CashFlowRE
Sign in Sign up
4406 Christie St
D Composite 42.33
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 +12.6/30.0
  • ARV discount +9.9/15.0
  • Livability +3.9/5.0
  • 1% rule +3.8/10.0
  • DSCR +3.7/10.0
  • Rent growth +3.1/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$136,000

4406 Christie St · Corpus Christi, TX 78415
2 bd · 1.0 ba · 967 sqft · SingleFamily public records · 248 Days on market
Built 1949 6,808 sqft lot $141/sqft · 5% below area Est $144k · 5% under ↓ 30% since listing

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

Listing remarks MLS

PRICED TO SELL! Make this quaint 2-bedroom, 1-bathroom nestled in an established neighborhood your very own. This home features a thoughtful layout with a dedicated laundry area and abundant natural light throughout. Step outside to a pool-sized backyard—perfect for entertaining, gardening, or future expansion. Whether you're a first-time buyer, investment property or looking to downsize, this home offers the ideal blend of character and potential. Don’t miss your chance to make it yours!

Key facts

  • Pool-sized backyard
  • 6,808 sq ft lot
  • Built 1949

Tags

DEDICATED LAUNDRY AREAPOOL-SIZED BACKYARD

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 2-bed/1.0-bath single-family listed at $136k.

Deal economics

  • At list price, monthly cash flow is $-18 ($-214/yr) — negative.
  • To cash-flow at today's rent, offer at most $133k (2.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $120k (11.7% below list).
  • Recommended offer: $120k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.1% 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); Moody H S (math 33% / reading 26%, grade F, #1,112 of 1,632 statewide, top 70%, 1,382 students, 84% FRL).
  • Zoned-school proficiency averages 52% at this address vs 33% district-wide (+19 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 (+2.3%/yr); 434 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 $940 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 248 days — a 12% lower offer ($120k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $119,680 (12.0% 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 248 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.88%
Cap rate
6.14%
Cash-on-cash
-0.56%
DSCR
0.97
GRM
9.4

CMA / ARV

ARV (median comp)
$143,532
List price
$136,000
Delta
-5.25%
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
4822 Dodd Dr 0.58mi 2/1.0 938 (-3%) 1mo $139,500 $149 67
4122 Christie St 0.23mi 2/1.0 1,100 (+14%) 3mo $59,000 $54 63
4705 Kendall Dr 0.53mi 3/1.0 (+1) 1,036 (+7%) 1mo $155,000 $150 58
2126 Harvard St 0.62mi 2/1.0 912 (-6%) 5mo $135,900 $149 58
4649 Dodd Dr 0.38mi 3/1.0 (+1) 888 (-8%) 10mo $187,000 $211 55
4849 Easter Dr 0.62mi 2/1.0 885 (-8%) 7mo $79,900 $90 51
4513 Green Grove Dr 0.35mi 3/1.0 (+1) 1,104 (+14%) 10mo $150,000 $136 47
4622 Bluebelle Ln 0.69mi 3/1.0 (+1) 913 (-6%) 11mo $147,000 $161 44
4805 Gabriel Dr 0.55mi 2/1.0 835 (-14%) 10mo $105,000 $126 44
4721 Nesbitt Dr 0.62mi 3/1.0 (+1) 1,088 (+12%) 2mo $149,000 $137 43
4309 Nicholson St 0.51mi 3/2.0 (+1) 1,059 (+10%) 10mo $90,000 $85 43
4922 Gabriel Dr 0.73mi 3/1.5 (+1) 1,083 (+12%) 5mo $99,950 $92 35

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 · 2.32% rent growth · sell at horizon

5-year hold
IRR
-18.0%
Equity multiple
0.37×
Total profit
$-23,957
Equity at exit
$20,278
10-year hold
IRR
-11.5%
Equity multiple
0.33×
Total profit
$-25,489
Equity at exit
$11,759

Cash invested: $38,080 (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 78415

Rents YoY
2.3%
Active inventory
434
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,201 high interval (Pro) →
Mortgage (P&I)
$713
Tax from tax record
$197 /mo · $2,358/yr
Insurance
$57
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$-18

Break-even live

Break-even rent $1,223
Max offer price $132,845
Occupancy floor 96%

Sensitivity live

Price -10% $59 -5% $21 +0% $-18 +5% $-56 +10% $-95
Rent -10% $-113 -5% $-65 +0% $-18 +5% $30 +10% $77
Rate -1.0pp $51 -0.5pp $17 base $-18 +0.5pp $-53 +1.0pp $-89

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
$34,000
Closing costs
$4,080
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4326 Vestal St Corpus Christi, TX 3.0 1.0 984 $1,125 $1.14 15d 1 0.56mi
2122 Harvard St Corpus Christi, TX 2.0 1.0 858 $1,250 $1.46 15d 1 0.64mi
2106 Harvard St Corpus Christi, TX 3.0 1.0 912 $1,225 $1.34 45d 1 0.68mi
1534 Lazy Ln Corpus Christi, TX 3.0 1.0 800 $1,195 $1.49 23d 1 0.70mi
4625 Kostoryz Rd Unit 121 Corpus Christi, TX 1.0 1.0 540 $875 $1.62 45d 1 0.71mi
4625 Kostoryz Rd Unit 108 Corpus Christi, TX 2.0 1.0 720 $975 $1.35 45d 1 0.71mi
4322 Kostoryz Rd Corpus Christi, TX 2.0 1.5 1100 $1,259 $1.14 45d 1 0.79mi
1402 Devon Dr Corpus Christi, TX 1.0 1.0 540 $795 $1.47 15d 1 0.95mi
2534 Johanna St Unit 7 Corpus Christi, TX 1.0 1.0 600 $645 $1.07 23d 1 0.97mi
200 Clemmer St Unit A Corpus Christi, TX 3.0 1.0 950 $1,199 $1.26 45d 1 0.98mi
2709 Milo St Corpus Christi, TX 3.0 2.0 1122 $1,700 $1.52 15d 1 1.10mi
3535 Cottonwood St Apt H2 Corpus Christi, TX 2.0 1.0 731 $870 $1.19 45d 1 1.25mi
3535 Cottonwood St Apt E6 Corpus Christi, TX 1.0 1.0 593 $750 $1.26 45d 1 1.25mi
3535 Cottonwood St Unit H5 Corpus Christi, TX 1.0 1.0 593 $790 $1.33 45d 1 1.25mi
1201 York Ave Corpus Christi, TX 3.0 1.0 888 $1,550 $1.75 23d 1 1.25mi
4822 Mokry Dr Corpus Christi, TX 2.0 1.0 903 $1,200 $1.33 23d 1 1.30mi
4322 Fir St Corpus Christi, TX 2.0 1.0 758 $1,195 $1.58 45d 1 1.42mi
1041 Dabney St Corpus Christi, TX 1.0–2.0 1.0 600 $850 $1.42 45d 2 1.46mi
1458 W Point Rd Corpus Christi, TX 2.0–3.0 1.0 777 $800 $1.03 15d 2 1.47mi
4942 Anthony St Corpus Christi, TX 3.0 1.0 1014 $1,595 $1.57 15d 1 1.49mi

Listing history 21 events

  1. 2026-06-21
    days on market $136,000 Active 248 DOM
  2. 2026-06-18
    days on market $136,000 Active 245 DOM
  3. 2026-06-17
    days on market $136,000 Active 244 DOM
  4. 2026-06-16
    days on market $136,000 Active 243 DOM
  5. 2026-06-15
    days on market $136,000 Active 242 DOM
  6. 2026-06-14
    days on market $136,000 Active 240 DOM
  7. 2026-06-10
    days on market $136,000 Active 237 DOM
  8. 2026-06-09
    days on market $136,000 Active 236 DOM
  9. 2026-06-08
    days on market $136,000 Active 235 DOM
  10. 2026-06-07
    days on market $136,000 Active 234 DOM
  11. 2026-06-05
    days on market $136,000 Active 231 DOM
  12. 2026-06-03
    days on market $136,000 Active 230 DOM
  13. 2026-06-02
    days on market $136,000 Active 229 DOM
  14. 2026-06-01
    days on market $136,000 Active 228 DOM
  15. 2026-05-31
    days on market $136,000 Active 227 DOM
  16. 2026-05-30
    days on market $136,000 Active 226 DOM
  17. 2026-03-18
    price $136,000 505-char remark
    Show marketing remark (505 chars)

    PRICED TO SELL! Make this quaint 2-bedroom, 1-bathroom nestled in an established neighborhood your very own. This home features a thoughtful layout with a dedicated laundry area and abundant natural light throughout. Step outside to a pool-sized backyard—perfect for entertaining, gardening, or future expansion. Whether you're a first-time buyer, investment property or looking to downsize, this home offers the ideal blend of character and potential. Don’t miss your chance to make it yours!

  18. 2026-01-16
    price $149,000 505-char remark
    Show marketing remark (505 chars)

    PRICED TO SELL! Make this quaint 2-bedroom, 1-bathroom nestled in an established neighborhood your very own. This home features a thoughtful layout with a dedicated laundry area and abundant natural light throughout. Step outside to a pool-sized backyard—perfect for entertaining, gardening, or future expansion. Whether you're a first-time buyer, investment property or looking to downsize, this home offers the ideal blend of character and potential. Don’t miss your chance to make it yours!

  19. 2025-11-25
    price $165,000 505-char remark
    Show marketing remark (505 chars)

    PRICED TO SELL! Make this quaint 2-bedroom, 1-bathroom nestled in an established neighborhood your very own. This home features a thoughtful layout with a dedicated laundry area and abundant natural light throughout. Step outside to a pool-sized backyard—perfect for entertaining, gardening, or future expansion. Whether you're a first-time buyer, investment property or looking to downsize, this home offers the ideal blend of character and potential. Don’t miss your chance to make it yours!

  20. 2025-10-16
    listed $195,000 Active 505-char remark
    Show marketing remark (505 chars)

    PRICED TO SELL! Make this quaint 2-bedroom, 1-bathroom nestled in an established neighborhood your very own. This home features a thoughtful layout with a dedicated laundry area and abundant natural light throughout. Step outside to a pool-sized backyard—perfect for entertaining, gardening, or future expansion. Whether you're a first-time buyer, investment property or looking to downsize, this home offers the ideal blend of character and potential. Don’t miss your chance to make it yours!

  21. 2004-10-25
    soldstatus

ⓘ 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
$2,358 · $197/mo
Projected year-2 tax
$2,489 · $207/mo
Expected delta
+$131/yr (+$11/mo · 5.5%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 70% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 25 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
$14,408
− Mortgage interest
−$7,618
− Property taxes
−$2,358
− Insurance
−$680
− Repairs & maintenance
−$1,153
− Management
−$1,153
− Depreciation
−$3,956
Taxable loss
−$2,510
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$602
After-tax cash flow
$388/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)
43,080
Household income
$54,990
Rent vs Own
39.8% rent · 60.2% own
Severe rent burden
1730.0

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
Predominantly Hispanic (83%)
Race & ethnicity
Hispanic / Latino 83% Two or more races 41% White 12% Black 3%
Hispanic origin (detail)
Mexican 75%
Foreign-born
9% · Canada
Languages at home
59% English-only · Spanish 40%

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
▼ -173.20%
Current HPI
158.011
Rent YoY
▲ 2.32%
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

-30.3% since first listed
5 events — show timeline
  • 2026-03-18 Price Changed $136,000 CBMLS
  • 2026-01-16 Price Changed $149,000 CBMLS
  • 2025-11-25 Price Changed $165,000 CBMLS
  • 2025-10-16 Listed $195,000 CBMLS
  • 2004-10-25 Sold (Public Records) Public Records

Property tax history

+5.7%/yr

Latest (2025): $2,358 · +11.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…