CashFlowRE
Sign in Sign up
2910 Persimmon St
F Composite 29.13
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

2910 Persimmon St · Corpus Christi, TX 78415
4 bd · 2.0 ba · 1,632 sqft · SingleFamily public records · 7 Days on market
Built 1987 6,290 sqft lot Est $271k · at est.

🖨 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

GARAGE CONVERSIONSECOND LIVING SPACEGENEROUSLY SIZED BACKYARDMULTIPLE LIVING AREAS

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

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 $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.
Recommended offer $177,831 (32.9% below list)

Questions for the listing agent

  1. 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?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
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

5-year hold
IRR
-30.9%
Equity multiple
-0.01×
Total profit
$-75,232
Equity at exit
$39,512
10-year hold
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
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
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

Break-even rent $2,397
Max offer price $178,609
Occupancy floor

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $265,000 Active 7 DOM
  2. 2026-06-18
    days on market $265,000 Active 4 DOM
  3. 2026-06-17
    days on market $265,000 Active 3 DOM
  4. 2026-06-16
    days on market $265,000 Active 2 DOM
  5. 2026-06-15
    remarks 699-char remark
  6. 2026-06-15
    listed $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
combined federal + state — saved on this device
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

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

+194.8% since first listed
19 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%/yr

Latest (2025): $4,726 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…