CashFlowRE
Sign in Sign up
717 Ohio Ave
D Composite 41.89
Why this score? — see what drove the D 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 +11.3/30.0
  • ARV discount +11.3/15.0
  • Livability +3.9/5.0
  • 1% rule +3.7/10.0
  • DSCR +3.3/10.0
  • Rent growth +3.0/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

717 Ohio Ave · Corpus Christi, TX 78404
3 bd · 2.0 ba · 1,128 sqft · SingleFamily public records · 48 Days on market
Built 1946 7,802 sqft lot $142/sqft · 8% below area Est $175k · 8% under

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

Listing remarks MLS

3 bedroom 1 bath home that needs some TLC but has tons of potential. Come make this house into your home.

Key facts

  • Updated private bath
  • Hvac updates
  • Two closets

Tags

OPEN LIVING SPACEDEDICATED DINING AREAUPDATED VINYL FLOORINGTWO CLOSETSUPDATED PRIVATE BATHHVAC UPDATES

Property features AI

Finance

  • HOA & community: Short-term rentals allowed

Exterior

  • Parking: Front entry parking; Rear/side/off-street parking
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Sewer available; Water available
  • Home design: Single-story home; Front entry and rear/side/off-street access
  • Construction: Wood siding exterior; Shingle roof; Pillar/post/pier foundation; Built as a one-story structure
  • Exterior features: Chain link fencing; No additional exterior features listed

Interior

  • Kitchen: Dishwasher; Disposal
  • Bedrooms: Primary bedroom on main level
  • Flooring: Laminate flooring; Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning
  • Interior features: Primary bedroom located downstairs; Smoke detector(s)
  • 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 $160k.

Deal economics

  • At list price, monthly cash flow is $-57 ($-685/yr) — negative.
  • To cash-flow at today's rent, offer at most $150k (6.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $140k (12.7% below list).
  • Recommended offer: $140k (12.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% 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.
  • 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: Rents rising (+1.9%/yr); 141 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $1k of loan paydown is wiped out by about $5k 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

  • It's been on market 48 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 30y 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.
  • Current owner paid $55k; list at $160k implies a 190% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $139,547 (12.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.87%
Cap rate
5.86%
Cash-on-cash
-1.53%
DSCR
0.93
GRM
9.5

CMA / ARV

ARV (median comp)
$174,643
List price
$159,900
Delta
-8.44%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2822 Topeka St 0.41mi 3/1.0 1,067 (-5%) 1mo $159,900 $150 67
1302 York Ave 0.57mi 3/2.0 1,169 (+4%) 4mo $99,999 $86 64
330 Ohio Ave 0.52mi 2/2.0 (-1) 1,100 (-2%) 10mo $185,000 $168 59
622 Atlantic St 0.27mi 2/1.0 (-1) 1,260 (+12%) 2mo $110,000 $87 57
1302 Brentwood Dr 0.60mi 3/1.0 1,104 (-2%) 9mo $145,000 $131 57
3010 Austin St 0.63mi 2/1.0 (-1) 1,140 (+1%) 8mo $199,000 $175 54
1233 Brentwood Dr 0.51mi 3/1.0 1,229 (+9%) 6mo $199,000 $162 52
1329 Logan Ave 0.66mi 2/2.0 (-1) 1,065 (-6%) 6mo $174,500 $164 50
419 Atlantic St 0.47mi 2/1.0 (-1) 990 (-12%) 2mo $214,900 $217 47
1652 16th St 0.63mi 4/2.0 (+1) 1,260 (+12%) 2mo $170,000 $135 44
139 Edwards St 0.58mi 2/1.0 (-1) 1,016 (-10%) 8mo $45,000 $44 40
326 Melrose St 0.62mi 2/1.0 (-1) 1,250 (+11%) 8mo $123,000 $98 38

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 · 1.87% rent growth · sell at horizon

5-year hold
IRR
-20.1%
Equity multiple
0.31×
Total profit
$-31,060
Equity at exit
$23,842
10-year hold
IRR
-15.8%
Equity multiple
0.16×
Total profit
$-37,799
Equity at exit
$13,825

Cash invested: $44,772 (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 78404

Rents YoY
1.9%
Active inventory
141
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,395 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$254 /mo · $3,052/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$-57

Break-even live

Break-even rent $1,468
Max offer price $149,818
Occupancy floor 99%

Sensitivity live

Price -10% $33 -5% $-12 +0% $-57 +5% $-102 +10% $-148
Rent -10% $-167 -5% $-112 +0% $-57 +5% $-2 +10% $53
Rate -1.0pp $23 -0.5pp $-16 base $-57 +0.5pp $-99 +1.0pp $-141

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
$39,975
Closing costs
$4,797
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
815 Ohio Ave Unit 3 Corpus Christi, TX 2.0 1.0 748 $985 $1.32 44d 1 0.07mi
443 Indiana Ave Corpus Christi, TX 2.0 1.0 968 $1,650 $1.70 44d 1 0.34mi
1201 York Ave Corpus Christi, TX 3.0 1.0 888 $1,550 $1.75 22d 1 0.45mi
2833 Lawnview St Corpus Christi, TX 2.0 1.0 850 $1,000 $1.18 14d 1 0.48mi
330 Texas Ave Corpus Christi, TX 2.0 1.0 806 $1,300 $1.61 44d 1 0.50mi
332 Rosebud Ave Corpus Christi, TX 2.0 1.0 942 $1,150 $1.22 22d 1 0.52mi
309 Rosebud Ave Unit D Corpus Christi, TX 2.0 1.0 882 $1,100 $1.25 22d 1 0.57mi
2837 Santa Fe St Unit 2 Corpus Christi, TX 2.0 1.0 1030 $1,300 $1.26 14d 1 0.59mi
1634 14th St Corpus Christi, TX 2.0 1.5 980 $1,090 $1.11 44d 1 0.64mi
1628 18th St Corpus Christi, TX 2.0 1.0 1112 $1,000 $0.90 44d 1 0.69mi
200 Clemmer St Unit A Corpus Christi, TX 3.0 1.0 950 $1,199 $1.26 44d 1 0.76mi
621 Glazebrook St Corpus Christi, TX 2.0 1.0 750 $895 $1.19 14d 1 0.80mi
225 Watson St Corpus Christi, TX 3.0 1.0 1472 $1,295 $0.88 44d 1 0.82mi
1521 7th St Corpus Christi, TX 2.0 2.0 850 $1,250 $1.47 14d 1 0.85mi
1525 S 19th St Unit B Corpus Christi, TX 3.0 2.0 1062 $2,100 $1.98 14d 1 0.86mi
3102 Santa Fe St Corpus Christi, TX 1.0–2.0 1.0–2.0 922 $1,095 $1.19 44d 1 0.86mi
1446 Annapolis Dr Corpus Christi, TX 3.0 2.0 1500 $1,700 $1.13 44d 1 0.89mi
1722 Trenton Dr Corpus Christi, TX 4.0 2.0 1432 $2,100 $1.47 14d 1 0.90mi
1433 12th St Corpus Christi, TX 2.0 1.0 768 $1,050 $1.37 44d 1 0.98mi
1318 6th St Corpus Christi, TX 2.0 1.0 900 $900 $1.00 14d 1 0.98mi
1522 Cambridge Dr Corpus Christi, TX 3.0 1.5 1278 $1,600 $1.25 44d 1 1.00mi
2333 Riggan St Corpus Christi, TX 2.0 1.0 856 $1,250 $1.46 44d 1 1.01mi
100 Buccaneer Dr Corpus Christi, TX 2.0 1.0 850 $900 $1.06 44d 1 1.03mi
1124 Morgan Ave Unit 1268437P Corpus Christi, TX 2.0 1.0 721 $2,081 $2.89 44d 1 1.03mi
1534 Lazy Ln Corpus Christi, TX 3.0 1.0 800 $1,195 $1.49 22d 1 1.10mi
3333 S Alameda St Corpus Christi, TX 3.0 2.0 1000 $1,149 $1.15 44d 1 1.10mi
1802 Morgan Ave Unit 1802 Corpus Christi, TX 2.0 1.0 850 $1,250 $1.47 22d 1 1.15mi
826 Hancock Ave Unit 2 Corpus Christi, TX 2.0 1.0 1000 $950 $0.95 22d 1 1.29mi
2522 Cleo St Corpus Christi, TX 3.0 1.0 992 $1,350 $1.36 14d 1 1.29mi
4005 Green Grove Dr Corpus Christi, TX 3.0 2.0 1406 $1,695 $1.21 44d 1 1.29mi
522 Hancock Ave Unit 1-319 Corpus Christi, TX 2.0 2.0 1133 $1,625 $1.43 22d 1 1.32mi
813 Furman Ave Apt 1 Corpus Christi, TX 3.0 2.0 1430 $1,475 $1.03 14d 1 1.33mi
3509 Topeka St Corpus Christi, TX 2.0 1.0 1114 $1,850 $1.66 44d 1 1.33mi
522 Hancock Ave Corpus Christi, TX 1.0–2.0 1.0–2.0 915 $2,000 $2.18 14d 10 1.34mi
2402 Segrest St Corpus Christi, TX 2.0 1.0 1120 $825 $0.74 22d 1 1.36mi
823 S Water St Corpus Christi, TX 2.0 2.0 1243 $2,000 $1.61 14d 1 1.40mi
802 S Carancahua St Corpus Christi, TX 2.0 1.0–2.0 869 $1,770 $2.04 14d 68 1.42mi
3562 Topeka St Corpus Christi, TX 3.0 1.0 1208 $1,695 $1.40 14d 1 1.46mi
1410 Ray Dr Corpus Christi, TX 3.0 1.0 1224 $1,600 $1.31 14d 1 1.46mi
3535 Cottonwood St Apt H2 Corpus Christi, TX 2.0 1.0 731 $870 $1.19 44d 1 1.46mi

Listing history 26 events

  1. 2026-06-18
    days on market $159,900 Active 48 DOM
  2. 2026-06-17
    days on market $159,900 Active 47 DOM
  3. 2026-06-16
    days on market $159,900 Active 46 DOM
  4. 2026-06-15
    days on market $159,900 Active 45 DOM
  5. 2026-06-14
    days on market $159,900 Active 43 DOM
  6. 2026-06-10
    days on market $159,900 Active 40 DOM
  7. 2026-06-09
    days on market $159,900 Active 39 DOM
  8. 2026-06-08
    days on market $159,900 Active 38 DOM
  9. 2026-06-07
    days on market $159,900 Active 37 DOM
  10. 2026-06-05
    days on market $159,900 Active 34 DOM
  11. 2026-06-03
    days on market $159,900 Active 33 DOM
  12. 2026-06-02
    days on market $159,900 Active 32 DOM
  13. 2026-06-01
    days on market $159,900 Active 31 DOM
  14. 2026-05-31
    days on market $159,900 Active 30 DOM
  15. 2026-05-30
    days on market $159,900 Active 29 DOM
  16. 2026-05-01
    listed $159,900 Active 516-char remark
  17. 2025-10-01
    price $169,900
  18. 2025-08-10
    listed $175,900 Active
  19. 2014-11-19
    soldstatus
    Show marketing remark (105 chars)

    3 bedroom 1 bath home that needs some TLC but has tons of potential. Come make this house into your home.

  20. 2014-10-01
    listed $40,000
    Show marketing remark (105 chars)

    3 bedroom 1 bath home that needs some TLC but has tons of potential. Come make this house into your home.

  21. 2002-01-30
    soldstatus
  22. 2002-01-30
    soldstatus $55,223
  23. 2001-02-05
    listed $54,900
  24. 1997-04-12
    listed $58,000
  25. 1996-09-18
    listed $56,000
  26. 1996-04-01
    listed $56,000

ⓘ 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
$3,052 · $254/mo
Projected year-2 tax
$3,052 · $254/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 6/10 Major FEMA zone X (unshaded) · 71% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 26 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
$16,746
− Mortgage interest
−$8,957
− Property taxes
−$3,052
− Insurance
−$800
− Repairs & maintenance
−$1,340
− Management
−$1,340
− Depreciation
−$4,652
Taxable loss
−$3,394
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$814
After-tax cash flow
$130/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
County
Nueces County · 296,836 people
City population
296,836
Metro
Corpus Christi, TX
Population (ZIP)
12,635
Household income
$61,280
Rent vs Own
43.2% rent · 56.8% own
Severe rent burden
596.0

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 (62%)
Race & ethnicity
Hispanic / Latino 62% White 32% Two or more races 29% Black 4%
Hispanic origin (detail)
Mexican 56%
Common ancestry
Slovak 3% Italian 2% Lithuanian 1%
Foreign-born
9% · Canada
Languages at home
61% English-only · Spanish 39%

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
▼ -211.10%
Current HPI
177.4759
Rent YoY
▲ 1.87%
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

+185.5% since first listed
11 events — show timeline
  • 2026-05-01 Listed $159,900 CBMLS
  • 2025-10-01 Price Changed $169,900 CBMLS
  • 2025-08-10 Listed $175,900 CBMLS
  • 2014-11-19 Sold (MLS) CBMLS
  • 2014-10-01 Listed $40,000 CBMLS
  • 2002-01-30 Sold (Public Records) $55,223 Public Records
  • 2002-01-30 Sold (MLS) CBMLS
  • 2001-02-05 Listed $54,900 CBMLS
  • 1997-04-12 Listed $58,000 CBMLS
  • 1996-09-18 Listed $56,000 CBMLS
  • 1996-04-01 Listed $56,000 CBMLS

Property tax history

+2.4%/yr

Latest (2025): $3,052 · +19.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…