CashFlowRE
Sign in Sign up
1217 17th St
D+ Composite 49.94
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.7/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.9/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$30,000

1217 17th St · Corpus Christi, TX 78405
3 bd · 2.0 ba · 1,772 sqft · SingleFamily public records · 69 Days on market
Built 1928 6,263 sqft lot $17/sqft · 81% below area ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

MOTIVATED Seller!!! Investor Special at 1217 17th Street! This property presents a unique opportunity for those looking to restore or rebuild. The home is being sold for the lot value, offering a blank canvas for renovation or redevelopment. Situated on a generously sized lot in a convenient Corpus Christi location, the property still holds strong potential for the right buyer with vision. Whether you're an investor, contractor, or buyer looking for a project, this could be your next opportunity to add value. Close to downtown, shopping, dining, and coastal attractions, the location adds to the appeal of this property’s future possibilities. Bring your ideas and creativity—1217 17th Street is ready for transformation!

Key facts

  • 6,263 sq ft lot
  • Built 1928
  • Listed 69 days

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 $30k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $30k).
  • Recommended offer: $28k (6.0% below list) — sets the bar for market timing.
  • Cap rate 46.3% 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: 74 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% 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 $1,528/mo this rent would consume 48% of the median local household income ($38k/yr) (locally 867% 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 $633 of equity ($207 loan paydown + $426 appreciation (1.4% local appreciation)).
  • Nueces County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (1.4% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($28k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 26y ago; this cycle's ask has dropped $30k (50%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $28,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1928 — 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
5.09%
Cap rate
46.28%
Cash-on-cash
142.81%
DSCR
7.35
GRM
1.6

CMA / ARV

ARV (median comp)
$159,460
List price
$30,000
Delta
-81.19%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2418 Cleo St 0.42mi 2/1.0 (-1) 1,847 (+4%) 9mo $142,900 $77 57
2414 Riggan St 0.41mi 4/2.0 (+1) 1,783 (+1%) 22mo $229,000 $128 57
3301 Willies Landing Dr 0.67mi 3/2.5 1,700 (-4%) 4mo $321,757 $189 57
3321 Willies Landing Dr 0.67mi 3/2.5 1,700 (-4%) 7mo $305,642 $180 54
2446 Prescott St 0.46mi 4/2.0 (+1) 1,880 (+6%) 13mo $64,900 $35 52
3325 Willies Landing Dr 0.67mi 3/2.5 1,700 (-4%) 11mo $295,650 $174 51
1437 14th St 0.32mi 3/1.0 1,525 (-14%) 9mo $175,999 $115 50
2617 David St 0.55mi 3/2.0 1,529 (-14%) 6mo $100,000 $65 46
3309 Willies Landing Dr 0.67mi 4/2.0 (+1) 1,568 (-12%) 13mo $285,495 $182 34
3329 Willies Landing Dr 0.67mi 4/2.0 (+1) 1,568 (-12%) 13mo $284,495 $181 34
1630 16th St 0.59mi 4/2.5 (+1) 1,602 (-10%) 22mo $209,000 $130 31

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

Projected returns pro-forma

1.42% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.72×
Total profit
$64,875
Equity at exit
$10,904
10-year hold
IRR
Equity multiple
18.26×
Total profit
$144,984
Equity at exit
$15,016

Cash invested: $8,400 (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 78405

Home prices YoY
1.3%
Active inventory
74
Price-to-rent
1.6×

Monthly cashflow live

Estimated rent
$1,528 high interval (Pro) →
Mortgage (P&I)
$157
Tax est. 1.5%
$38 /mo · $450/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$1,000

Break-even live

Break-even rent $262
Max offer price $30,000
Occupancy floor 30%

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
$7,500
Closing costs
$900
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1107 14th St Corpus Christi, TX 4.0 1.5 1520 $1,300 $0.86 43d 1 0.25mi
1539 10th St Unit 1 Corpus Christi, TX 2.0 1.0 1944 $1,225 $0.63 43d 1 0.56mi
2622 Cloyde St Corpus Christi, TX 2.0 1.0 1693 $1,150 $0.68 43d 1 0.59mi
801 S Alameda St Unit A Corpus Christi, TX 2.0 1.0 1760 $900 $0.51 43d 1 0.63mi
813 Furman Ave Apt 1 Corpus Christi, TX 3.0 2.0 1430 $1,475 $1.03 13d 1 0.83mi
1802 16th St Unit B Corpus Christi, TX 3.0 1.0 1575 $1,000 $0.63 43d 1 0.86mi
426 Palmero St Corpus Christi, TX 3.0 2.0 1720 $1,350 $0.78 43d 1 0.86mi
1722 Trenton Dr Corpus Christi, TX 4.0 2.0 1432 $2,100 $1.47 13d 1 0.88mi
1117 Ocean Dr Unit B Corpus Christi, TX 2.0 1.0 1543 $3,000 $1.94 43d 1 1.02mi
802 S Carancahua St Corpus Christi, TX 2.0 1.0–2.0 869 $1,770 $2.04 13d 68 1.02mi
823 S Water St Corpus Christi, TX 2.0 2.0 1243 $2,000 $1.61 13d 1 1.04mi
417 Southern St Corpus Christi, TX 4.0 2.5 2028 $2,350 $1.16 43d 1 1.24mi
455 Louisiana Ave Corpus Christi, TX 2.0 1.0 1528 $3,000 $1.96 21d 1 1.28mi

Listing history 39 events

  1. 2026-06-18
    days on market $30,000 Active 69 DOM
  2. 2026-06-17
    days on market $30,000 Active 68 DOM
  3. 2026-06-16
    days on market $30,000 Active 67 DOM
  4. 2026-06-15
    days on market $30,000 Active 66 DOM
  5. 2026-06-14
    days on market $30,000 Active 64 DOM
  6. 2026-06-10
    days on market $30,000 Active 61 DOM
  7. 2026-06-09
    days on market $30,000 Active 60 DOM
  8. 2026-06-08
    days on market $30,000 Active 59 DOM
  9. 2026-06-07
    days on market $30,000 Active 58 DOM
  10. 2026-06-05
    days on market $30,000 Active 55 DOM
  11. 2026-06-03
    days on market $30,000 Active 54 DOM
  12. 2026-06-02
    days on market $30,000 Active 53 DOM
  13. 2026-06-01
    days on market $30,000 Active 52 DOM
  14. 2026-05-31
    days on market $30,000 Active 51 DOM
  15. 2026-05-30
    days on market $30,000 Active 50 DOM
  16. 2026-05-14
    price $36,900 750-char remark
    Show marketing remark (750 chars)

    MOTIVATED Seller!!! Investor Special at 1217 17th Street! This property presents a unique opportunity for those looking to restore or rebuild. The home is being sold for the lot value, offering a blank canvas for renovation or redevelopment. Situated on a generously sized lot in a convenient Corpus Christi location, the property still holds strong potential for the right buyer with vision. Whether you're an investor, contractor, or buyer looking for a project, this could be your next opportunity to add value. Close to downtown, shopping, dining, and coastal attractions, the location adds to the appeal of this property’s future possibilities. Bring your ideas and creativity—1217 17th Street is ready for transformation!

  17. 2026-04-30
    price $49,900 750-char remark
    Show marketing remark (750 chars)

    MOTIVATED Seller!!! Investor Special at 1217 17th Street! This property presents a unique opportunity for those looking to restore or rebuild. The home is being sold for the lot value, offering a blank canvas for renovation or redevelopment. Situated on a generously sized lot in a convenient Corpus Christi location, the property still holds strong potential for the right buyer with vision. Whether you're an investor, contractor, or buyer looking for a project, this could be your next opportunity to add value. Close to downtown, shopping, dining, and coastal attractions, the location adds to the appeal of this property’s future possibilities. Bring your ideas and creativity—1217 17th Street is ready for transformation!

  18. 2026-04-10
    listed $59,900 Active 750-char remark
    Show marketing remark (750 chars)

    MOTIVATED Seller!!! Investor Special at 1217 17th Street! This property presents a unique opportunity for those looking to restore or rebuild. The home is being sold for the lot value, offering a blank canvas for renovation or redevelopment. Situated on a generously sized lot in a convenient Corpus Christi location, the property still holds strong potential for the right buyer with vision. Whether you're an investor, contractor, or buyer looking for a project, this could be your next opportunity to add value. Close to downtown, shopping, dining, and coastal attractions, the location adds to the appeal of this property’s future possibilities. Bring your ideas and creativity—1217 17th Street is ready for transformation!

  19. 2025-06-27
    soldstatus Closed 359-char remark
    Show marketing remark (359 chars)

    1217 17th St, Corpus Christi, TX 78405 is FOR SALE $99,950 "AS IS" Conveniently located near the freeway, this property offers easy access to transportation routes, making commuting a breeze. This property will require remodel/ renovation. 1,772 square feet house on a 6,264 square foot lot. Contact listing agents directly and make your best offer.

  20. 2025-06-24
    soldstatus
  21. 2025-06-04
    status Pending 359-char remark
    Show marketing remark (359 chars)

    1217 17th St, Corpus Christi, TX 78405 is FOR SALE $99,950 "AS IS" Conveniently located near the freeway, this property offers easy access to transportation routes, making commuting a breeze. This property will require remodel/ renovation. 1,772 square feet house on a 6,264 square foot lot. Contact listing agents directly and make your best offer.

  22. 2025-06-01
    listed $99,950 Active 359-char remark
    Show marketing remark (359 chars)

    1217 17th St, Corpus Christi, TX 78405 is FOR SALE $99,950 "AS IS" Conveniently located near the freeway, this property offers easy access to transportation routes, making commuting a breeze. This property will require remodel/ renovation. 1,772 square feet house on a 6,264 square foot lot. Contact listing agents directly and make your best offer.

  23. 2025-03-09
    listed $99,950 Active
  24. 2025-03-01
    historical
  25. 2024-08-09
    listed $105,000 Active
  26. 2024-03-01
    price $119,950
  27. 2023-12-04
    listed $120,000 Active
  28. 2018-04-05
    historical
  29. 2018-03-30
    status Pending
  30. 2016-09-29
    price $45,000
  31. 2016-09-08
    price $55,000
  32. 2016-09-08
    listed $57,000 Active
  33. 2016-05-01
    historical
  34. 2015-07-15
    listed $55,000 Active
  35. 2005-12-01
    listed $46,000
  36. 2005-10-27
    soldstatus
  37. 2003-09-18
    soldstatus $33,000
  38. 2001-07-11
    listed $35,000
  39. 2000-02-14
    listed $41,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 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
$18,334
− Mortgage interest
−$1,680
− Property taxes
−$450
− Insurance
−$150
− Repairs & maintenance
−$1,467
− Management
−$1,467
− Depreciation
−$873
Taxable income
$12,247
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,939
After-tax cash flow
$9,057/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)
14,602
Household income
$38,294
Rent vs Own
49.0% rent · 51.0% own
Severe rent burden
867.0

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 (91%)
Race & ethnicity
Hispanic / Latino 91% Two or more races 48% Black 4% White 4%
Hispanic origin (detail)
Mexican 83%
Foreign-born
18% · Canada
Languages at home
52% English-only · Spanish 48%

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
▲ 1.42%
Current HPI
113.2227
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

-10.0% since first listed
24 events — show timeline
  • 2026-05-14 Price Changed $36,900 HARMLS
  • 2026-04-30 Price Changed $49,900 HARMLS
  • 2026-04-10 Listed $59,900 HARMLS
  • 2025-06-27 Sold (MLS) CBMLS
  • 2025-06-24 Sold (Public Records) Public Records
  • 2025-06-04 Pending CBMLS
  • 2025-06-01 Listed $99,950 CBMLS
  • 2025-03-09 Listed $99,950 CBMLS
  • 2025-03-01 Delisted CBMLS
  • 2024-08-09 Listed $105,000 CBMLS
  • 2024-03-01 Price Changed $119,950 CBMLS
  • 2023-12-04 Listed $120,000 CBMLS
  • 2018-04-05 Delisted CBMLS
  • 2018-03-30 Pending CBMLS
  • 2016-09-29 Price Changed $45,000 CBMLS
  • 2016-09-08 Price Changed $55,000 CBMLS
  • 2016-09-08 Listed $57,000 CBMLS
  • 2016-05-01 Delisted CBMLS
  • 2015-07-15 Listed $55,000 CBMLS
  • 2005-12-01 Listed $46,000 CBMLS
  • 2005-10-27 Sold (Public Records) Public Records
  • 2003-09-18 Sold (Public Records) $33,000 Public Records
  • 2001-07-11 Listed $35,000 CBMLS
  • 2000-02-14 Listed $41,000 CBMLS

Property tax history

+5.2%/yr

Latest (2025): $1,895 · +12.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…