CashFlowRE
Sign in Sign up
7909 Labrador Dr
D- Composite 39.57
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 +11.1/30.0
  • ARV discount +9.3/15.0
  • Livability +3.9/5.0
  • 1% rule +3.8/10.0
  • DSCR +3.2/10.0
  • Rent growth +3.0/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,500

7909 Labrador Dr · Corpus Christi, TX 78414
3 bd · 2.0 ba · 1,107 sqft · SingleFamily public records · 50 Days on market
Built 2003 5,558 sqft lot $198/sqft · at area comps Est $229k · at est.

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

Listing remarks MLS

This beautiful 3 bedroom home is situated in a cul-d-sac in a peaceful neighborhood. The front door opens up to a welcoming living area and kitchen. The bedrooms and bathrooms are to the right side of the home. The kitchen has a door to give access to the backyard. The backyard is perfect for relaxing and/or letting your pet have running space. - Indoor pictures to come this week.

Key facts

  • Access to backyard
  • Cul-d-sac
  • 5,558 sq ft lot

Tags

CUL-D-SACPEACEFUL NEIGHBORHOODWELCOMING LIVING AREAACCESS TO BACKYARDBACKYARD FOR RELAXING

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 $220k.

Deal economics

  • At list price, monthly cash flow is $-90 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $204k (7.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $193k (12.0% below list).
  • Recommended offer: $193k (12.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% 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 rising (+1.9%/yr); 610 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% 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 $2k of loan paydown is wiped out by about $7k 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 50 days — a 3% lower offer ($213k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y 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 $89k; list at $220k implies a 147% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $193,108 (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 50 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.88%
Cap rate
5.80%
Cash-on-cash
-1.75%
DSCR
0.92
GRM
9.5

CMA / ARV

ARV (median comp)
$228,520
List price
$219,500
Delta
-3.95%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7910 Labrador Dr 0.04mi 3/2.0 1,144 (+3%) 18mo $234,900 $205 78
3201 Keltic Dr 0.08mi 3/2.0 1,243 (+12%) 3mo $228,000 $183 73
3101 Saskatchewan Dr 0.05mi 3/2.0 1,222 (+10%) 10mo $199,900 $164 72
3021 Manitoulin Island Dr 0.12mi 3/2.0 1,223 (+10%) 12mo $219,900 $180 68
3033 Manitoulin Island Dr 0.10mi 3/2.0 1,256 (+14%) 14mo $239,000 $190 61
3045 Chapel Creek Dr 0.68mi 3/2.0 1,233 (+11%) 22mo $224,999 $182 30

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 · 1.94% rent growth · sell at horizon

5-year hold
IRR
-20.4%
Equity multiple
0.30×
Total profit
$-43,233
Equity at exit
$32,728
10-year hold
IRR
-16.1%
Equity multiple
0.14×
Total profit
$-52,830
Equity at exit
$18,978

Cash invested: $61,460 (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 78414

Home prices YoY
-18.1%
Rents YoY
1.9%
Active inventory
610
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,931 high interval (Pro) →
Mortgage (P&I)
$1,151
Tax from tax record
$373 /mo · $4,473/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$406
Net cashflow
$-90

Break-even live

Break-even rent $2,045
Max offer price $203,646
Occupancy floor 100%

Sensitivity live

Price -10% $35 -5% $-28 +0% $-90 +5% $-152 +10% $-214
Rent -10% $-242 -5% $-166 +0% $-90 +5% $-13 +10% $63
Rate -1.0pp $21 -0.5pp $-34 base $-90 +0.5pp $-147 +1.0pp $-204

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
$54,875
Closing costs
$6,585
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3009 Las Brisas St Corpus Christi, TX 3.0 2.0 1487 $2,000 $1.34 14d 1 0.12mi
2842 Quebec Dr Corpus Christi, TX 3.0 2.0 1453 $2,200 $1.51 44d 1 0.41mi
8033 Cormorant Dr Corpus Christi, TX 3.0 2.0 1199 $2,100 $1.75 14d 1 0.74mi
7252 The Mansions Dr Unit G4 Corpus Christi, TX 2.0 2.0 1200 $1,450 $1.21 14d 1 0.74mi
7252 The Mansions Dr Unit H2 Corpus Christi, TX 3.0 2.0 1479 $1,850 $1.25 44d 1 0.74mi
7510 Wooldridge Rd Corpus Christi, TX 1.0–3.0 1.0–2.0 1148 $2,335 $2.03 44d 1 0.76mi
2230 Spoonbill Dr Corpus Christi, TX 3.0 2.0 1364 $2,000 $1.47 44d 1 0.76mi
7252 Mansions Dr Corpus Christi, TX 2.0 2.0 1200 $1,500 $1.25 44d 1 0.80mi
7252 Mansions Dr Unit D3 Corpus Christi, TX 2.0 2.0 1057 $1,600 $1.51 44d 1 0.80mi
7202 Mansions Dr Unit J3 1 Corpus Christi, TX 2.0 2.0 1057 $1,695 $1.60 44d 1 0.93mi
3310 Rodd Field Rd Corpus Christi, TX 1.0–2.0 1.0–2.0 847 $1,629 $1.92 14d 35 0.99mi
2805 Summer Ridge Dr Corpus Christi, TX 3.0 2.0 1420 $1,800 $1.27 44d 1 1.17mi
7430 Cessna Dr Corpus Christi, TX 3.0 2.0 1370 $2,000 $1.46 44d 1 1.19mi
1966 Ennis Joslin Rd Corpus Christi, TX 2.0 2.0 986 $1,767 $1.79 14d 53 1.20mi
8206 Vetters Dr Corpus Christi, TX 2.0 1.0 780 $1,450 $1.86 14d 1 1.32mi
2706 Grace Cir Unit B Corpus Christi, TX 3.0 2.0 1369 $2,095 $1.53 22d 1 1.41mi
1818 Rodd Field Rd Unit B2 Corpus Christi, TX 2.0 2.0 1200 $1,850 $1.54 14d 1 1.42mi
1750 Merriman Ave Corpus Christi, TX 2.0 1.0 795 $799 $1.01 44d 3 1.43mi

Listing history 17 events

  1. 2026-06-15
    status $219,500 Pending 50 DOM
  2. 2026-06-02
    days on market $219,500 Active 50 DOM
  3. 2026-06-01
    days on market $219,500 Active 49 DOM
  4. 2026-05-31
    days on market $219,500 Active 48 DOM
  5. 2026-05-30
    days on market $219,500 Active 47 DOM
  6. 2026-04-06
    listed $219,500 Active 383-char remark
    Show marketing remark (383 chars)

    This beautiful 3 bedroom home is situated in a cul-d-sac in a peaceful neighborhood. The front door opens up to a welcoming living area and kitchen. The bedrooms and bathrooms are to the right side of the home. The kitchen has a door to give access to the backyard. The backyard is perfect for relaxing and/or letting your pet have running space. - Indoor pictures to come this week.

  7. 2019-01-07
    historical 716-char remark
    Show marketing remark (716 chars)

    Gorgeous property nestled in a Cul De Sac. Pool size yard! Featuring an open living and dining concept with laminate wood flooring throughout. Kitchen features granite counter tops and travertine back splash, breakfast bar, and a new stainless steel kitchen sink with disposal. Master bath features a granite counter top and guest bathroom has been upgraded with a new sink and fixtures. Garage has custom shelving and universal tool boards with a new garage door opener recently installed. The large backyard is perfect for entertaining family and friends. The 7" privacy fence was recently built, new hot water heater, and a NEW ROOF! Near schools, Scenic nature preserve trails, biking trails and fishing!

  8. 2018-12-28
    soldstatus Closed 716-char remark
    Show marketing remark (716 chars)

    Gorgeous property nestled in a Cul De Sac. Pool size yard! Featuring an open living and dining concept with laminate wood flooring throughout. Kitchen features granite counter tops and travertine back splash, breakfast bar, and a new stainless steel kitchen sink with disposal. Master bath features a granite counter top and guest bathroom has been upgraded with a new sink and fixtures. Garage has custom shelving and universal tool boards with a new garage door opener recently installed. The large backyard is perfect for entertaining family and friends. The 7" privacy fence was recently built, new hot water heater, and a NEW ROOF! Near schools, Scenic nature preserve trails, biking trails and fishing!

  9. 2018-12-28
    soldstatus
    Show marketing remark (716 chars)

    Gorgeous property nestled in a Cul De Sac. Pool size yard! Featuring an open living and dining concept with laminate wood flooring throughout. Kitchen features granite counter tops and travertine back splash, breakfast bar, and a new stainless steel kitchen sink with disposal. Master bath features a granite counter top and guest bathroom has been upgraded with a new sink and fixtures. Garage has custom shelving and universal tool boards with a new garage door opener recently installed. The large backyard is perfect for entertaining family and friends. The 7" privacy fence was recently built, new hot water heater, and a NEW ROOF! Near schools, Scenic nature preserve trails, biking trails and fishing!

  10. 2018-12-17
    status Pending 716-char remark
    Show marketing remark (716 chars)

    Gorgeous property nestled in a Cul De Sac. Pool size yard! Featuring an open living and dining concept with laminate wood flooring throughout. Kitchen features granite counter tops and travertine back splash, breakfast bar, and a new stainless steel kitchen sink with disposal. Master bath features a granite counter top and guest bathroom has been upgraded with a new sink and fixtures. Garage has custom shelving and universal tool boards with a new garage door opener recently installed. The large backyard is perfect for entertaining family and friends. The 7" privacy fence was recently built, new hot water heater, and a NEW ROOF! Near schools, Scenic nature preserve trails, biking trails and fishing!

  11. 2018-12-04
    historical Option Period 716-char remark
    Show marketing remark (716 chars)

    Gorgeous property nestled in a Cul De Sac. Pool size yard! Featuring an open living and dining concept with laminate wood flooring throughout. Kitchen features granite counter tops and travertine back splash, breakfast bar, and a new stainless steel kitchen sink with disposal. Master bath features a granite counter top and guest bathroom has been upgraded with a new sink and fixtures. Garage has custom shelving and universal tool boards with a new garage door opener recently installed. The large backyard is perfect for entertaining family and friends. The 7" privacy fence was recently built, new hot water heater, and a NEW ROOF! Near schools, Scenic nature preserve trails, biking trails and fishing!

  12. 2018-11-26
    listed $172,000 Active 716-char remark
    Show marketing remark (716 chars)

    Gorgeous property nestled in a Cul De Sac. Pool size yard! Featuring an open living and dining concept with laminate wood flooring throughout. Kitchen features granite counter tops and travertine back splash, breakfast bar, and a new stainless steel kitchen sink with disposal. Master bath features a granite counter top and guest bathroom has been upgraded with a new sink and fixtures. Garage has custom shelving and universal tool boards with a new garage door opener recently installed. The large backyard is perfect for entertaining family and friends. The 7" privacy fence was recently built, new hot water heater, and a NEW ROOF! Near schools, Scenic nature preserve trails, biking trails and fishing!

  13. 2007-03-14
    soldstatus
  14. 2007-03-08
    soldstatus
  15. 2007-01-17
    listed $117,900
  16. 2006-10-03
    listed $122,500
  17. 2003-12-24
    soldstatus $89,046

ⓘ 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
$4,473 · $373/mo
Projected year-2 tax
$4,473 · $373/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 5/10 Major FEMA zone X (unshaded) · 23% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 27 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
$23,173
− Mortgage interest
−$12,295
− Property taxes
−$4,473
− Insurance
−$1,098
− Repairs & maintenance
−$1,854
− Management
−$1,854
− Depreciation
−$6,385
Taxable loss
−$4,786
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,149
After-tax cash flow
$72/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)
54,263
Household income
$98,771
Rent vs Own
37.9% rent · 62.1% own
Severe rent burden
1167.0

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
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Hispanic / Latino 52% White 35% Two or more races 33% Asian 6% Black 3%
Hispanic origin (detail)
Mexican 46% Puerto Rican 1%
Common ancestry
Lithuanian 1% Slovak 1% Romanian 1%
Foreign-born
9% · Canada, China, South Korea
Languages at home
70% English-only · Spanish 24% Other Indo-European 2% Chinese 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
▼ -40.16%
Current HPI
182.3229
Rent YoY
▲ 1.94%
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

+146.5% since first listed
12 events — show timeline
  • 2026-04-06 Listed $219,500 CBMLS
  • 2019-01-07 Delisted CBMLS
  • 2018-12-28 Sold (Public Records) Public Records
  • 2018-12-28 Sold (MLS) CBMLS
  • 2018-12-17 Pending CBMLS
  • 2018-12-04 Contingent CBMLS
  • 2018-11-26 Listed $172,000 CBMLS
  • 2007-03-14 Sold (Public Records) Public Records
  • 2007-03-08 Sold (MLS) CBMLS
  • 2007-01-17 Listed $117,900 CBMLS
  • 2006-10-03 Listed $122,500 CBMLS
  • 2003-12-24 Sold (Public Records) $89,046 Public Records

Property tax history

+4.2%/yr

Latest (2025): $4,473 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…