CashFlowRE
Sign in Sign up
6038 Horizon Dr
C- Composite 51.57
Why this score? — see what drove the C- 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 +17.3/30.0
  • Appreciation +9.2/10.0
  • DSCR +5.4/10.0
  • 1% rule +4.2/10.0
  • Livability +3.9/5.0
  • ARV discount +3.7/15.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$135,000

6038 Horizon Dr · Corpus Christi, TX 78408
3 bd · 2.0 ba · 1,368 sqft · Manufactured public records · 36 Days on market
Built 2013 6,000 sqft lot Est $124k · 8% over

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

Listing remarks

Welcome to this well-maintained 3-bedroom, 2-bath mobile home. Built in 2013, this move-in ready property offers a comfortable layout, functional living spaces, and a convenient location with quick access to major highways, local industry, shopping, dining, and everyday amenities. The home features an open-concept living and dining area with a practical floor plan designed for comfortable everyday living. The kitchen offers ample cabinet and counter space, making meal prep and entertaining easy. The primary suite includes a private bath and generous space for relaxation, while the additional bedrooms provide flexibility for guests, or a home office. Outside, you'll find a property that has

Key facts

  • Open concept living
  • Private bath
  • Ample cabinet space

Tags

OPEN CONCEPT LIVINGAMPLE CABINET SPACEPRIVATE BATHWELL MAINTAINED PROPERTYCONVENIENT LOCATIONQUICK ACCESS TO HIGHWAYS

Property features AI

Finance

  • HOA & community: Short-term rentals allowed

Exterior

  • Parking: Concrete parking; Front-entry parking; On-street parking
  • Security: Smoke detectors
  • Utilities: Natural gas available; Public water; Public sewer; Sewer available; Separate meters
  • Home design: Single-story home; HardiPlank-type siding; Pillar/post/pier foundation
  • Construction: HardiPlank-type exterior; Pillar/Post/Pier foundation; Single-story construction
  • Exterior features: Deck; Open deck/porch; Chain link fencing; Subdivided lot

Interior

  • Kitchen: Electric oven; Electric range; Range hood
  • Flooring: Laminate; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Gas heating; Central heating; Electric heating; Central air conditioning
  • Interior features: Open floorplan; Breakfast bar; Kitchen island
  • 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 manufactured listed at $135k.

Deal economics

  • At list price, monthly cash flow is $99 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $124k (8.2% below list).
  • Recommended offer: $124k (8.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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.
  • Corpus Christi ISD (urban): math 31% / reading 35% proficiency, ranked #562 of 826 in TX (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 37 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,397 units permitted in Nueces County in 2024 (47 in 5+ unit buildings).

Forward outlook

  • In year one you build about $12k of equity ($933 loan paydown + $11k appreciation (8.5% local appreciation)).
  • Nueces County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (8.5% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $123,892 (8.2% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.92%
Cap rate
7.18%
Cash-on-cash
3.15%
DSCR
1.14
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$124,488
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
902 Parkwood Pl 0.09mi 3/2.0 1,368 (0%) 14mo $69,900 $51 85
930 Rambler Pl 0.18mi 2/2.0 (-1) 1,204 (-12%) 3mo $110,000 $91 64

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

8.49% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.4%
Equity multiple
2.75×
Total profit
$66,166
Equity at exit
$107,076
10-year hold
IRR
21.2%
Equity multiple
5.96×
Total profit
$187,541
Equity at exit
$216,999

Cash invested: $37,800 (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 78408

Home prices YoY
6.8%
Active inventory
37
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,239 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$115 /mo · $1,383/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$99

Break-even live

Break-even rent $1,113
Max offer price $135,000
Occupancy floor 87%

Sensitivity live

Price -10% $176 -5% $138 +0% $99 +5% $61 +10% $23
Rent -10% $1 -5% $50 +0% $99 +5% $148 +10% $197
Rate -1.0pp $167 -0.5pp $134 base $99 +0.5pp $64 +1.0pp $29

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
$33,750
Closing costs
$4,050
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1545 N Lexington Blvd Unit 207 JADE Corpus Christi, TX 3.0 2.0 1064 $1,250 $1.17 14d 1 0.85mi
2240 N Padre Island Dr Corpus Christi, TX 1.0–3.0 1.0–2.0 916 $1,225 $1.34 14d 18 0.92mi

Listing history 17 events

  1. 2026-06-21
    days on market $135,000 Active 36 DOM
  2. 2026-06-18
    days on market $135,000 Active 33 DOM
  3. 2026-06-17
    days on market $135,000 Active 32 DOM
  4. 2026-06-16
    days on market $135,000 Active 31 DOM
  5. 2026-06-15
    days on market $135,000 Active 30 DOM
  6. 2026-06-14
    days on market $135,000 Active 28 DOM
  7. 2026-06-10
    pricedays on market $135,000 Active 25 DOM
  8. 2026-06-09
    days on market $140,000 Active 24 DOM
  9. 2026-06-08
    days on market $140,000 Active 23 DOM
  10. 2026-06-07
    days on market $140,000 Active 22 DOM
  11. 2026-06-05
    days on market $140,000 Active 19 DOM
  12. 2026-06-03
    days on market $140,000 Active 18 DOM
  13. 2026-06-02
    days on market $140,000 Active 17 DOM
  14. 2026-06-01
    days on market $140,000 Active 16 DOM
  15. 2026-05-31
    days on market $140,000 Active 15 DOM
  16. 2026-05-30
    days on market $140,000 Active 14 DOM
  17. 2026-05-15
    listed $140,000 Active

ⓘ 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
$1,383 · $115/mo
Projected year-2 tax
$2,470 · $206/mo
Expected delta
+$1,088/yr (+$91/mo · 78.7%)

ⓘ 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 10/10 Extreme 7 d/yr ≥108°F today · 25 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
$14,867
− Mortgage interest
−$7,562
− Property taxes
−$1,383
− Insurance
−$675
− Repairs & maintenance
−$1,189
− Management
−$1,189
− Depreciation
−$3,927
Taxable loss
−$1,059
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$254
After-tax cash flow
$1,446/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
Corpus Christi ISD
NCES district ID
4815270
Math proficiency
31% ▼ -18.00%
Reading proficiency
35% ▼ -7.00%
Median HH income
$45,672
Composite
28.27/100
National rank
#6793
State rank
#562 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
City population
296,836
Population (ZIP)
9,631

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 (84%)
Race & ethnicity
Hispanic / Latino 84% Two or more races 39% White 8% Black 7%
Hispanic origin (detail)
Mexican 78%
Foreign-born
10% · Canada, Vietnam
Languages at home
46% English-only · Spanish 53% Vietnamese 1%

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
▲ 8.49%
Current HPI
132.544
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

1 event — show timeline
  • 2026-05-15 Listed $140,000 CBMLS

Property tax history

-1.9%/yr

Latest (2025): $1,383 · -21.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…