMLS
  • 2019-11-27 Relisted CBMLS
  • 2019-11-27 Sold (MLS) CBMLS
  • 2019-11-22 Delisted CBMLS
  • 2019-10-10 Pending CBMLS
  • 2019-09-25 Price Changed $79,900 CBMLS
  • 2019-09-22 Relisted CBMLS
  • 2019-09-22 Delisted CBMLS
  • 2019-09-09 Price Changed $89,500 CBMLS
  • 2019-07-26 Price Changed $99,500 CBMLS
  • 2019-06-23 Listed $109,000 CBMLS
  • 2019-04-20 Listing Removed LERA
  • 2018-11-07 Listed $116,900 LERA
  • 2016-12-19 Delisted CBMLS
  • 2016-12-16 Sold (Public Records) Public Records
  • 2016-12-16 Sold (MLS) CBMLS
  • 2016-11-15 Pending CBMLS
  • 2016-11-03 Contingent CBMLS
  • 2016-10-19 Listed $99,500 CBMLS
  • 2013-07-10 Listed $84,999 CBMLS
  • 2010-10-07 Listed $94,995 CBMLS
  • 2006-03-28 Sold (Public Records) Public Records
  • 2004-10-08 Sold (Public Records) Public Records
  • 1999-02-26 Sold (Public Records) $27,200 Public Records

Property tax history

-0.9%/yr

Latest (2025): $1,844 · +33.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…