6038 Horizon Dr · Corpus Christi, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 10/10 · Severe
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 25 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 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
🖨 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
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
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.
Questions for the listing agent
- 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?
- 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
- 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
- IRR
- 23.4%
- Equity multiple
- 2.75×
- Total profit
- $66,166
- Equity at exit
- $107,076
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-21days on market $135,000 Active 36 DOM
-
2026-06-18days on market $135,000 Active 33 DOM
-
2026-06-17days on market $135,000 Active 32 DOM
-
2026-06-16days on market $135,000 Active 31 DOM
-
2026-06-15days on market $135,000 Active 30 DOM
-
2026-06-14days on market $135,000 Active 28 DOM
-
2026-06-10pricedays on market $135,000 Active 25 DOM
-
2026-06-09days on market $140,000 Active 24 DOM
-
2026-06-08days on market $140,000 Active 23 DOM
-
2026-06-07days on market $140,000 Active 22 DOM
-
2026-06-05days on market $140,000 Active 19 DOM
-
2026-06-03days on market $140,000 Active 18 DOM
-
2026-06-02days on market $140,000 Active 17 DOM
-
2026-06-01days on market $140,000 Active 16 DOM
-
2026-05-31days on market $140,000 Active 15 DOM
-
2026-05-30days on market $140,000 Active 14 DOM
-
2026-05-15$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
- 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
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 |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
1 event — show timeline
- 2026-05-15 Listed $140,000 CBMLS
Property tax history
-1.9%/yrLatest (2025): $1,383 · -21.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…