2910 Persimmon St · Corpus Christi, TX
Flood risk 4/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.21%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 10/10 · Severe
- Hot days now (above 107°F)
- 6 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the F 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 +8.5/15.0
- Cash flow +6.1/30.0
- Livability +3.9/5.0
- Rent growth +3.1/5.0
- Schools +2.8/10.0
- Condition / age +2.5/5.0
- 1% rule +1.7/10.0
- DSCR +0.5/10.0
- Appreciation +0.0/10.0
$265,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
4 bedroom 2 bath home with great curb appeal, over 2,000 square feet of living space, and a new roof May 2017. Garage conversion offers a large 2nd living room. The interior also features a wood burning fireplace and wet bar. The exterior features a covered back porch ready for entertaining.
Key facts
- Garage conversion
- Second living space
- 6,290 sq ft lot
Tags
Property features AI
Finance
- HOA & community: Short-term rentals allowed
Exterior
- Parking: Converted garage; Carport; Front entry parking; 2 total parking spaces; Has carport
- Utilities: Public water; Public sewer; Sewer available; Water available
- Home design: Single-story home
- Construction: Brick and HardiPlank exterior; Shingle roof; Slab foundation; Built with HardiPlank-type siding
- Exterior features: Covered patio; Patio; Wood fencing; Interior lot; All-weather road frontage; City street frontage
Interior
- Kitchen: Dishwasher; Electric oven; Electric range; Microwave; Range hood
- Flooring: Carpet; Luxury vinyl plank; Tile
- Bathrooms: 2 full bathrooms
- Heating & cooling: Central heating (electric); Central air conditioning
- Interior features: Cathedral ceilings; Window treatments and coverings; Ceiling fans
- Laundry & utility: Washer hookup; Dryer hookup
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.0-bath single-family listed at $265k.
Deal economics
- At list price, monthly cash flow is $-489 ($-6k/yr) — negative.
- To cash-flow at today's rent, offer at most $179k (32.6% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $178k (32.9% below list).
- Recommended offer: $178k (32.9% below list) — sets the bar for 1% rule.
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); 434 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 64% 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 39% 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 $2k of loan paydown is wiped out by about $8k 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
- Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
- 7 sale attempts since 29y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Risks & watch-outs
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.67% ✗
- Cap rate
- 4.08%
- Cash-on-cash
- -7.91%
- DSCR
- 0.65
- GRM
- 12.4
CMA / ARV
- ARV (on-the-fly)
- $270,912
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2918 River Bend Ct | 0.15mi | 3/2.0 (-1) | 1,498 (-8%) | 3mo | $235,000 | $157 | 72 |
| 2622 Persimmon St | 0.31mi | 3/2.0 (-1) | 1,712 (+5%) | 2mo | $149,000 | $87 | 71 |
| 3026 Dante Dr | 0.28mi | 3/2.0 (-1) | 1,460 (-10%) | 2mo | $260,000 | $178 | 63 |
| 5809 Crest Cir | 0.54mi | 3/2.0 (-1) | 1,691 (+4%) | 3mo | $240,000 | $142 | 62 |
| 6205 Manresa St | 0.42mi | 3/2.0 (-1) | 1,503 (-8%) | 2mo | $269,999 | $180 | 61 |
| 3141 Sylvan Crest Dr | 0.47mi | 3/2.5 (-1) | 1,496 (-8%) | 3mo | $225,000 | $150 | 55 |
| 3013 Santa Sofia St | 0.60mi | 4/2.0 | 1,441 (-12%) | 1mo | $249,500 | $173 | 51 |
| 3306 Hadi Dr | 0.56mi | 3/2.5 (-1) | 1,470 (-10%) | 6mo | $275,450 | $187 | 46 |
| 6125 Olivia St | 0.56mi | 3/2.0 (-1) | 1,409 (-14%) | 3mo | $280,685 | $199 | 44 |
| 5710 Crestford Dr | 0.73mi | 3/2.0 (-1) | 1,469 (-10%) | 1mo | $204,900 | $139 | 43 |
| 5730 Crestwood Dr | 0.67mi | 3/2.0 (-1) | 1,425 (-13%) | 5mo | $220,000 | $154 | 38 |
| 5801 Crestgrove Dr | 0.69mi | 3/2.0 (-1) | 1,413 (-13%) | 5mo | $234,500 | $166 | 36 |
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
- IRR
- -30.9%
- Equity multiple
- -0.01×
- Total profit
- $-75,232
- Equity at exit
- $39,512
- IRR
- -37.3%
- Equity multiple
- -0.49×
- Total profit
- $-110,244
- Equity at exit
- $22,912
Cash invested: $74,200 (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
ZIP-level market 78415
- Rents YoY
- 2.3%
- Active inventory
- 434
- Price-to-rent
- 12.4×
Monthly cashflow live
- Estimated rent
- $1,778 high interval (Pro) →
- Mortgage (P&I)
- −$1,390
- Tax from tax record
- −$394 /mo · $4,726/yr
- Insurance
- −$110
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$373
- Net cashflow
- $-489
Break-even live
Sensitivity live
| Price | -10% $-339 | -5% $-414 | +0% $-489 | +5% $-564 | +10% $-639 |
|---|---|---|---|---|---|
| Rent | -10% $-630 | -5% $-559 | +0% $-489 | +5% $-419 | +10% $-349 |
| Rate | -1.0pp $-356 | -0.5pp $-422 | base $-489 | +0.5pp $-558 | +1.0pp $-628 |
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
- $66,250
- Closing costs
- $7,950
- 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 11 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 6013 Beardmore Dr Corpus Christi, TX | 3.0 | 2.0 | 1104 | $1,700 | $1.54 | 22d | 1 | 0.31mi |
| 5902 Ayers St Corpus Christi, TX | 3.0 | 2.0 | 1152 | $1,349 | $1.17 | 44d | 1 | 0.35mi |
| 2509 Persimmon St Corpus Christi, TX | 3.0 | 2.0 | 1295 | $1,550 | $1.20 | 44d | 1 | 0.38mi |
| 3102 Crestwater Dr Corpus Christi, TX | 3.0 | 2.0 | 1173 | $1,550 | $1.32 | 44d | 1 | 0.38mi |
| 2510 Cresterrace Dr Corpus Christi, TX | 3.0 | 2.0 | 1300 | $1,495 | $1.15 | 44d | 1 | 0.45mi |
| 5541 Candace St Corpus Christi, TX | 3.0 | 2.0 | 1484 | $1,795 | $1.21 | 14d | 1 | 0.58mi |
| 2709 Milo St Corpus Christi, TX | 3.0 | 2.0 | 1122 | $1,700 | $1.52 | 14d | 1 | 1.05mi |
| 6210 Brewton Dr Corpus Christi, TX | 3.0 | 2.0 | 1618 | $1,900 | $1.17 | 45d | 1 | 1.16mi |
| 3802 Saratoga Blvd Corpus Christi, TX | 1.0–3.0 | 1.0–2.0 | 1258 | $2,319 | $1.84 | 14d | 1 | 1.33mi |
| 1710 Citation Dr Corpus Christi, TX | 3.0 | 2.0 | 1056 | $1,890 | $1.79 | 44d | 1 | 1.40mi |
| 4009 Donaho Dr Corpus Christi, TX | 3.0 | 2.0 | 2187 | $2,400 | $1.10 | 44d | 1 | 1.48mi |
Listing history 6 events
-
2026-06-21days on market $265,000 Active 7 DOM
-
2026-06-18days on market $265,000 Active 4 DOM
-
2026-06-17days on market $265,000 Active 3 DOM
-
2026-06-16days on market $265,000 Active 2 DOM
-
2026-06-15remarks 699-char remark
-
2026-06-15$265,000 Active 1 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
- $4,726 · $394/mo
- Projected year-2 tax
- $4,850 · $404/mo
- Expected delta
- +$124/yr (+$10/mo · 2.6%)
ⓘ 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) · 21% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 10/10 Extreme 6 d/yr ≥107°F today · 23 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
- $21,340
- − Mortgage interest
- −$14,844
- − Property taxes
- −$4,726
- − Insurance
- −$1,325
- − Repairs & maintenance
- −$1,707
- − Management
- −$1,707
- − Depreciation
- −$7,709
- Taxable loss
- −$10,678
- Est. tax savings @ 24.0%
- +$2,563
- After-tax cash flow
- $-3,306/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
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
- 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 |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
+194.8% since first listed19 events — show timeline
- 2026-06-01 Listed $265,000 CBMLS
- 2018-02-07 Delisted — CBMLS
- 2018-02-07 Sold (Public Records) — Public Records
- 2018-02-05 Sold (MLS) — CBMLS
- 2017-11-12 Pending — CBMLS
- 2017-10-23 Contingent — CBMLS
- 2017-10-04 Listed $159,000 CBMLS
- 2017-09-25 Delisted — CBMLS
- 2017-09-14 Price Changed $159,000 CBMLS
- 2017-08-09 Relisted — CBMLS
- 2017-07-30 Pending — CBMLS
- 2017-07-20 Contingent — CBMLS
- 2017-06-27 Relisted — CBMLS
- 2017-06-24 Pending — CBMLS
- 2017-06-14 Contingent — CBMLS
- 2017-06-08 Listed $165,000 CBMLS
- 2012-01-01 Listed $149,900 CBMLS
- 2004-01-06 Sold (Public Records) — Public Records
- 1997-01-17 Listed $89,900 CBMLS
Property tax history
+3.8%/yrLatest (2025): $4,726 · +5.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…