CashFlowRE
Sign in Sign up
4926 Wexford Dr
B Composite 74.5
Why this score? — see what drove the B 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 +27.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.6/10.0
  • 1% rule +8.8/10.0
  • Rent growth +4.5/5.0
  • Livability +3.9/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

4926 Wexford Dr · Corpus Christi, TX 78411
4 bd · 2.0 ba · 1,997 sqft · SingleFamily public records · 137 Days on market
Built 1955 7,382 sqft lot $78/sqft · 28% below area Est $216k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This four-bedroom home offers generous living space and abundant storage, providing flexibility for a variety of lifestyles. An enclosed bonus room adds additional usable space that could serve as a home office, playroom, or secondary living area. The property is ready for updates, presenting an excellent opportunity for a buyer to renovate and customize to their preferences. The roof was replaced less than six years ago.

Key facts

  • Enclosed bonus room
  • Playroom
  • Roof replaced

Tags

ENCLOSED BONUS ROOMHOME OFFICEPLAYROOMSECONDARY LIVING AREAROOF REPLACED

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 4-bed/2.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $455 ($5k/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: $136k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% 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 fast (+7.9%/yr); 142 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 1,397 units permitted in Nueces County in 2024 (47 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • At projected returns (-3.0% appreciation + 7.9% rent growth), your $43k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 137 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 30y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $67k; list at $155k implies a 131% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 137 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.38%
Cap rate
9.82%
Cash-on-cash
12.59%
DSCR
1.56
GRM
6.1

CMA / ARV

ARV (median comp)
$215,848
List price
$155,000
Delta
-28.19%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1041 Meadowbrook Dr 0.51mi 3/2.0 (-1) 1,878 (-6%) 9mo $215,000 $114 54
1062 Meadowbrook Dr 0.50mi 3/2.0 (-1) 1,900 (-5%) 17mo $312,500 $164 50
4506 Lamont St 0.74mi 4/3.0 1,920 (-4%) 9mo $246,000 $128 48
4810 Del Paseo St 0.50mi 3/2.0 (-1) 1,803 (-10%) 20mo $345,000 $191 39
5402 Curtis Clark Dr 0.67mi 3/3.0 (-1) 1,798 (-10%) 13mo $345,000 $192 32
5302 Bonner Dr 0.71mi 3/2.0 (-1) 1,849 (-7%) 21mo $255,000 $138 32
754 Collingswood Dr 0.70mi 3/1.0 (-1) 1,744 (-13%) 8mo $100,000 $57 30

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 · 7.91% rent growth · sell at horizon

5-year hold
IRR
8.3%
Equity multiple
1.35×
Total profit
$15,060
Equity at exit
$23,111
10-year hold
IRR
21.7%
Equity multiple
3.33×
Total profit
$101,184
Equity at exit
$13,402

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 78411

Rents YoY
7.9%
Active inventory
142
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,132 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$351 /mo · $4,216/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$448
Net cashflow
$455

Break-even live

Break-even rent $1,555
Max offer price $155,000
Occupancy floor 74%

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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4937 Holmes Dr Corpus Christi, TX 4.0 2.5 2442 $2,595 $1.06 13d 1 0.12mi
4801 Lansdown Dr Corpus Christi, TX 3.0 2.0 1242 $1,525 $1.23 13d 1 0.16mi
5002 Bevly Dr Unit A Corpus Christi, TX 3.0 2.0 1400 $1,499 $1.07 21d 1 0.35mi
1066 Burkshire Dr Corpus Christi, TX 3.0 2.0 2063 $1,900 $0.92 44d 1 0.45mi
1137 Bradshaw Dr Corpus Christi, TX 3.0 2.0 1424 $1,900 $1.33 13d 1 0.55mi
722 Collingswood Dr Corpus Christi, TX 3.0 1.5 1318 $1,595 $1.21 13d 1 0.77mi
4830 French Dr Corpus Christi, TX 3.0 2.0 1299 $1,700 $1.31 13d 1 0.80mi
4717 Edith St Unit 1268436P Corpus Christi, TX 4.0 2.0 1496 $4,708 $3.15 43d 1 1.06mi
4110 Grossman Dr Unit B Corpus Christi, TX 3.0 2.0 1228 $1,500 $1.22 43d 1 1.07mi
4402 Sutton Ln Corpus Christi, TX 4.0 2.0 1850 $2,100 $1.14 13d 1 1.08mi
5025 Romford Dr Corpus Christi, TX 4.0 3.5 2471 $3,195 $1.29 13d 1 1.12mi
857 Belmeade Dr Corpus Christi, TX 3.0 2.0 1573 $1,800 $1.14 43d 1 1.18mi
4717 S Shea Pkwy Corpus Christi, TX 3.0 2.0 1284 $1,695 $1.32 44d 1 1.27mi
929 Dolphin Pl Corpus Christi, TX 3.0 2.0 1508 $2,095 $1.39 21d 1 1.34mi
5122 Moultrie Dr Corpus Christi, TX 4.0 2.0 2303 $2,620 $1.14 13d 1 1.38mi
2006 Melisa Ln Corpus Christi, TX 3.0 1.0 1324 $1,450 $1.10 21d 1 1.40mi
2006 Melisa Ln Corpus Christi, TX 3.0 1.0 1324 $1,450 $1.10 13d 1 1.40mi
4006 Panama Dr Corpus Christi, TX 3.0 2.0 1816 $1,949 $1.07 21d 1 1.44mi
4013 Kingston Dr Corpus Christi, TX 3.0 2.0 1451 $2,500 $1.72 43d 1 1.46mi
4634 Weir Dr Corpus Christi, TX 3.0 2.0 1540 $1,800 $1.17 43d 1 1.47mi
4117 Monaco Dr Corpus Christi, TX 5.0 2.0 1483 $2,100 $1.42 13d 1 1.49mi

Listing history 10 events

  1. 2026-05-20
    price $155,000 425-char remark
    Show marketing remark (425 chars)

    This four-bedroom home offers generous living space and abundant storage, providing flexibility for a variety of lifestyles. An enclosed bonus room adds additional usable space that could serve as a home office, playroom, or secondary living area. The property is ready for updates, presenting an excellent opportunity for a buyer to renovate and customize to their preferences. The roof was replaced less than six years ago.

  2. 2026-04-23
    price $165,000 425-char remark
    Show marketing remark (425 chars)

    This four-bedroom home offers generous living space and abundant storage, providing flexibility for a variety of lifestyles. An enclosed bonus room adds additional usable space that could serve as a home office, playroom, or secondary living area. The property is ready for updates, presenting an excellent opportunity for a buyer to renovate and customize to their preferences. The roof was replaced less than six years ago.

  3. 2026-01-10
    listed $170,000 Active 425-char remark
    Show marketing remark (425 chars)

    This four-bedroom home offers generous living space and abundant storage, providing flexibility for a variety of lifestyles. An enclosed bonus room adds additional usable space that could serve as a home office, playroom, or secondary living area. The property is ready for updates, presenting an excellent opportunity for a buyer to renovate and customize to their preferences. The roof was replaced less than six years ago.

  4. 2025-11-28
    status Pending
  5. 2025-11-17
    historical
  6. 2025-10-13
    price $189,900
  7. 2025-10-09
    listed $199,000 Active
  8. 1996-04-04
    soldstatus
  9. 1996-04-04
    soldstatus $67,000
  10. 1996-01-30
    listed $68,500

ⓘ 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
$4,216 · $351/mo
Projected year-2 tax
$4,216 · $351/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 5/10 Major FEMA zone X (unshaded) · 36% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 27 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
$25,580
− Mortgage interest
−$8,682
− Property taxes
−$4,216
− Insurance
−$775
− Repairs & maintenance
−$2,046
− Management
−$2,046
− Depreciation
−$4,509
Taxable income
$3,304
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$793
After-tax cash flow
$4,670/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)
23,682
Household income
$57,742
Rent vs Own
40.4% rent · 59.6% own
Severe rent burden
1284.0

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 (58%)
Race & ethnicity
Hispanic / Latino 58% White 35% Two or more races 29% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 51%
Common ancestry
Slovak 2% Italian 1% Serbian 1%
Foreign-born
6% · Canada
Languages at home
75% English-only · Spanish 23% Tagalog/Filipino 1% Other Indo-European 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
▼ -265.71%
Current HPI
191.7201
Rent YoY
▲ 7.91%
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

+126.3% since first listed
10 events — show timeline
  • 2026-05-20 Price Changed $155,000 CBMLS
  • 2026-04-23 Price Changed $165,000 CBMLS
  • 2026-01-10 Listed $170,000 CBMLS
  • 2025-11-28 Pending CBMLS
  • 2025-11-17 Delisted CBMLS
  • 2025-10-13 Price Changed $189,900 CBMLS
  • 2025-10-09 Listed $199,000 CBMLS
  • 1996-04-04 Sold (Public Records) $67,000 Public Records
  • 1996-04-04 Sold (MLS) CBMLS
  • 1996-01-30 Listed $68,500 CBMLS

Property tax history

+3.9%/yr

Latest (2025): $4,216 · +12.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…