CashFlowRE
Sign in Sign up
4302 Christie St
D Composite 41.61
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 +15.4/30.0
  • 1% rule +5.2/10.0
  • DSCR +4.7/10.0
  • ARV discount +4.0/15.0
  • Livability +3.9/5.0
  • Rent growth +3.1/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$148,000

4302 Christie St · Corpus Christi, TX 78415
3 bd · 1.0 ba · 1,140 sqft · SingleFamily public records · 195 Days on market
Built 1948 7,377 sqft lot $130/sqft · 8% above area Est $137k · 8% over ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 4302 Christie, a versatile and rare find offering a 3-bedroom, 1-bath main home PLUS a fully move-in-ready detached efficiency unit—perfect for generating rental income, a private guest suite, or multigenerational living. This added flexibility sets this property apart from surrounding homes and provides instant value for homeowners and investors alike. The main home features a bright living area, functional kitchen, comfortable bedrooms, and a layout ready for your personal touch. Step outside to the large covered patio, ideal for outdoor dining, gatherings, and weekend relaxation. A major bonus is the 2-car garage, a rare upgrade in this neighborhood, offering secured parking, workshop options, or extra storage space. The efficiency unit is fully finished and move-in ready—no updates needed. This turnkey feature creates an immediate opportunity for short- or long-term rental income, helping offset a mortgage or boosting your investment portfolio from day one. Located near shopping, dining, schools, and major roads, this home combines convenience with exceptional potential. Whether you’re an investor seeking cash-flow options or a homeowner looking for added flexibility, this property stands out as one of the best values in the area. Don’t miss your chance to own a unique, income-producing opportunity in a well-established neighborhood.

Key facts

  • Move-in ready
  • Large covered patio
  • 2-car garage

Tags

DETACHED EFFICIENCY UNITLARGE COVERED PATIO2-CAR GARAGEMOVE-IN READY

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/1.0-bath single-family listed at $148k.

Deal economics

  • At list price, monthly cash flow is $56 ($678/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $148k).
  • Recommended offer: $130k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% 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 (+2.3%/yr); 417 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% 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).
  • This rent runs 33% of the median local income ($55k/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 $4k 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 195 days — a 12% lower offer ($130k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $130,240 (12.0% below list)

Questions for the listing agent

  1. It's been on market 195 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 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.02%
Cap rate
6.75%
Cash-on-cash
1.64%
DSCR
1.07
GRM
8.2

CMA / ARV

ARV (median comp)
$137,386
List price
$148,000
Delta
7.73%
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
4122 Christie St 0.11mi 2/1.0 (-1) 1,100 (-4%) 3mo $59,000 $54 82
4513 Green Grove Dr 0.43mi 3/1.0 1,104 (-3%) 10mo $150,000 $136 66
2517 Viola Ave 0.38mi 3/1.0 1,229 (+8%) 8mo $114,900 $93 63
4721 Nesbitt Dr 0.72mi 3/1.0 1,088 (-5%) 2mo $149,000 $137 57
1512 Ormond Dr 0.73mi 2/1.0 (-1) 1,113 (-2%) 2mo $140,000 $126 56
4705 Kendall Dr 0.63mi 3/1.0 1,036 (-9%) 0mo $155,000 $150 55
4309 Nicholson St 0.52mi 3/2.0 1,059 (-7%) 10mo $90,000 $85 52
3953 Naples St 0.35mi 3/2.0 1,290 (+13%) 8mo $139,000 $108 51
4046 Green Grove Dr 0.32mi 3/2.0 1,298 (+14%) 9mo $155,000 $119 50
4722 Easter Dr 0.57mi 3/2.0 1,257 (+10%) 7mo $205,000 $163 46
4318 Ivy 0.66mi 4/2.0 (+1) 1,043 (-8%) 10mo $169,000 $162 38
1540 Daytona Dr 0.69mi 4/2.0 (+1) 1,264 (+11%) 9mo $176,000 $139 33

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 · 2.32% rent growth · sell at horizon

5-year hold
IRR
-14.5%
Equity multiple
0.49×
Total profit
$-21,319
Equity at exit
$22,067
10-year hold
IRR
-6.9%
Equity multiple
0.57×
Total profit
$-17,707
Equity at exit
$12,796

Cash invested: $41,440 (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 78415

Rents YoY
2.3%
Active inventory
417
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,505 high interval (Pro) →
Mortgage (P&I)
$776
Tax from tax record
$295 /mo · $3,540/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$56

Break-even live

Break-even rent $1,434
Max offer price $148,000
Occupancy floor 91%

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
$37,000
Closing costs
$4,440
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4241 Green Grove Dr Corpus Christi, TX 3.0 2.0 1345 $1,700 $1.26 43d 1 0.31mi
4005 Green Grove Dr Corpus Christi, TX 3.0 2.0 1406 $1,695 $1.21 43d 1 0.37mi
4326 Vestal St Corpus Christi, TX 3.0 1.0 984 $1,125 $1.14 13d 1 0.55mi
1522 Cambridge Dr Corpus Christi, TX 3.0 1.5 1278 $1,600 $1.25 43d 1 0.56mi
1534 Lazy Ln Corpus Christi, TX 3.0 1.0 800 $1,195 $1.49 21d 1 0.60mi
2122 Harvard St Corpus Christi, TX 2.0 1.0 858 $1,250 $1.46 13d 1 0.61mi
1446 Annapolis Dr Corpus Christi, TX 3.0 2.0 1500 $1,700 $1.13 43d 1 0.63mi
2106 Harvard St Corpus Christi, TX 3.0 1.0 912 $1,225 $1.34 43d 1 0.64mi
2041 Harvard St Corpus Christi, TX 3.0 2.0 1230 $1,400 $1.14 13d 1 0.67mi
225 Watson St Corpus Christi, TX 3.0 1.0 1472 $1,295 $0.88 43d 1 0.73mi
4818 Kendall Dr Corpus Christi, TX 2.0 1.0 1169 $1,250 $1.07 13d 1 0.79mi
4625 Kostoryz Rd Unit 108 Corpus Christi, TX 2.0 1.0 720 $975 $1.35 43d 1 0.80mi
4322 Kostoryz Rd Corpus Christi, TX 2.0 1.5 1100 $1,259 $1.14 43d 1 0.81mi
200 Clemmer St Unit A Corpus Christi, TX 3.0 1.0 950 $1,199 $1.26 43d 1 0.83mi
1837 Horne Rd Corpus Christi, TX 3.0 2.0 1226 $1,800 $1.47 43d 1 0.93mi
1410 Ray Dr Corpus Christi, TX 3.0 1.0 1224 $1,600 $1.31 13d 1 1.05mi
1201 York Ave Corpus Christi, TX 3.0 1.0 888 $1,550 $1.75 21d 1 1.10mi
3535 Cottonwood St Apt H2 Corpus Christi, TX 2.0 1.0 731 $870 $1.19 43d 1 1.21mi
2709 Milo St Corpus Christi, TX 3.0 2.0 1122 $1,700 $1.52 13d 1 1.25mi
1722 Trenton Dr Corpus Christi, TX 4.0 2.0 1432 $2,100 $1.47 13d 1 1.34mi
4822 Mokry Dr Corpus Christi, TX 2.0 1.0 903 $1,200 $1.33 21d 1 1.39mi
815 Ohio Ave Unit 3 Corpus Christi, TX 2.0 1.0 748 $985 $1.32 43d 1 1.42mi
4322 Fir St Corpus Christi, TX 2.0 1.0 758 $1,195 $1.58 43d 1 1.43mi
100 Buccaneer Dr Corpus Christi, TX 2.0 1.0 850 $900 $1.06 43d 1 1.49mi
621 Glazebrook St Corpus Christi, TX 2.0 1.0 750 $895 $1.19 13d 1 1.49mi

Listing history 19 events

  1. 2026-06-18
    days on market $148,000 Active 195 DOM
  2. 2026-06-17
    days on market $148,000 Active 194 DOM
  3. 2026-06-16
    days on market $148,000 Active 193 DOM
  4. 2026-06-15
    days on market $148,000 Active 192 DOM
  5. 2026-06-14
    days on market $148,000 Active 190 DOM
  6. 2026-06-10
    days on market $148,000 Active 187 DOM
  7. 2026-06-09
    days on market $148,000 Active 186 DOM
  8. 2026-06-08
    days on market $148,000 Active 185 DOM
  9. 2026-06-07
    days on market $148,000 Active 184 DOM
  10. 2026-06-05
    days on market $148,000 Active 181 DOM
  11. 2026-06-03
    days on market $148,000 Active 180 DOM
  12. 2026-06-02
    days on market $148,000 Active 179 DOM
  13. 2026-06-01
    days on market $148,000 Active 178 DOM
  14. 2026-05-31
    days on market $148,000 Active 177 DOM
  15. 2026-05-30
    days on market $148,000 Active 176 DOM
  16. 2026-04-03
    price $148,000 1394-char remark
    Show marketing remark (1394 chars)

    Welcome to 4302 Christie, a versatile and rare find offering a 3-bedroom, 1-bath main home PLUS a fully move-in-ready detached efficiency unit—perfect for generating rental income, a private guest suite, or multigenerational living. This added flexibility sets this property apart from surrounding homes and provides instant value for homeowners and investors alike. The main home features a bright living area, functional kitchen, comfortable bedrooms, and a layout ready for your personal touch. Step outside to the large covered patio, ideal for outdoor dining, gatherings, and weekend relaxation. A major bonus is the 2-car garage, a rare upgrade in this neighborhood, offering secured parking, workshop options, or extra storage space. The efficiency unit is fully finished and move-in ready—no updates needed. This turnkey feature creates an immediate opportunity for short- or long-term rental income, helping offset a mortgage or boosting your investment portfolio from day one. Located near shopping, dining, schools, and major roads, this home combines convenience with exceptional potential. Whether you’re an investor seeking cash-flow options or a homeowner looking for added flexibility, this property stands out as one of the best values in the area. Don’t miss your chance to own a unique, income-producing opportunity in a well-established neighborhood.

  17. 2026-03-01
    price $152,000 1394-char remark
    Show marketing remark (1394 chars)

    Welcome to 4302 Christie, a versatile and rare find offering a 3-bedroom, 1-bath main home PLUS a fully move-in-ready detached efficiency unit—perfect for generating rental income, a private guest suite, or multigenerational living. This added flexibility sets this property apart from surrounding homes and provides instant value for homeowners and investors alike. The main home features a bright living area, functional kitchen, comfortable bedrooms, and a layout ready for your personal touch. Step outside to the large covered patio, ideal for outdoor dining, gatherings, and weekend relaxation. A major bonus is the 2-car garage, a rare upgrade in this neighborhood, offering secured parking, workshop options, or extra storage space. The efficiency unit is fully finished and move-in ready—no updates needed. This turnkey feature creates an immediate opportunity for short- or long-term rental income, helping offset a mortgage or boosting your investment portfolio from day one. Located near shopping, dining, schools, and major roads, this home combines convenience with exceptional potential. Whether you’re an investor seeking cash-flow options or a homeowner looking for added flexibility, this property stands out as one of the best values in the area. Don’t miss your chance to own a unique, income-producing opportunity in a well-established neighborhood.

  18. 2026-01-10
    price $159,000 1394-char remark
    Show marketing remark (1394 chars)

    Welcome to 4302 Christie, a versatile and rare find offering a 3-bedroom, 1-bath main home PLUS a fully move-in-ready detached efficiency unit—perfect for generating rental income, a private guest suite, or multigenerational living. This added flexibility sets this property apart from surrounding homes and provides instant value for homeowners and investors alike. The main home features a bright living area, functional kitchen, comfortable bedrooms, and a layout ready for your personal touch. Step outside to the large covered patio, ideal for outdoor dining, gatherings, and weekend relaxation. A major bonus is the 2-car garage, a rare upgrade in this neighborhood, offering secured parking, workshop options, or extra storage space. The efficiency unit is fully finished and move-in ready—no updates needed. This turnkey feature creates an immediate opportunity for short- or long-term rental income, helping offset a mortgage or boosting your investment portfolio from day one. Located near shopping, dining, schools, and major roads, this home combines convenience with exceptional potential. Whether you’re an investor seeking cash-flow options or a homeowner looking for added flexibility, this property stands out as one of the best values in the area. Don’t miss your chance to own a unique, income-producing opportunity in a well-established neighborhood.

  19. 2025-12-05
    listed $165,000 Active 1394-char remark
    Show marketing remark (1394 chars)

    Welcome to 4302 Christie, a versatile and rare find offering a 3-bedroom, 1-bath main home PLUS a fully move-in-ready detached efficiency unit—perfect for generating rental income, a private guest suite, or multigenerational living. This added flexibility sets this property apart from surrounding homes and provides instant value for homeowners and investors alike. The main home features a bright living area, functional kitchen, comfortable bedrooms, and a layout ready for your personal touch. Step outside to the large covered patio, ideal for outdoor dining, gatherings, and weekend relaxation. A major bonus is the 2-car garage, a rare upgrade in this neighborhood, offering secured parking, workshop options, or extra storage space. The efficiency unit is fully finished and move-in ready—no updates needed. This turnkey feature creates an immediate opportunity for short- or long-term rental income, helping offset a mortgage or boosting your investment portfolio from day one. Located near shopping, dining, schools, and major roads, this home combines convenience with exceptional potential. Whether you’re an investor seeking cash-flow options or a homeowner looking for added flexibility, this property stands out as one of the best values in the area. Don’t miss your chance to own a unique, income-producing opportunity in a well-established neighborhood.

ⓘ 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
$3,540 · $295/mo
Projected year-2 tax
$3,540 · $295/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 4/10 Moderate FEMA zone X (unshaded) · 20% 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
$18,064
− Mortgage interest
−$8,290
− Property taxes
−$3,540
− Insurance
−$740
− Repairs & maintenance
−$1,445
− Management
−$1,445
− Depreciation
−$4,305
Taxable loss
−$1,701
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$408
After-tax cash flow
$1,086/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)
43,080
Household income
$54,990
Rent vs Own
39.8% rent · 60.2% own
Severe rent burden
1730.0

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 (83%)
Race & ethnicity
Hispanic / Latino 83% Two or more races 41% White 12% Black 3%
Hispanic origin (detail)
Mexican 75%
Foreign-born
9% · Canada
Languages at home
59% English-only · Spanish 40%

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
▼ -173.20%
Current HPI
158.011
Rent YoY
▲ 2.32%
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

-10.3% since first listed
4 events — show timeline
  • 2026-04-03 Price Changed $148,000 CBMLS
  • 2026-03-01 Price Changed $152,000 CBMLS
  • 2026-01-10 Price Changed $159,000 CBMLS
  • 2025-12-05 Listed $165,000 CBMLS

Property tax history

+7.0%/yr

Latest (2025): $3,540 · +12.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…