CashFlowRE
Sign in Sign up
333 Old Robstown Rd
B+ Composite 78.47
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +9.2/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$59,900

333 Old Robstown Rd · Corpus Christi, TX 78408
3 bd · 1.0 ba · 983 sqft · SingleFamily public records · 30 Days on market
Built 1957 8,367 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Exceptional value-add opportunity in an established Corpus Christi neighborhood. This 3-bedroom, 1-bath home offers living space with a traditional layout, ready for your creative vision. The property features a long driveway, a detached garage, and a spacious backyard with excellent flexibility for future improvements, expansions, or outdoor living upgrades. Ideally situated on a residential street, it provides quick, convenient access to local businesses, major roadways, and surrounding residential developments. Perfect for investors, contractors, or builders looking to renovate, rebuild, or add a high-potential asset to a long-term rental portfolio. Strong upside potential throughout. Pr

Key facts

  • Spacious backyard
  • Long driveway
  • Detached garage

Tags

VALUE-ADD OPPORTUNITYLONG DRIVEWAYDETACHED GARAGESPACIOUS BACKYARD

Property features AI

Finance

  • Other: Lot about 0.19 acre (8,368 sq ft)
  • HOA & community: No homeowners association

Exterior

  • Parking: Detached garage (1 covered garage space, 1 total parking space)
  • Utilities: Public water
  • Home design: Single-story property; Frame/wood siding
  • Construction: Composition shingle roof; Slab foundation; Frame/Wood construction with siding; Built area approximately 983 square feet
  • Exterior features: Other exterior features; Paved road access; Public water

Interior

  • Kitchen: Gas water heater; No conveying appliances
  • Flooring: Hardwood; Tile; Vinyl
  • Bathrooms: 1 full bathroom
  • Interior features: Countertops (other); Window coverings; Living area
  • Laundry & utility: Laundry room

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 $60k.

Deal economics

  • At list price, monthly cash flow is $278 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($972 rent vs $60k).
  • Recommended offer: $59k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.9% 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: 36 active listings in the ZIP; 10 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).

Forward outlook

  • In year one you build about $5k of equity ($414 loan paydown + $5k appreciation (8.5% local appreciation)).
  • Nueces County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (8.5% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$31k 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 ($59k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price; built in 1957 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $59,001 (1.5% below list)

Questions for the listing agent

  1. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.62%
Cap rate
11.86%
Cash-on-cash
19.88%
DSCR
1.88
GRM
5.1

CMA / ARV

ARV (on-the-fly)
$125,824
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
251 W Longview St 0.33mi 3/1.0 1,013 (+3%) 2mo $59,000 $58 78
314 Old Robstown 0.06mi 3/2.0 1,121 (+14%) 8mo $162,500 $145 63
214 Shawnee 0.43mi 3/1.0 922 (-6%) 12mo $119,000 $129 59
444 Dixon Dr 0.38mi 2/1.0 (-1) 1,052 (+7%) 9mo $134,500 $128 58
326 Virginia Ave 0.62mi 3/1.0 915 (-7%) 3mo $135,000 $148 57
541 Villa Dr 0.47mi 2/1.0 (-1) 928 (-6%) 9mo $46,900 $51 57
423 Fairview Dr 0.37mi 3/1.5 1,110 (+13%) 4mo $120,000 $108 56
222 Westgate Dr 0.51mi 2/1.0 (-1) 1,067 (+8%) 4mo $59,999 $56 54
357 W Saxet Dr 0.30mi 3/1.0 1,128 (+15%) 11mo $188,900 $167 52
615 Dolores St 0.73mi 3/2.0 918 (-7%) 8mo $130,400 $142 44
921 Nandina Dr 0.74mi 3/1.0 1,057 (+8%) 13mo $72,000 $68 42
334 Osage St 0.74mi 3/2.0 840 (-14%) 10mo $36,000 $43 29

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

Projected returns pro-forma

8.49% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
36.5%
Equity multiple
3.64×
Total profit
$44,313
Equity at exit
$47,510
10-year hold
IRR
32.3%
Equity multiple
7.90×
Total profit
$115,680
Equity at exit
$96,283

Cash invested: $16,772 (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 78408

Home prices YoY
6.8%
Active inventory
36
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$972 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$151 /mo · $1,807/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$278

Break-even live

Break-even rent $620
Max offer price $59,900
Occupancy floor 66%

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
$14,975
Closing costs
$1,797
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3115 Agnes St Corpus Christi, TX 2.0 1.0 428 $828 $1.93 43d 3 0.58mi
3762 Up River Rd Corpus Christi, TX 1.0–2.0 1.0–2.0 855 $1,199 $1.40 13d 6 0.60mi
725 Villa Dr Unit 7 Corpus Christi, TX 2.0 1.0 628 $649 $1.03 43d 1 0.61mi
725 Villa Dr Corpus Christi, TX 2.0 1.0 650 $649 $1.00 13d 1 0.62mi
3302 Up River Rd Corpus Christi, TX 2.0 1.0 710 $699 $0.98 13d 1 0.63mi
2937 Ruth St Corpus Christi, TX 2.0 1.0 676 $950 $1.41 43d 1 0.86mi
4505 Up River Rd Corpus Christi, TX 2.0 1.0 966 $1,450 $1.50 13d 1 0.88mi
1114 25th St Corpus Christi, TX 1.0–2.0 1.0 712 $1,050 $1.47 13d 6 1.19mi
2245 Comanche St Unit A Corpus Christi, TX 3.0 1.0 1016 $1,350 $1.33 21d 1 1.23mi
2402 Segrest St Corpus Christi, TX 2.0 1.0 1120 $825 $0.74 21d 1 1.43mi

Listing history 17 events

  1. 2026-06-19
    price $59,900 Active 30 DOM
  2. 2026-06-18
    days on market $65,000 Active 30 DOM
  3. 2026-06-17
    days on market $65,000 Active 29 DOM
  4. 2026-06-16
    days on market $65,000 Active 28 DOM
  5. 2026-06-15
    days on market $65,000 Active 27 DOM
  6. 2026-06-14
    days on market $65,000 Active 25 DOM
  7. 2026-06-10
    days on market $65,000 Active 22 DOM
  8. 2026-06-09
    days on market $65,000 Active 21 DOM
  9. 2026-06-08
    days on market $65,000 Active 20 DOM
  10. 2026-06-07
    days on market $65,000 Active 19 DOM
  11. 2026-06-05
    days on market $65,000 Active 16 DOM
  12. 2026-06-03
    days on market $65,000 Active 15 DOM
  13. 2026-06-02
    days on market $65,000 Active 14 DOM
  14. 2026-06-01
    days on market $65,000 Active 13 DOM
  15. 2026-05-31
    days on market $65,000 Active 12 DOM
  16. 2026-05-30
    days on market $65,000 Active 11 DOM
  17. 2026-05-19
    listed $65,000 Active

ⓘ 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
$1,807 · $151/mo
Projected year-2 tax
$1,807 · $151/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 6 d/yr ≥107°F today · 21 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
$11,658
− Mortgage interest
−$3,355
− Property taxes
−$1,807
− Insurance
−$300
− Repairs & maintenance
−$933
− Management
−$933
− Depreciation
−$1,743
Taxable income
$2,588
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$621
After-tax cash flow
$2,713/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
City population
296,836
Population (ZIP)
9,631

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 (84%)
Race & ethnicity
Hispanic / Latino 84% Two or more races 39% White 8% Black 7%
Hispanic origin (detail)
Mexican 78%
Foreign-born
10% · Canada, Vietnam
Languages at home
46% English-only · Spanish 53% Vietnamese 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
▲ 8.49%
Current HPI
132.544
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-19 Listed $65,000 MCALLENMLS

Property tax history

+1.6%/yr

Latest (2025): $1,807 · -16.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…