CashFlowRE
Sign in Sign up
4129 Barrera Dr
C+ Composite 62.61
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 +20.5/30.0
  • ARV discount +11.4/15.0
  • Appreciation +7.2/10.0
  • DSCR +6.5/10.0
  • 1% rule +6.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$155,000

4129 Barrera Dr · Corpus Christi, TX 78416
3 bd · 2.0 ba · 1,415 sqft · SingleFamily public records · 30 Days on market
Built 1966 10,001 sqft lot Est $170k · 9% under

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

Listing remarks MLS

Seller bought at the foreclosure sale. No warranties or disclosures. Cash or conventional "As Is" only. Really big lot, three bedrooms, two baths, great potential for investment property.

Key facts

  • Open floor plan
  • Vinyl flooring
  • Spacious backyard

Tags

LARGE LOTSPACIOUS BACKYARDOPEN FLOOR PLANSOARING CEILINGSTILE FLOORINGVINYL FLOORING

Property features AI

Exterior

  • Parking: Front entry
  • Utilities: Natural gas available; Public water; Public sewer
  • Home design: Single-story home; Pillar/post/pier foundation; Shingle roof; Rock and vinyl siding
  • Construction: Built with rock and vinyl siding
  • Exterior features: Enclosed patio; Patio; Chain link fencing; Interior lot

Interior

  • Flooring: Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Interior features: 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 $155k.

Deal economics

  • At list price, monthly cash flow is $204 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $153k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.9% 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.
  • West Oso ISD (urban): math 20% / reading 32% proficiency, ranked #712 of 826 in TX (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 45 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,397 units permitted in Nueces County in 2024 (47 in 5+ unit buildings).
  • At $1,701/mo this rent would consume 47% of the median local household income ($43k/yr) (locally 386% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $8k of equity ($1k loan paydown + $7k appreciation (4.4% local appreciation)).
  • Nueces County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (4.4% appreciation + 3.0% rent growth), your $43k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y 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 $85k; list at $155k implies a 82% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $152,675 (1.5% below list)

Questions for the listing agent

  1. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.10%
Cap rate
7.87%
Cash-on-cash
5.63%
DSCR
1.25
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$169,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4148 Molina Dr 0.07mi 4/2.0 (+1) 1,490 (+5%) 6mo $149,000 $100 78
4133 Barrera Dr 0.01mi 4/2.0 (+1) 1,487 (+5%) 14mo $169,500 $114 75
4210 Archdale Dr 0.13mi 4/2.0 (+1) 1,334 (-6%) 13mo $199,900 $150 69
4406 Jose Dr 0.40mi 3/2.0 1,363 (-4%) 15mo $228,000 $167 63
4218 Darcey Dr 0.20mi 3/2.0 1,263 (-11%) 14mo $210,000 $166 61
1102 Green Lane Dr 0.64mi 4/1.5 (+1) 1,377 (-3%) 0mo $164,900 $120 58
133 Green Branch Dr 0.59mi 4/2.0 (+1) 1,503 (+6%) 1mo $175,000 $116 57
4401 Barrera Dr 0.32mi 3/2.0 1,230 (-13%) 16mo $95,000 $77 50
122 Green Trail Dr 0.58mi 3/1.0 1,279 (-10%) 5mo $119,900 $94 48
1914 Darcey Dr 0.52mi 3/2.0 1,229 (-13%) 7mo $213,500 $174 48
1106 Greenleaf Dr 0.66mi 3/1.0 1,245 (-12%) 8mo $122,000 $98 38
1110 Green Leaf Dr 0.65mi 4/1.0 (+1) 1,243 (-12%) 18mo $159,000 $128 25

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

Projected returns pro-forma

4.38% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.2%
Equity multiple
2.00×
Total profit
$43,315
Equity at exit
$82,046
10-year hold
IRR
16.9%
Equity multiple
3.83×
Total profit
$122,657
Equity at exit
$137,029

Cash invested: $43,400 (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 78416

Home prices YoY
3.2%
Active inventory
45
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,701 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$262 /mo · $3,150/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$204

Break-even live

Break-even rent $1,443
Max offer price $155,000
Occupancy floor 83%

Sensitivity live

Price -10% $291 -5% $247 +0% $204 +5% $160 +10% $116
Rent -10% $69 -5% $136 +0% $204 +5% $271 +10% $338
Rate -1.0pp $282 -0.5pp $243 base $204 +0.5pp $163 +1.0pp $123

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
$38,750
Closing costs
$4,650
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1070 Golden Gate Cir Corpus Christi, TX 3.0 2.0 1644 $1,700 $1.03 45d 1 0.14mi
4313 Molina Dr Corpus Christi, TX 2.0 1.0 904 $1,250 $1.38 45d 1 0.26mi
1618 Birch Pl Corpus Christi, TX 3.0 1.0 1558 $1,500 $0.96 15d 1 1.07mi
1837 Horne Rd Corpus Christi, TX 3.0 2.0 1226 $1,800 $1.47 45d 1 1.35mi

Listing history 23 events

  1. 2026-06-18
    days on market $155,000 Active 30 DOM
  2. 2026-06-17
    days on market $155,000 Active 29 DOM
  3. 2026-06-16
    days on market $155,000 Active 28 DOM
  4. 2026-06-15
    days on market $155,000 Active 27 DOM
  5. 2026-06-14
    days on market $155,000 Active 25 DOM
  6. 2026-06-10
    days on market $155,000 Active 22 DOM
  7. 2026-06-09
    days on market $155,000 Active 21 DOM
  8. 2026-06-08
    days on market $155,000 Active 20 DOM
  9. 2026-06-07
    days on market $155,000 Active 19 DOM
  10. 2026-06-03
    days on market $155,000 Active 15 DOM
  11. 2026-06-02
    days on market $155,000 Active 14 DOM
  12. 2026-06-01
    days on market $155,000 Active 13 DOM
  13. 2026-05-31
    days on market $155,000 Active 12 DOM
  14. 2026-05-30
    days on market $155,000 Active 11 DOM
  15. 2026-05-19
    listed $155,000 Active
  16. 2026-02-01
    historical
  17. 2026-01-09
    listed $165,000 Active
  18. 2019-09-17
    soldstatus
  19. 2010-10-01
    soldstatus
  20. 2009-10-30
    soldstatus $85,000
  21. 2009-06-10
    soldstatus 198-char remark
    Show marketing remark (198 chars)

    Seller bought at the foreclosure sale. No warranties or disclosures. Cash or conventional "As Is" only. Really big lot, three bedrooms, two baths, great potential for investment property.

  22. 2009-04-23
    listed $32,200 198-char remark
    Show marketing remark (198 chars)

    Seller bought at the foreclosure sale. No warranties or disclosures. Cash or conventional "As Is" only. Really big lot, three bedrooms, two baths, great potential for investment property.

  23. 2005-05-12
    soldstatus

ⓘ 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
$3,150 · $262/mo
Projected year-2 tax
$3,150 · $262/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 24 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
$20,407
− Mortgage interest
−$8,682
− Property taxes
−$3,150
− Insurance
−$775
− Repairs & maintenance
−$1,633
− Management
−$1,633
− Depreciation
−$4,509
Taxable income
$26
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6
After-tax cash flow
$2,437/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
West Oso ISD
NCES district ID
4845120
Math proficiency
20% ▼ -23.00%
Reading proficiency
32% ▼ -5.00%
Median HH income
$36,193
Composite
21.52/100
National rank
#8320
State rank
#712 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)
12,480
Household income
$43,198
Rent vs Own
36.8% rent · 63.2% own
Severe rent burden
386.0

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
Predominantly Hispanic (79%)
Race & ethnicity
Hispanic / Latino 79% Two or more races 38% Black 16% White 4%
Hispanic origin (detail)
Mexican 72%
Foreign-born
12% · Canada
Languages at home
50% English-only · Spanish 49%

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
▲ 4.38%
Current HPI
139.6557
Rent YoY
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

+381.4% since first listed
9 events — show timeline
  • 2026-05-19 Listed $155,000 CBMLS
  • 2026-02-01 Delisted CBMLS
  • 2026-01-09 Listed $165,000 CBMLS
  • 2019-09-17 Sold (Public Records) Public Records
  • 2010-10-01 Sold (Public Records) Public Records
  • 2009-10-30 Sold (Public Records) $85,000 Public Records
  • 2009-06-10 Sold (MLS) CBMLS
  • 2009-04-23 Listed $32,200 CBMLS
  • 2005-05-12 Sold (Public Records) Public Records

Property tax history

+8.7%/yr

Latest (2025): $3,150 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…