CashFlowRE
Sign in Sign up
4401 SE O Malley SE
C- Composite 50.37
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 +15.2/30.0
  • ARV discount +15.0/15.0
  • 1% rule +4.9/10.0
  • DSCR +4.7/10.0
  • Livability +3.9/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.4/5.0
  • Appreciation +0.0/10.0

$189,900

4401 SE O Malley SE · Corpus Christi, TX 78413
4 bd · 2.0 ba · 1,634 sqft · SingleFamily public records · 23 Days on market
Built 1967 $116/sqft · 22% below area Est $244k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Excellent property if your buyer is looking for a great home!. Home needs a little TLC and is being sold "AS IS" with a great location close to schools on the south side. Nice corner lot.

Key facts

  • Corner lot
  • 2 garage spots
  • Built 1967

Tags

CORNER LOT

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 4-bed/2.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $66 ($787/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 $188k (0.9% below list).
  • Recommended offer: $187k (1.5% below list) — sets the bar for market timing.
  • Cap rate 6.7% 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 falling (-4.5%/yr); 220 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 41% 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).
  • This rent runs 31% of the median local income ($73k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 23 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 22y 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 $25k; list at $190k implies a 654% 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $187,051 (1.5% below list)

Questions for the listing agent

  1. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.99%
Cap rate
6.71%
Cash-on-cash
1.48%
DSCR
1.07
GRM
8.4

CMA / ARV

ARV (median comp)
$244,202
List price
$189,900
Delta
-22.24%
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
4705 Donegal Dr 0.35mi 4/2.0 1,633 (-0%) 10mo $234,000 $143 75
4338 Murphey Dr 0.25mi 3/2.0 (-1) 1,634 (0%) 10mo $249,900 $153 75
4053 Donaho Dr 0.39mi 3/2.0 (-1) 1,600 (-2%) 3mo $269,900 $169 71
6002 Killarmet 0.23mi 3/2.0 (-1) 1,586 (-3%) 10mo $215,000 $136 71
4721 Gayle Dr 0.40mi 3/2.0 (-1) 1,666 (+2%) 9mo $189,900 $114 66
4313 Braggs Dr 0.36mi 3/2.0 (-1) 1,779 (+9%) 2mo $254,500 $143 62
6026 Killarmet 0.21mi 3/2.0 (-1) 1,462 (-10%) 10mo $217,500 $149 60
6206 Leprechaun Dr 0.37mi 3/2.0 (-1) 1,501 (-8%) 7mo $219,000 $146 58
3917 Devonshire Dr 0.63mi 3/2.0 (-1) 1,736 (+6%) 1mo $199,995 $115 54
4102 Oday Pkwy 0.42mi 3/2.0 (-1) 1,470 (-10%) 7mo $170,000 $116 53
5602 Fresno Dr 0.67mi 4/2.0 1,496 (-8%) 3mo $251,900 $168 52
4649 Bonner Dr 0.74mi 4/2.0 1,424 (-13%) 7mo $225,000 $158 38

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
-17.6%
Equity multiple
0.40×
Total profit
$-32,014
Equity at exit
$28,315
10-year hold
IRR
-17.4%
Equity multiple
0.18×
Total profit
$-43,423
Equity at exit
$16,419

Cash invested: $53,172 (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 78413

Rents YoY
-4.5%
Active inventory
220
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,882 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$346 /mo · $4,152/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$395
Net cashflow
$66

Break-even live

Break-even rent $1,799
Max offer price $189,900
Occupancy floor 92%

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
$47,475
Closing costs
$5,697
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
4406 Donegal Dr Corpus Christi, TX 3.0 2.0 1338 $1,800 $1.35 13d 1 0.08mi
4438 Donegal Dr Corpus Christi, TX 3.0 2.0 1628 $1,900 $1.17 13d 1 0.09mi
4610 Donegal Dr Corpus Christi, TX 4.0 2.0 2162 $2,150 $0.99 13d 1 0.21mi
4114 Cork Dr Corpus Christi, TX 3.0 2.0 1296 $1,595 $1.23 13d 1 0.37mi
4717 S Shea Pkwy Corpus Christi, TX 3.0 2.0 1284 $1,695 $1.32 44d 1 0.44mi
4009 Donaho Dr Corpus Christi, TX 3.0 2.0 2187 $2,400 $1.10 43d 1 0.53mi
5802 Everhart Rd Corpus Christi, TX 1.0–3.0 1.0–2.0 926 $1,570 $1.69 13d 16 0.62mi
97 Lake Shore Dr Corpus Christi, TX 3.0 2.5 2030 $1,895 $0.93 43d 1 0.63mi
4402 Sutton Ln Corpus Christi, TX 4.0 2.0 1850 $2,100 $1.14 13d 1 0.64mi
4117 Monaco Dr Corpus Christi, TX 5.0 2.0 1483 $2,100 $1.42 13d 1 0.66mi
4013 Kingston Dr Corpus Christi, TX 3.0 2.0 1451 $2,500 $1.72 43d 1 0.82mi
3802 Saratoga Blvd Corpus Christi, TX 1.0–3.0 1.0–2.0 1258 $2,319 $1.84 13d 1 0.85mi
6210 Brewton Dr Corpus Christi, TX 3.0 2.0 1618 $1,900 $1.17 44d 1 0.88mi
4006 Panama Dr Corpus Christi, TX 3.0 2.0 1816 $1,949 $1.07 21d 1 0.90mi
4154 Eagle Dr Corpus Christi, TX 3.0 2.0 1843 $1,950 $1.06 43d 1 0.93mi
4809 Goldeneye Dr Corpus Christi, TX 3.0 2.0 1885 $1,995 $1.06 13d 1 1.04mi
6905 Aaron Dr Corpus Christi, TX 4.0 2.0 1550 $2,100 $1.35 13d 1 1.11mi
5133 Middlecoff Cir Unit B Corpus Christi, TX 3.0 2.5 1360 $1,650 $1.21 43d 1 1.14mi
5430 Saratoga Blvd Corpus Christi, TX 1.0–3.0 1.0–2.5 1050 $1,764 $1.68 43d 45 1.26mi
5757 S Staples St Corpus Christi, TX 1.0–3.0 1.0–2.0 856 $1,656 $1.93 43d 1 1.37mi
4830 French Dr Corpus Christi, TX 3.0 2.0 1299 $1,700 $1.31 13d 1 1.48mi
7033 Arapahoe St Corpus Christi, TX 3.0 2.0 1533 $1,950 $1.27 13d 1 1.48mi

Listing history 13 events

  1. 2026-05-07
    status Pending 197-char remark
    Show marketing remark (197 chars)

    Excellent property if your buyer is looking for a great home!. Home needs a little TLC and is being sold "AS IS" with a great location close to schools on the south side. Nice corner lot.

  2. 2026-04-10
    listed $189,900 Active 197-char remark
    Show marketing remark (197 chars)

    Excellent property if your buyer is looking for a great home!. Home needs a little TLC and is being sold "AS IS" with a great location close to schools on the south side. Nice corner lot.

  3. 2016-12-13
    historical 627-char remark
    Show marketing remark (627 chars)

    JUST REDUCED! Corner Lot 4 bedroom, 2 bath Brick Home is located in Schanen Estates. The property has nice landscaping and is well maintained. Home features formal living room as well as a family room with built in cabinets. The Kitchen can service the eating area and both family areas. The house is connected to the garage with a gated covered breezeway that could be converted to another room for crafts, playroom, etc. The Private back yard has nice plants and is well maintained. The garage features a floor coating and door opener. Easy access to Holly and Everhart but without the traffic. Well established neighborhood!

  4. 2016-12-12
    soldstatus Closed 627-char remark
    Show marketing remark (627 chars)

    JUST REDUCED! Corner Lot 4 bedroom, 2 bath Brick Home is located in Schanen Estates. The property has nice landscaping and is well maintained. Home features formal living room as well as a family room with built in cabinets. The Kitchen can service the eating area and both family areas. The house is connected to the garage with a gated covered breezeway that could be converted to another room for crafts, playroom, etc. The Private back yard has nice plants and is well maintained. The garage features a floor coating and door opener. Easy access to Holly and Everhart but without the traffic. Well established neighborhood!

  5. 2016-12-12
    soldstatus
    Show marketing remark (627 chars)

    JUST REDUCED! Corner Lot 4 bedroom, 2 bath Brick Home is located in Schanen Estates. The property has nice landscaping and is well maintained. Home features formal living room as well as a family room with built in cabinets. The Kitchen can service the eating area and both family areas. The house is connected to the garage with a gated covered breezeway that could be converted to another room for crafts, playroom, etc. The Private back yard has nice plants and is well maintained. The garage features a floor coating and door opener. Easy access to Holly and Everhart but without the traffic. Well established neighborhood!

  6. 2016-10-19
    status Pending 627-char remark
    Show marketing remark (627 chars)

    JUST REDUCED! Corner Lot 4 bedroom, 2 bath Brick Home is located in Schanen Estates. The property has nice landscaping and is well maintained. Home features formal living room as well as a family room with built in cabinets. The Kitchen can service the eating area and both family areas. The house is connected to the garage with a gated covered breezeway that could be converted to another room for crafts, playroom, etc. The Private back yard has nice plants and is well maintained. The garage features a floor coating and door opener. Easy access to Holly and Everhart but without the traffic. Well established neighborhood!

  7. 2016-10-07
    historical Option Period 627-char remark
    Show marketing remark (627 chars)

    JUST REDUCED! Corner Lot 4 bedroom, 2 bath Brick Home is located in Schanen Estates. The property has nice landscaping and is well maintained. Home features formal living room as well as a family room with built in cabinets. The Kitchen can service the eating area and both family areas. The house is connected to the garage with a gated covered breezeway that could be converted to another room for crafts, playroom, etc. The Private back yard has nice plants and is well maintained. The garage features a floor coating and door opener. Easy access to Holly and Everhart but without the traffic. Well established neighborhood!

  8. 2016-10-07
    status Active 627-char remark
    Show marketing remark (627 chars)

    JUST REDUCED! Corner Lot 4 bedroom, 2 bath Brick Home is located in Schanen Estates. The property has nice landscaping and is well maintained. Home features formal living room as well as a family room with built in cabinets. The Kitchen can service the eating area and both family areas. The house is connected to the garage with a gated covered breezeway that could be converted to another room for crafts, playroom, etc. The Private back yard has nice plants and is well maintained. The garage features a floor coating and door opener. Easy access to Holly and Everhart but without the traffic. Well established neighborhood!

  9. 2016-10-01
    historical 627-char remark
    Show marketing remark (627 chars)

    JUST REDUCED! Corner Lot 4 bedroom, 2 bath Brick Home is located in Schanen Estates. The property has nice landscaping and is well maintained. Home features formal living room as well as a family room with built in cabinets. The Kitchen can service the eating area and both family areas. The house is connected to the garage with a gated covered breezeway that could be converted to another room for crafts, playroom, etc. The Private back yard has nice plants and is well maintained. The garage features a floor coating and door opener. Easy access to Holly and Everhart but without the traffic. Well established neighborhood!

  10. 2016-07-18
    price $174,900 627-char remark
    Show marketing remark (627 chars)

    JUST REDUCED! Corner Lot 4 bedroom, 2 bath Brick Home is located in Schanen Estates. The property has nice landscaping and is well maintained. Home features formal living room as well as a family room with built in cabinets. The Kitchen can service the eating area and both family areas. The house is connected to the garage with a gated covered breezeway that could be converted to another room for crafts, playroom, etc. The Private back yard has nice plants and is well maintained. The garage features a floor coating and door opener. Easy access to Holly and Everhart but without the traffic. Well established neighborhood!

  11. 2016-05-13
    listed $179,900 Active 627-char remark
    Show marketing remark (627 chars)

    JUST REDUCED! Corner Lot 4 bedroom, 2 bath Brick Home is located in Schanen Estates. The property has nice landscaping and is well maintained. Home features formal living room as well as a family room with built in cabinets. The Kitchen can service the eating area and both family areas. The house is connected to the garage with a gated covered breezeway that could be converted to another room for crafts, playroom, etc. The Private back yard has nice plants and is well maintained. The garage features a floor coating and door opener. Easy access to Holly and Everhart but without the traffic. Well established neighborhood!

  12. 2004-03-11
    listed $135,000
  13. 1973-06-01
    soldstatus $25,200

ⓘ 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
$4,152 · $346/mo
Projected year-2 tax
$4,152 · $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 4/10 Moderate FEMA zone X (shaded) · 22% 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
$22,581
− Mortgage interest
−$10,637
− Property taxes
−$4,152
− Insurance
−$950
− Repairs & maintenance
−$1,806
− Management
−$1,806
− Depreciation
−$5,524
Taxable loss
−$2,295
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$551
After-tax cash flow
$1,338/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)
34,289
Household income
$72,815
Rent vs Own
42.8% rent · 57.2% own
Severe rent burden
1280.0

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 (60%)
Race & ethnicity
Hispanic / Latino 60% White 31% Two or more races 29% Black 4% Asian 3%
Hispanic origin (detail)
Mexican 53%
Common ancestry
Lithuanian 1% Serbian 1% Slovak 1%
Foreign-born
8% · Canada, South Korea, China
Languages at home
74% English-only · Spanish 22% Tagalog/Filipino 1% Other Indo-European 1%

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
▼ -215.69%
Current HPI
173.8376
Rent YoY
▼ -4.46%
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

+653.6% since first listed
13 events — show timeline
  • 2026-05-07 Pending CBMLS
  • 2026-04-10 Listed $189,900 CBMLS
  • 2016-12-13 Delisted CBMLS
  • 2016-12-12 Sold (Public Records) Public Records
  • 2016-12-12 Sold (MLS) CBMLS
  • 2016-10-19 Pending CBMLS
  • 2016-10-07 Contingent CBMLS
  • 2016-10-07 Relisted CBMLS
  • 2016-10-01 Delisted CBMLS
  • 2016-07-18 Price Changed $174,900 CBMLS
  • 2016-05-13 Listed $179,900 CBMLS
  • 2004-03-11 Listed $135,000 CBMLS
  • 1973-06-01 Sold (Public Records) $25,200 Public Records

Property tax history

+1.4%/yr

Latest (2025): $4,152 · -7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…