1714 W Constantinople · Castroville, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 5/10 · Moderate
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 8/10 · Major
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 7/10 · Major
- Chance of severe wind over 30 yrs
- 78.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- IRR
- -4.4%
- Equity multiple
- 0.84×
- Total profit
- $-6,916
- Equity at exit
- $22,365
- 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
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
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
-
2026-06-21days on market $150,000 Active 82 DOM
-
2026-06-18days on market $150,000 Active 79 DOM
-
2026-06-17days on market $150,000 Active 78 DOM
-
2026-06-16days on market $150,000 Active 77 DOM
-
2026-06-15days on market $150,000 Active 76 DOM
-
2026-06-13days on market $150,000 Active 74 DOM
-
2026-06-09days on market $150,000 Active 70 DOM
-
2026-06-08days on market $150,000 Active 69 DOM
-
2026-06-07days on market $150,000 Active 68 DOM
-
2026-06-04days on market $150,000 Active 65 DOM
-
2026-06-03days on market $150,000 Active 64 DOM
-
2026-06-02days on market $150,000 Active 63 DOM
-
2026-06-02days on market $150,000 Active 62 DOM
-
2026-05-31days on market $150,000 Active 61 DOM
-
2026-03-31$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.
-
2025-10-31historical
-
2025-07-25price $140,000
-
2025-06-26price $145,000
-
2025-06-02status Back on Market
-
2025-05-31historical
-
2024-11-25$150,000 New
-
2024-08-30historical
-
2024-08-16status Back on Market
-
2024-07-18historical Active Option
-
2024-06-29price $150,000
-
2024-05-01price $160,000
-
2024-05-01status Back on Market
-
2024-04-30historical
-
2024-01-08$165,000 New
-
2023-08-31historical
-
2023-08-04price $165,000
-
2023-06-21price $170,000
-
2023-06-07$180,000 New
-
2022-08-09soldstatus
-
2022-08-08soldstatus Sold
-
2022-07-21status Pending
-
2022-07-08historical Active Option
-
2022-06-03price $170,000
-
2022-06-03status Back on Market
-
2022-05-27historical Active Option
-
2022-05-13$175,000 New
-
2022-04-08soldstatus
-
2016-02-26soldstatus Sold
-
2016-02-26soldstatus
-
2016-02-26soldstatus
-
2016-02-26soldstatus
-
2016-02-26soldstatus
-
2016-02-26soldstatus
-
2016-02-15status Pending
-
2016-02-09historical 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
- 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
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 |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
+9.1% since first listed47 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%/yrLatest (2025): $2,983 · +2.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…