CashFlowRE
Sign in Sign up
7825 Wonder Woman Dr
D+ Composite 48.98
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).

  • ARV discount +15.0/15.0
  • Cash flow +10.8/30.0
  • 1% rule +4.8/10.0
  • Schools +4.3/10.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • DSCR +3.1/10.0
  • Rent growth +3.0/5.0
  • Appreciation +0.0/10.0

$234,900

7825 Wonder Woman Dr · Corpus Christi, TX 78414
4 bd · 2.0 ba · 1,663 sqft · SingleFamily public records · 316 Days on market
Built 2024 Good condition 4,791 sqft lot $141/sqft · 20% below area Est $294k · 20% under ↓ 15% since listing

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

Listing remarks MLS

The Nettleton - This single-level home boasts a generous open floorplan shared between the family room, kitchen and dining room, offering direct access to a patio for seamless indoor-outdoor living and entertaining. The owner's suite is situated privately at the back of the home, while three additional bedrooms can be found off the foyer.

Key facts

  • Open floorplan
  • Owner's suite
  • 4,791 sq ft lot

Tags

OPEN FLOORPLANDIRECT ACCESS TO PATIOINDOOR-OUTDOOR LIVINGOWNER'S SUITETHREE ADDITIONAL BEDROOMS

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $235k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-108 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $216k (8.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $231k (1.6% below list).
  • Recommended offer: $207k (12.0% below list) — sets the bar for market timing.
  • Cap rate 5.7% vs local median 3.7% 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.
  • Zoned schools: Kolda El (math 51% / reading 59%, grade C, #602 of 4,322 statewide, top 14%, 879 students, 36% FRL); Adkins Middle (math 40% / reading 39%, grade F, #660 of 1,662 statewide, top 41%, 956 students, 48% FRL); Harold T Branch Academy For Career & Technical Ed (math 52% / reading 62%, grade C, #333 of 1,632 statewide, top 22%, 256 students, 72% FRL).
  • Zoned-school proficiency averages 50% at this address vs 33% district-wide (+18 pts) — the actual schools serving this property are materially stronger than the Corpus Christi ISD average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+1.9%/yr); 776 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals lingering (median 70d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% 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 $2k of loan paydown is wiped out by about $7k 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 316 days — a 12% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $65k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price.
Recommended offer $206,712 (12.0% 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 316 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.98%
Cap rate
5.74%
Cash-on-cash
-1.97%
DSCR
0.91
GRM
8.5

CMA / ARV

ARV (median comp)
$294,435
List price
$234,900
Delta
-20.22%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7726 Thor Dr 0.12mi 4/2.0 1,667 (+0%) 0mo $262,999 $158 94
7813 Thor Dr 0.10mi 4/2.0 1,667 (+0%) 2mo $267,999 $161 93
7801 Thor Dr 0.12mi 4/2.0 1,667 (+0%) 2mo $274,999 $165 93
7830 Thor Dr 0.07mi 3/2.0 (-1) 1,634 (-2%) 0mo $281,999 $173 89
7817 Thor Dr 0.10mi 3/2.0 (-1) 1,474 (-11%) 2mo $242,999 $165 70
7834 Thor Dr 0.09mi 3/2.0 (-1) 1,896 (+14%) 1mo $304,999 $161 67
7809 Salais Dr 0.31mi 4/2.0 1,833 (+10%) 2mo $333,900 $182 67
7901 Pruet Dr 0.47mi 3/2.0 (-1) 1,588 (-4%) 2mo $299,000 $188 64
7614 Lasso Dr 0.47mi 4/2.0 1,543 (-7%) 2mo $269,900 $175 64
7225 Star Gazer Dr 0.70mi 4/2.0 1,713 (+3%) 1mo $317,000 $185 62
7646 Shadow Rider 0.54mi 3/2.0 (-1) 1,549 (-7%) 1mo $259,000 $167 57
7333 Adler Dr 0.57mi 3/2.0 (-1) 1,831 (+10%) 2mo $409,900 $224 50

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 · 1.94% rent growth · sell at horizon

5-year hold
IRR
-20.9%
Equity multiple
0.28×
Total profit
$-47,141
Equity at exit
$35,024
10-year hold
IRR
-17.1%
Equity multiple
0.11×
Total profit
$-58,771
Equity at exit
$20,310

Cash invested: $65,772 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
73 active · 44 under contract
Months of supply
6.4 mo (16%/mo absorbed)
Median asking
$319,900 ($184/sqft)
Median days on market
65 d
This list price
lowest-priced of the active set
ARV vs active asking
-3.7% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 78414

Home prices YoY
-18.1%
Rents YoY
1.9%
Active inventory
776
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,312 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$605 /mo · $7,255/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$486
Net cashflow
$-108

Break-even live

Break-even rent $2,448
Max offer price $215,865
Occupancy floor 100%

Sensitivity live

Price -10% $25 -5% $-41 +0% $-108 +5% $-174 +10% $-241
Rent -10% $-290 -5% $-199 +0% $-108 +5% $-16 +10% $75
Rate -1.0pp $11 -0.5pp $-48 base $-108 +0.5pp $-169 +1.0pp $-231

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
$58,725
Closing costs
$7,047
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7925 Wonder Woman Dr Corpus Christi, TX 4.0 3.0 1910 $2,400 $1.26 62d 1 0.02mi
7818 Doctor Strange Dr Corpus Christi, TX 3.0 2.0 1214 $2,000 $1.65 93d 1 0.03mi
7926 Doctor Strange Dr Corpus Christi, TX 4.0 3.0 2196 $2,400 $1.09 70d 1 0.04mi
7705 Wonder Woman Dr Corpus Christi, TX 3.0 2.0 1663 $2,000 $1.20 62d 1 0.11mi
7710 Thor Dr Corpus Christi, TX 4.0 2.5 1900 $2,395 $1.26 62d 1 0.13mi
7702 Spiderman Dr Corpus Christi, TX 4.0 2.0 1639 $2,400 $1.46 70d 1 0.14mi
7713 Lariat Toss Dr Corpus Christi, TX 3.0 2.0 1518 $2,300 $1.52 93d 1 0.39mi
7610 Rustler Ln Corpus Christi, TX 3.0 2.0 1584 $2,150 $1.36 70d 1 0.47mi
7822 Fort Griffen Dr Corpus Christi, TX 3.0 2.0 1618 $2,100 $1.30 62d 1 0.60mi
7230 Tristan Dr Corpus Christi, TX 4.0 2.0 1838 $2,395 $1.30 93d 1 0.66mi
7230 Bryson Way Corpus Christi, TX 4.0 2.0 1884 $2,500 $1.33 93d 1 0.67mi
3810 Los Arroyos Dr Corpus Christi, TX 3.0 2.0 1578 $2,300 $1.46 70d 1 1.08mi
8218 Merlin Pl Corpus Christi, TX 4.0 2.0 2088 $2,300 $1.10 62d 1 1.11mi
6865 La Salle Dr Corpus Christi, TX 4.0 2.0 2186 $3,000 $1.37 93d 1 1.19mi
3617 Garnet Ct Corpus Christi, TX 4.0 2.0 1758 $2,125 $1.21 93d 1 1.28mi
3614 Sapphire Ct Corpus Christi, TX 4.0 2.5 1998 $2,195 $1.10 62d 1 1.31mi
8001 Rock Crest Dr Corpus Christi, TX 3.0 2.0 1320 $1,950 $1.48 93d 1 1.36mi
8226 Excalibur Rd Corpus Christi, TX 3.0 2.0 1792 $2,250 $1.26 62d 1 1.43mi
7001 Lipes Blvd Apt 308 Corpus Christi, TX 3.0 2.0 1350 $1,450 $1.07 62d 1 1.45mi
7933 Wolverine Dr Corpus Christi, TX 3.0 2.0 1352 $1,750 $1.29 93d 1 1.47mi
8314 Excalibur Rd Corpus Christi, TX 4.0 2.0 2047 $2,600 $1.27 62d 1 1.47mi
7818 Impala Dr Corpus Christi, TX 3.0 2.0 1255 $1,725 $1.37 93d 1 1.48mi

Listing history 50 events

  1. 2026-08-08
    days on market $234,900 Active 316 DOM
  2. 2026-08-07
    days on market $234,900 Active 315 DOM
  3. 2026-08-06
    days on market $234,900 Active 314 DOM
  4. 2026-08-05
    days on market $234,900 Active 313 DOM
  5. 2026-08-04
    remarks 699-char remark
  6. 2026-08-04
    days on market $234,900 Active 312 DOM
  7. 2026-08-03
    statusdays on market $234,900 Active 311 DOM
  8. 2026-07-31
    days on market $234,900 Price Change 308 DOM
  9. 2026-07-29
    days on market $234,900 Price Change 306 DOM
  10. 2026-07-27
    days on market $234,900 Price Change 304 DOM
  11. 2026-07-25
    days on market $234,900 Price Change 302 DOM
  12. 2026-07-23
    days on market $234,900 Price Change 300 DOM
  13. 2026-07-23
    pricestatus $234,900 Price Change 299 DOM
  14. 2026-07-22
    days on market $239,900 Active 299 DOM
  15. 2026-07-21
    statusdays on market $239,900 Active 298 DOM
  16. 2026-07-18
    days on market $239,900 Price Change 295 DOM
  17. 2026-07-16
    days on market $239,900 Price Change 293 DOM
  18. 2026-07-16
    days on market $239,900 Price Change 292 DOM
  19. 2026-07-14
    days on market $239,900 Price Change 291 DOM
  20. 2026-07-13
    days on market $239,900 Price Change 290 DOM
  21. 2026-07-12
    days on market $239,900 Price Change 289 DOM
  22. 2026-07-11
    pricestatusdays on market $239,900 Price Change 288 DOM
  23. 2026-07-10
    days on market $244,900 Active 287 DOM
  24. 2026-07-09
    days on market $244,900 Active 286 DOM
  25. 2026-07-08
    days on market $244,900 Active 285 DOM
  26. 2026-07-07
    statusdays on market $244,900 Active 284 DOM
  27. 2026-07-06
    days on market $244,900 Price Change 283 DOM
  28. 2026-07-05
    days on market $244,900 Price Change 282 DOM
  29. 2026-07-04
    days on market $244,900 Price Change 281 DOM
  30. 2026-07-03
    days on market $244,900 Price Change 280 DOM
  31. 2026-07-02
    days on market $244,900 Price Change 279 DOM
  32. 2026-07-01
    days on market $244,900 Price Change 278 DOM
  33. 2026-06-30
    days on market $244,900 Price Change 277 DOM
  34. 2026-06-29
    days on market $244,900 Price Change 276 DOM
  35. 2026-06-28
    days on market $244,900 Price Change 275 DOM
  36. 2026-06-28
    days on market $244,900 Price Change 274 DOM
  37. 2026-06-27
    pricestatusdays on market $244,900 Price Change 273 DOM
  38. 2026-06-25
    statusdays on market $249,900 Active 271 DOM
  39. 2026-06-23
    days on market $249,900 Price Change 269 DOM
  40. 2026-06-21
    days on market $249,900 Price Change 268 DOM
  41. 2026-06-18
    days on market $249,900 Price Change 265 DOM
  42. 2026-06-17
    days on market $249,900 Price Change 264 DOM
  43. 2026-06-16
    days on market $249,900 Price Change 263 DOM
  44. 2026-06-15
    days on market $249,900 Price Change 262 DOM
  45. 2026-06-14
    pricestatusdays on market $249,900 Price Change 260 DOM
  46. 2026-06-10
    days on market $254,900 Active 257 DOM
  47. 2026-06-09
    days on market $254,900 Active 256 DOM
  48. 2026-06-08
    days on market $254,900 Active 255 DOM
  49. 2026-06-07
    days on market $254,900 Active 254 DOM
  50. 2026-06-05
    days on market $254,900 Active 251 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
$7,255 · $605/mo
Projected year-2 tax
$7,255 · $605/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$27,745
− Mortgage interest
−$13,158
− Property taxes
−$7,255
− Insurance
−$1,174
− Repairs & maintenance
−$2,220
− Management
−$2,220
− Depreciation
−$6,833
Taxable loss
−$5,115
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,228
After-tax cash flow
$-65/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.

Condition & rehab AI · 12 photos

Good 80/100 None rehab

This single-level home is in good condition with a modern and well-maintained interior and exterior. It has a good resale and rental value with minor updates that can further enhance its appeal.

Value-add opportunities

  • Both Painting exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Landscaping and curb appeal improvements — A well-maintained yard and landscaping can increase curb appeal and property value
  • Both Add a smart home system — Modern technology can increase the home's appeal and value
  • Both Add a smart thermostat — A smart thermostat can improve energy efficiency and comfort
  • Both Add a smart security system — A smart security system can increase safety and property value
F Composite school gradezoned avg 43/100

Zoned Schools

Elementary Wynn Seale Metropolitan School Of Design F TX #2,429/4,322 Nat'l #26,096/41,679 Middle Kaffie Middle D+ TX #470/1,662 Nat'l #4,522/14,009 High Veterans Memorial H S C- TX #428/1,632 Nat'l #4,818/17,239

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
B Composite livability gradescore 78/100

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 · 418,037 people
City population
296,836
Metro
Corpus Christi, TX
Population (ZIP)
54,263
Household income
$98,771
Rent vs Own
37.9% rent · 62.1% own
Severe rent burden
10% of renters

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
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Hispanic / Latino 52% White 35% Two or more races 33% Asian 6% Black 3%
Hispanic origin (detail)
Mexican 46% Puerto Rican 1%
Common ancestry
Lithuanian 1% Slovak 1% Romanian 1%
Foreign-born
9% · Canada, China, South Korea
Languages at home
70% English-only · Spanish 24% Other Indo-European 2% Chinese 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

Price history

-15.0% since first listed
12 events — show timeline
  • 2026-05-06 Relisted LERA
  • 2026-02-17 Listing Removed LERA
  • 2026-01-31 Price Changed $254,900 LERA
  • 2025-12-03 Price Changed $259,500 LERA
  • 2025-11-05 Price Changed $265,900 LERA
  • 2025-10-10 Price Changed $271,950 LERA
  • 2025-09-26 Price Changed $274,900 LERA
  • 2025-09-12 Price Changed $279,500 LERA
  • 2025-08-28 Price Changed $285,500 LERA
  • 2025-08-07 Price Changed $289,999 LERA
  • 2025-07-10 Listed $299,900 LERA
  • 2024-09-03 Sold (Public Records) Public Records

Property tax history

+1188.3%/yr

Latest (2025): $7,255 · +1188.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…