CashFlowRE
Sign in Sign up
4637 Malek
B Composite 70.52
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.2/10.0
  • Schools +1.9/10.0

$89,900

4637 Malek · Corpus Christi, TX 78380
4 bd · 1.0 ba · 2,060 sqft · SingleFamily public records · 3 Days on market
Built 1940 1.02 ac lot $44/sqft · 77% below area

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

Listing remarks

Great Investment Opportunity! This 4-bedroom, 1-bath home offers endless potential for investors or buyers looking to add their personal touch. Featuring a functional layout with spacious bedrooms and plenty of room to make it your own, this property also includes a large shed in the backyard—perfect for storage, a workshop, or hobby space. Conveniently located and full of possibilities, this home is ideal as a rental property, flip opportunity, or affordable primary residence. Don’t miss your chance to unlock the potential of this versatile property—schedule your showing today!

Key facts

  • Backyard
  • Functional layout
  • Large shed

Tags

LARGE SHEDFUNCTIONAL LAYOUTSPACIOUS BEDROOMSBACKYARD

Property features AI

Exterior

  • Parking: Detached 1-car garage; 1 covered parking space
  • Utilities: Public water; Public sewer; Sewer available; Water available
  • Home design: Single-story; Front entry
  • Construction: Wood siding; Shingle roof; Slab foundation; Built as a 1-story structure
  • Exterior features: Interior lot

Interior

  • Kitchen: Electric cooktop; Refrigerator
  • Flooring: Ceramic tile; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window unit heating; Window unit cooling
  • Interior features: Additional unspecified interior feature(s)
  • Laundry & utility: Washer hookup; Dryer hookup

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/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $657 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Cap rate 15.1% 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.
  • Robstown ISD (town): math 18% / reading 28% proficiency, ranked #757 of 826 in TX (top 92%) — 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: Robert Driscoll Jr Stem Academy (math 22% / reading 22%, grade F, #3,333 of 4,322 statewide, top 80%, 662 students, 91% FRL); Seale J H (math 16% / reading 29%, grade F, #1,341 of 1,662 statewide, top 82%, 521 students, 90% FRL); Robstown Early College H S (math 22% / reading 36%, grade F, #1,147 of 1,632 statewide, top 71%, 741 students, 90% FRL) — zoned schools average 90% FRL vs 71% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 194 active listings in the ZIP; 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 $622 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price; built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $89,900

Questions for the listing agent

  1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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.
  6. 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.
  7. 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
1.99%
Cap rate
15.07%
Cash-on-cash
31.33%
DSCR
2.39
GRM
4.2

CMA / ARV

ARV (median comp)
$382,784
List price
$89,900
Delta
-76.51%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.3%
Equity multiple
2.09×
Total profit
$27,405
Equity at exit
$13,404
10-year hold
IRR
33.9%
Equity multiple
4.11×
Total profit
$78,212
Equity at exit
$7,773

Cash invested: $25,172 (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 78380

Home prices YoY
-1.9%
Active inventory
194
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,787 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$245 /mo · $2,945/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$375
Net cashflow
$657

Break-even live

Break-even rent $955
Max offer price $89,900
Occupancy floor 58%

Sensitivity live

Price -10% $708 -5% $683 +0% $657 +5% $632 +10% $606
Rent -10% $516 -5% $587 +0% $657 +5% $728 +10% $798
Rate -1.0pp $703 -0.5pp $680 base $657 +0.5pp $634 +1.0pp $610

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
$22,475
Closing costs
$2,697
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.

Listing history 4 events

  1. 2026-05-14
    status Pending 603-char remark
  2. 2026-05-03
    historical 603-char remark
  3. 2026-04-30
    listed $89,900 Active 603-char remark
  4. 2009-03-13
    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
$2,945 · $245/mo
Projected year-2 tax
$2,945 · $245/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 22 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
$21,442
− Mortgage interest
−$5,036
− Property taxes
−$2,945
− Insurance
−$450
− Repairs & maintenance
−$1,715
− Management
−$1,715
− Depreciation
−$2,615
Taxable income
$6,966
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,672
After-tax cash flow
$6,216/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
Robstown ISD
NCES district ID
4837440
Math proficiency
18% ▼ -21.00%
Reading proficiency
28% ▼ -5.00%
Median HH income
$33,362
Composite
18.77/100
National rank
#8875
State rank
#757 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

City population
296,836
Population (ZIP)
23,752

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 (76%)
Race & ethnicity
Hispanic / Latino 76% Two or more races 38% White 23%
Hispanic origin (detail)
Mexican 71%
Foreign-born
5% · Canada, Vietnam
Languages at home
52% English-only · Spanish 47%

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
▼ -5.51%
Current HPI
286.19
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

4 events — show timeline
  • 2026-05-14 Pending CBMLS
  • 2026-05-03 Delisted CBMLS
  • 2026-04-30 Listed $89,900 CBMLS
  • 2009-03-13 Sold (Public Records) Public Records

Property tax history

+7.6%/yr

Latest (2025): $2,945 · +11.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…