2729 Robby St · Corpus Christi, TX
Flood risk 3/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.2%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 9/10 · Severe
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
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 +27.5/30.0
- ARV discount +15.0/15.0
- 1% rule +9.8/10.0
- DSCR +9.7/10.0
- Livability +3.9/5.0
- Schools +3.4/10.0
- Rent growth +3.0/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$120,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Three bedroom two bath home that is ready for a new owner to come in and make it their own. Large lot with plenty of room forstorage buildings or RV parking.
Key facts
- Expansive lot
- Great neighborhood
- Tuloso-midway isd
Tags
Property features AI
Finance
- HOA & community: Short-term rentals allowed
Exterior
- Parking: Front entry parking
- Utilities: Natural gas available; Septic available; Public water available
- Home design: Single-story home; Shingle roof; Vinyl siding exterior; Pillar/post/pier foundation
- Construction: Built with vinyl siding; Shingle roof; Pillar/post/pier foundation
- Exterior features: Storage; Chain link fencing; Subdivided lot; Asphalt road access
Interior
- Kitchen: Gas oven; Gas range
- Flooring: Luxury vinyl plank
- Bathrooms: 2 full bathrooms
- Interior features: Luxury vinyl plank flooring; No additional interior features listed
- Laundry & utility: Washer hookup; Dryer hookup
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $120k.
Deal economics
- At list price, monthly cash flow is $356 ($4k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $120k).
- Cap rate 9.9% 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.
- Tuloso-Midway ISD (urban): math 33% / reading 46% proficiency, ranked #408 of 826 in TX (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents rising (+2.0%/yr); 316 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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 $830 of loan paydown is wiped out by about $4k 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
- Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
- 10 sale attempts since 5y 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: property tax is 3.7% of price.
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; 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
- Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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
- 1.48% ✓
- Cap rate
- 9.85%
- Cash-on-cash
- 12.72%
- DSCR
- 1.57
- GRM
- 5.6
CMA / ARV
- ARV (on-the-fly)
- $212,940
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 10514 Hemlock | 0.26mi | 3/2.0 | 1,255 (-0%) | 4mo | $219,900 | $175 | 84 |
| 2734 Countiss Dr | 0.06mi | 3/2.0 | 1,108 (-12%) | 1mo | $215,000 | $194 | 76 |
| 2514 Dwyer Dr | 0.50mi | 3/2.0 | 1,250 (-1%) | 5mo | $190,000 | $152 | 71 |
| 2718 Wind Rock Dr | 0.36mi | 3/2.0 | 1,206 (-4%) | 10mo | $195,000 | $162 | 68 |
| 2838 Sage Brush | 0.59mi | 3/2.0 | 1,244 (-1%) | 6mo | $210,000 | $169 | 65 |
| 3117 Creek Side Dr | 0.51mi | 3/2.0 | 1,361 (+8%) | 1mo | $280,000 | $206 | 62 |
| 10506 Hemlock | 0.24mi | 4/2.0 (+1) | 1,413 (+12%) | 4mo | $219,900 | $156 | 60 |
| 2854 Tumbleweed Dr | 0.54mi | 3/2.0 | 1,319 (+5%) | 9mo | $239,900 | $182 | 59 |
| 2742 Bramblebush Dr | 0.44mi | 3/2.0 | 1,360 (+8%) | 8mo | $219,900 | $162 | 59 |
| 2721 Tumbleweed Dr | 0.58mi | 3/2.0 | 1,353 (+7%) | 8mo | $214,999 | $159 | 54 |
| 2805 Tumbleweed Dr | 0.58mi | 3/2.0 | 1,442 (+14%) | 2mo | $249,000 | $173 | 47 |
| 10729 Dogwood St | 0.75mi | 3/2.0 | 1,401 (+11%) | 5mo | $210,000 | $150 | 42 |
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 · 1.98% rent growth · sell at horizon
- IRR
- 1.3%
- Equity multiple
- 1.05×
- Total profit
- $1,587
- Equity at exit
- $17,892
- IRR
- 9.7%
- Equity multiple
- 1.71×
- Total profit
- $23,976
- Equity at exit
- $10,375
Cash invested: $33,600 (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 78410
- Rents YoY
- 2.0%
- Active inventory
- 316
- Price-to-rent
- 5.6×
Monthly cashflow live
- Estimated rent
- $1,779 high interval (Pro) →
- Mortgage (P&I)
- −$629
- Tax from tax record
- −$370 /mo · $4,440/yr
- Insurance
- −$50
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$374
- Net cashflow
- $356
Break-even live
Sensitivity live
| Price | -10% $424 | -5% $390 | +0% $356 | +5% $322 | +10% $288 |
|---|---|---|---|---|---|
| Rent | -10% $216 | -5% $286 | +0% $356 | +5% $426 | +10% $497 |
| Rate | -1.0pp $416 | -0.5pp $387 | base $356 | +0.5pp $325 | +1.0pp $293 |
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
- $30,000
- Closing costs
- $3,600
- 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 10 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3033 Astros Way Corpus Christi, TX | 3.0 | 2.0 | 1583 | $2,300 | $1.45 | 14d | 1 | 0.50mi |
| 10113 Up River Rd Corpus Christi, TX | 1.0–3.0 | 1.0–2.0 | 877 | $1,875 | $2.14 | 14d | 20 | 0.54mi |
| 10113 Up River Rd Corpus Christi, TX | 1.0–3.0 | 1.0–2.0 | 857 | $18,115 | $21.13 | 44d | 1 | 0.54mi |
| 3230 Creek Side Dr Unit 1268411P Corpus Christi, TX | 3.0 | 2.0 | 1829 | $5,393 | $2.95 | 44d | 1 | 0.57mi |
| 3150 Peachtree St Corpus Christi, TX | 3.0 | 1.0–2.0 | 724 | $1,135 | $1.57 | 14d | 5 | 0.63mi |
| 4425 Fleetwood Ln Corpus Christi, TX | 2.0 | 1.0 | 920 | $1,000 | $1.09 | 14d | 1 | 0.94mi |
| 11006 Timbergrove Ln Corpus Christi, TX | 3.0 | 2.0 | 1502 | $1,900 | $1.26 | 14d | 1 | 1.02mi |
| 11110 Jackson Ter Corpus Christi, TX | 3.0 | 2.0 | 1630 | $2,100 | $1.29 | 14d | 1 | 1.17mi |
| 10830 Silverton Dr Corpus Christi, TX | 3.0 | 2.0 | 1641 | $1,900 | $1.16 | 44d | 1 | 1.38mi |
| 9338 Evening Star Ln Corpus Christi, TX | 3.0 | 2.0 | 1710 | $1,700 | $0.99 | 44d | 1 | 1.39mi |
Listing history 11 events
-
2026-06-18days on market $120,000 Active 12 DOM
-
2026-06-17days on market $120,000 Active 11 DOM
-
2026-06-16days on market $120,000 Active 10 DOM
-
2026-06-15days on market $120,000 Active 9 DOM
-
2026-06-14days on market $120,000 Active 7 DOM
-
2026-06-13days on market $120,000 Active 6 DOM
-
2026-06-10days on market $120,000 Active 4 DOM
-
2026-06-09days on market $120,000 Active 3 DOM
-
2026-06-08days on market $120,000 Active 2 DOM
-
2026-06-07remarks 467-char remark
-
2026-06-07$120,000 Active 1 DOM
ⓘ 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
- $4,440 · $370/mo
- Projected year-2 tax
- $4,440 · $370/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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
- Wildfire 2/10 Low
- Heat 9/10 Extreme 7 d/yr ≥109°F today · 23 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
- $21,347
- − Mortgage interest
- −$6,722
- − Property taxes
- −$4,440
- − Insurance
- −$600
- − Repairs & maintenance
- −$1,708
- − Management
- −$1,708
- − Depreciation
- −$3,491
- Taxable income
- $2,679
- Est. tax owed @ 24.0%
- −$643
- After-tax cash flow
- $3,630/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
- Tuloso-Midway ISD
- NCES district ID
- 4843350
- Math proficiency
- 33% ▼ -13.00%
- Reading proficiency
- 46% ▼ -3.00%
- Median HH income
- $53,078
- Composite
- 34.33/100
- National rank
- #5235
- State rank
- #408 of 826 in TX
Livability — Corpus Christi
- Score
- 78/100
- State rank
- #66
- US rank
- #2404
Category grades
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)
- 29,040
- Household income
- $79,308
- Rent vs Own
- Severe rent burden
- 324.0
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 (59%)
- Race & ethnicity
- Hispanic / Latino 59% White 38% Two or more races 35% Black 1%
- Hispanic origin (detail)
- Mexican 54% Puerto Rican 2%
- Common ancestry
- Slovak 1% Lithuanian 1% Iranian 1%
- Foreign-born
- 6% · Canada
- Languages at home
- 71% English-only · Spanish 28%
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
- ▼ -145.45%
- Current HPI
- 174.0462
- Rent YoY
- ▲ 1.98%
- Metro
- Corpus Christi, TX
- 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
-7.6% since first listed28 events — show timeline
- 2026-06-04 Listed $120,000 CBMLS
- 2025-02-21 Sold (MLS) — CBMLS
- 2025-02-02 Pending — CBMLS
- 2025-01-23 Contingent — CBMLS
- 2025-01-03 Price Changed $49,000 CBMLS
- 2024-12-20 Listed $72,700 CBMLS
- 2024-11-14 Price Changed $72,700 CBMLS
- 2024-10-25 Price Changed $76,000 CBMLS
- 2024-10-03 Relisted — CBMLS
- 2024-09-23 Contingent — CBMLS
- 2024-08-19 Listed $80,000 CBMLS
- 2023-04-08 Pending — CBMLS
- 2023-04-05 Contingent — CBMLS
- 2023-02-23 Price Changed $87,000 CBMLS
- 2023-02-04 Relisted — CBMLS
- 2023-02-01 Relisted — CBMLS
- 2023-01-23 Pending — CBMLS
- 2023-01-17 Relisted — CBMLS
- 2023-01-17 Pending — CBMLS
- 2022-11-17 Price Changed $94,000 CBMLS
- 2022-10-31 Listed $99,999 CBMLS
- 2021-06-21 Delisted — CBMLS
- 2021-06-14 Price Changed $100,000 CBMLS
- 2021-06-14 Listed $125,000 CBMLS
- 2021-05-25 Delisted — CBMLS
- 2021-05-25 Price Changed $115,000 CBMLS
- 2021-04-28 Listed $129,900 CBMLS
- 2020-09-29 Sold (Public Records) — Public Records
Property tax history
+9.5%/yrLatest (2025): $4,440 · +4.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…