CashFlowRE
Sign in Sign up
1714 W Constantinople
B- Composite 65.3
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 +23.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +6.6/10.0
  • Schools +4.4/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

1714 W Constantinople · Castroville, TX 78009
3 bd · 1.0 ba · 1,456 sqft · SingleFamily public records · 82 Days on market
Built 1952 0.32 ac lot $103/sqft · 44% below area Est $267k · 44% under

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

Listing remarks MLS

Don't miss this rare opportunity to own a fully gutted, ready-to-renovate home in the charming city of Castroville, TX. Whether you're a seasoned investor, house flipper, or ambitious homeowner looking to build equity, this property is primed and waiting for your personal touch. The hard work of demo is already done - walls are stripped to the studs, flooring is cleared to the subfloor, and the layout is wide open, giving you a true blank slate to design the home exactly how you want it. The spacious 1,456 sq ft floor plan offers a generous living area, three bedrooms, and two bathrooms with room to reimagine every space. Outside, a large covered carport provides ample parking and storage potential, while mature trees on the property add natural shade and curb appeal. Situated on a generous lot with easy road access, this home sits in a peaceful Castroville neighborhood just minutes from local shops, dining, and major commuter routes to San Antonio.

Key facts

  • Fully gutted
  • Ready to renovate
  • Generous lot

Tags

FULLY GUTTEDREADY TO RENOVATEBLANK SLATELARGE COVERED CARPORTMATURE TREESGENEROUS 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 3-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $272 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 2.9% in Castroville — 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 73/100 on livability (#212 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: health & safety D+, amenities F, commute F.
  • Medina Valley ISD (rural): math 48% / reading 53% proficiency, ranked #148 of 826 in TX (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 440 active listings in the ZIP; 102 units permitted in Medina County in 2024 (0 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 $4k of value loss. Plan a longer hold.
  • Medina County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 82 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 11y 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.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 78% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $141,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 82 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — 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. 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
1.16%
Cap rate
8.47%
Cash-on-cash
7.77%
DSCR
1.35
GRM
7.2

CMA / ARV

ARV (median comp)
$267,349
List price
$150,000
Delta
-43.89%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1102 Berlin St 0.07mi 3/2.0 1,344 (-8%) 11mo $275,000 $205 71
809 Florence St 0.56mi 3/2.0 1,448 (-0%) 1mo $237,000 $164 69
1403 San Jacinto 0.62mi 3/1.0 1,413 (-3%) 5mo $625,000 $442 62
2204 Geneva 0.44mi 3/2.0 1,315 (-10%) 4mo $319,999 $243 56
713 Washington St 0.21mi 3/1.5 1,248 (-14%) 22mo $225,000 $180 46
115 River Trial 0.58mi 3/2.0 1,652 (+14%) 9mo $325,000 $197 39
402 Houston St 0.46mi 2/1.0 (-1) 1,654 (+14%) 20mo $650,000 $393 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-4.4%
Equity multiple
0.84×
Total profit
$-6,916
Equity at exit
$22,365
10-year hold
IRR
5.3%
Equity multiple
1.39×
Total profit
$16,548
Equity at exit
$12,969

Cash invested: $42,000 (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 78009

Home prices YoY
-21.1%
Active inventory
440
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,734 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$249 /mo · $2,983/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$272

Break-even live

Break-even rent $1,389
Max offer price $150,000
Occupancy floor 79%

Sensitivity live

Price -10% $357 -5% $315 +0% $272 +5% $230 +10% $187
Rent -10% $135 -5% $204 +0% $272 +5% $341 +10% $409
Rate -1.0pp $348 -0.5pp $310 base $272 +0.5pp $233 +1.0pp $194

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
$37,500
Closing costs
$4,500
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 50 events

  1. 2026-06-21
    days on market $150,000 Active 82 DOM
  2. 2026-06-18
    days on market $150,000 Active 79 DOM
  3. 2026-06-17
    days on market $150,000 Active 78 DOM
  4. 2026-06-16
    days on market $150,000 Active 77 DOM
  5. 2026-06-15
    days on market $150,000 Active 76 DOM
  6. 2026-06-13
    days on market $150,000 Active 74 DOM
  7. 2026-06-09
    days on market $150,000 Active 70 DOM
  8. 2026-06-08
    days on market $150,000 Active 69 DOM
  9. 2026-06-07
    days on market $150,000 Active 68 DOM
  10. 2026-06-04
    days on market $150,000 Active 65 DOM
  11. 2026-06-03
    days on market $150,000 Active 64 DOM
  12. 2026-06-02
    days on market $150,000 Active 63 DOM
  13. 2026-06-02
    days on market $150,000 Active 62 DOM
  14. 2026-05-31
    days on market $150,000 Active 61 DOM
  15. 2026-03-31
    listed $150,000 New 963-char remark
    Show marketing remark (963 chars)

    Don't miss this rare opportunity to own a fully gutted, ready-to-renovate home in the charming city of Castroville, TX. Whether you're a seasoned investor, house flipper, or ambitious homeowner looking to build equity, this property is primed and waiting for your personal touch. The hard work of demo is already done - walls are stripped to the studs, flooring is cleared to the subfloor, and the layout is wide open, giving you a true blank slate to design the home exactly how you want it. The spacious 1,456 sq ft floor plan offers a generous living area, three bedrooms, and two bathrooms with room to reimagine every space. Outside, a large covered carport provides ample parking and storage potential, while mature trees on the property add natural shade and curb appeal. Situated on a generous lot with easy road access, this home sits in a peaceful Castroville neighborhood just minutes from local shops, dining, and major commuter routes to San Antonio.

  16. 2025-10-31
    historical
  17. 2025-07-25
    price $140,000
  18. 2025-06-26
    price $145,000
  19. 2025-06-02
    status Back on Market
  20. 2025-05-31
    historical
  21. 2024-11-25
    listed $150,000 New
  22. 2024-08-30
    historical
  23. 2024-08-16
    status Back on Market
  24. 2024-07-18
    historical Active Option
  25. 2024-06-29
    price $150,000
  26. 2024-05-01
    price $160,000
  27. 2024-05-01
    status Back on Market
  28. 2024-04-30
    historical
  29. 2024-01-08
    listed $165,000 New
  30. 2023-08-31
    historical
  31. 2023-08-04
    price $165,000
  32. 2023-06-21
    price $170,000
  33. 2023-06-07
    listed $180,000 New
  34. 2022-08-09
    soldstatus
  35. 2022-08-08
    soldstatus Sold
  36. 2022-07-21
    status Pending
  37. 2022-07-08
    historical Active Option
  38. 2022-06-03
    price $170,000
  39. 2022-06-03
    status Back on Market
  40. 2022-05-27
    historical Active Option
  41. 2022-05-13
    listed $175,000 New
  42. 2022-04-08
    soldstatus
  43. 2016-02-26
    soldstatus Sold
  44. 2016-02-26
    soldstatus
  45. 2016-02-26
    soldstatus
  46. 2016-02-26
    soldstatus
  47. 2016-02-26
    soldstatus
  48. 2016-02-26
    soldstatus
  49. 2016-02-15
    status Pending
  50. 2016-02-09
    historical Active Option

ⓘ 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
$2,983 · $249/mo
Projected year-2 tax
$2,983 · $249/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% 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
$20,806
− Mortgage interest
−$8,402
− Property taxes
−$2,983
− Insurance
−$750
− Repairs & maintenance
−$1,664
− Management
−$1,664
− Depreciation
−$4,364
Taxable income
$978
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$235
After-tax cash flow
$3,030/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
Medina Valley ISD
NCES district ID
4830060
Math proficiency
48% ▼ -9.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$60,596
Composite
44.2/100
National rank
#2851
State rank
#148 of 826 in TX

Livability — Castroville

Score
73/100
State rank
#212
US rank
#5267

Category grades

Amenities F Commute F Cost of living A+ Crime B Employment B Housing A+ Health & safety D+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Castroville, TX
Population (ZIP)
9,494

Population outlook (Medina County) Hauer SSP2

Today (2025)
54,332 people
By 2030
57,250 · +5.4%
By 2040
62,563 · +15.1%
By 2050
67,386 · +24.0%
By 2075
79,538 · +46.4%
By 2100
84,624 · +55.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Hispanic / Latino 52% White 37% Two or more races 29% Black 4% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 41% Puerto Rican 3%
Common ancestry
Albanian 6% Lithuanian 5% Slovak 2%
Foreign-born
9% · Canada
Languages at home
74% English-only · Spanish 24% Other Indo-European 1%

Political lean MEDSL · Medina

2024 margin
Solid R (+42.8) · D 28.2% · R 71.0%
2008→2024 swing
-8.9pp toward R · 2008: -33.9pp · 2024: -42.8pp
All cycles
2024: R+42.8 2020: R+39.2 2016: R+43.2 2012: R+39.2 2008: R+33.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.81%
Current HPI
212.1813
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

+9.1% since first listed
47 events — show timeline
  • 2026-03-31 Listed $150,000 LERA
  • 2025-10-31 Listing Removed LERA
  • 2025-07-25 Price Changed $140,000 LERA
  • 2025-06-26 Price Changed $145,000 LERA
  • 2025-06-02 Relisted LERA
  • 2025-05-31 Listing Removed LERA
  • 2024-11-25 Listed $150,000 LERA
  • 2024-08-30 Listing Removed LERA
  • 2024-08-16 Relisted LERA
  • 2024-07-18 Contingent LERA
  • 2024-06-29 Price Changed $150,000 LERA
  • 2024-05-01 Price Changed $160,000 LERA
  • 2024-05-01 Relisted LERA
  • 2024-04-30 Listing Removed LERA
  • 2024-01-08 Listed $165,000 LERA
  • 2023-08-31 Listing Removed LERA
  • 2023-08-04 Price Changed $165,000 LERA
  • 2023-06-21 Price Changed $170,000 LERA
  • 2023-06-07 Listed $180,000 LERA
  • 2022-08-09 Sold (Public Records) Public Records
  • 2022-08-08 Sold (MLS) LERA
  • 2022-07-21 Pending LERA
  • 2022-07-08 Contingent LERA
  • 2022-06-03 Price Changed $170,000 LERA
  • 2022-06-03 Relisted LERA
  • 2022-05-27 Contingent LERA
  • 2022-05-13 Listed $175,000 LERA
  • 2022-04-08 Sold (Public Records) Public Records
  • 2016-02-26 Sold (MLS) LERA
  • 2016-02-26 Sold (Public Records) Public Records
  • 2016-02-26 Sold (Public Records) Public Records
  • 2016-02-26 Sold (Public Records) Public Records
  • 2016-02-26 Sold (Public Records) Public Records
  • 2016-02-26 Sold (Public Records) Public Records
  • 2016-02-15 Pending LERA
  • 2016-02-09 Contingent LERA
  • 2016-01-06 Listed $89,000 LERA
  • 2015-12-31 Listing Removed LERA
  • 2015-12-04 Relisted LERA
  • 2015-11-30 Pending LERA
  • 2015-11-18 Price Changed $89,000 LERA
  • 2015-11-05 Relisted LERA
  • 2015-10-21 Pending LERA
  • 2015-10-09 Contingent LERA
  • 2015-09-04 Price Changed $99,000 LERA
  • 2015-05-28 Price Changed $119,000 LERA
  • 2015-03-24 Listed $137,500 LERA

Property tax history

+1.4%/yr

Latest (2025): $2,983 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…