CashFlowRE
Sign in Sign up
2729 Robby St
B Composite 74.85
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

2729 Robby St · Corpus Christi, TX 78410
3 bd · 2.0 ba · 1,260 sqft · SingleFamily public records · 12 Days on market
Built 1973 0.45 ac lot Est $213k · 44% under ↓ 8% since listing

🖨 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

NEARLY HALF AN ACREEXPANSIVE LOTRECENT IMPROVEMENTSTULOSO-MIDWAY ISDGREAT NEIGHBORHOODUPSIDE POTENTIAL

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

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 $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.
Recommended offer $120,000

Questions for the listing agent

  1. Built in 1973 — 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
1.48%
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

5-year hold
IRR
1.3%
Equity multiple
1.05×
Total profit
$1,587
Equity at exit
$17,892
10-year hold
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
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

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

Break-even rent $1,328
Max offer price $120,000
Occupancy floor 75%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $120,000 Active 12 DOM
  2. 2026-06-17
    days on market $120,000 Active 11 DOM
  3. 2026-06-16
    days on market $120,000 Active 10 DOM
  4. 2026-06-15
    days on market $120,000 Active 9 DOM
  5. 2026-06-14
    days on market $120,000 Active 7 DOM
  6. 2026-06-13
    days on market $120,000 Active 6 DOM
  7. 2026-06-10
    days on market $120,000 Active 4 DOM
  8. 2026-06-09
    days on market $120,000 Active 3 DOM
  9. 2026-06-08
    days on market $120,000 Active 2 DOM
  10. 2026-06-07
    remarks 467-char remark
  11. 2026-06-07
    listed $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
combined federal + state — saved on this device
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

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)
29,040
Household income
$79,308
Rent vs Own
31.9% rent · 68.1% 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

Price history

-7.6% since first listed
28 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%/yr

Latest (2025): $4,440 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…