CashFlowRE
Sign in Sign up
4010 Markins Dr
C Composite 56.21
Why this score? — see what drove the C 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 +17.4/30.0
  • ARV discount +13.8/15.0
  • 1% rule +5.8/10.0
  • DSCR +5.4/10.0
  • Rent growth +4.5/5.0
  • Livability +3.9/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

4010 Markins Dr · Corpus Christi, TX 78411
3 bd · 1.5 ba · 1,336 sqft · SingleFamily public records · 151 Days on market
Built 1954 6,826 sqft lot $120/sqft · 14% below area Est $186k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment opportunity! This 3-bedroom, 1.5-bath home is located in a desirable area and offers strong potential for a flip or rental. With the right updates, it can become a high-demand property.

Key facts

  • 6,826 sq ft lot
  • Garage
  • Built 1954

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/1.5-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $121 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% 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 fast (+7.9%/yr); 142 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 53% 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 36% of the median local income ($58k/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 $5k 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.
  • At projected returns (-3.0% appreciation + 7.9% rent growth), your $45k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 151 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y 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

  • Watch-outs: property tax is 2.5% of price; built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 151 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 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.08%
Cap rate
7.20%
Cash-on-cash
3.25%
DSCR
1.14
GRM
7.7

CMA / ARV

ARV (median comp)
$186,129
List price
$160,000
Delta
-14.04%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1010 Catalina 0.23mi 3/2.0 1,342 (+0%) 3mo $230,000 $171 84
4010 Lowman St 0.11mi 3/2.0 1,234 (-8%) 1mo $140,000 $113 79
4025 Markins Dr 0.06mi 3/1.0 1,208 (-10%) 2mo $174,900 $145 78
3702 Harris Dr 0.43mi 3/1.5 1,312 (-2%) 3mo $205,700 $157 74
4221 Herndon St 0.30mi 3/1.5 1,218 (-9%) 4mo $179,000 $147 68
1013 Peerman Pl 0.27mi 3/1.0 1,196 (-10%) 3mo $189,000 $158 66
1031 Wilshire Pl 0.19mi 3/1.0 1,159 (-13%) 5mo $164,000 $142 63
1022 Miramar Pl 0.65mi 3/1.5 1,264 (-5%) 1mo $165,000 $131 60
3937 Linden St 0.47mi 3/2.0 1,211 (-9%) 5mo $175,000 $145 56
4213 Dolphin Pl 0.48mi 3/2.0 1,518 (+14%) 4mo $275,000 $181 50
1410 Ray Dr 0.68mi 3/1.0 1,224 (-8%) 4mo $89,900 $73 49
3402 Olsen Dr 0.73mi 3/2.0 1,446 (+8%) 2mo $199,900 $138 49

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 · 7.91% rent growth · sell at horizon

5-year hold
IRR
-5.2%
Equity multiple
0.80×
Total profit
$-9,133
Equity at exit
$23,857
10-year hold
IRR
10.0%
Equity multiple
1.96×
Total profit
$43,133
Equity at exit
$13,834

Cash invested: $44,800 (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 78411

Rents YoY
7.9%
Active inventory
142
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,727 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$338 /mo · $4,051/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$363
Net cashflow
$121

Break-even live

Break-even rent $1,574
Max offer price $160,000
Occupancy floor 88%

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
$40,000
Closing costs
$4,800
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
625 Catalina Pl Corpus Christi, TX 3.0 2.0 1750 $2,100 $1.20 13d 1 0.41mi
929 Dolphin Pl Corpus Christi, TX 3.0 2.0 1508 $2,095 $1.39 21d 1 0.61mi
1410 Ray Dr Corpus Christi, TX 3.0 1.0 1224 $1,600 $1.31 13d 1 0.64mi
3562 Topeka St Corpus Christi, TX 3.0 1.0 1208 $1,695 $1.40 13d 1 0.77mi
4634 Weir Dr Corpus Christi, TX 3.0 2.0 1540 $1,800 $1.17 43d 1 0.81mi
3314 Casa de Palmas Dr Corpus Christi, TX 3.0 2.0 1869 $2,300 $1.23 13d 1 0.82mi
3509 Topeka St Corpus Christi, TX 2.0 1.0 1114 $1,850 $1.66 43d 1 0.82mi
4110 Grossman Dr Unit B Corpus Christi, TX 3.0 2.0 1228 $1,500 $1.22 43d 1 0.85mi
3333 S Alameda St Corpus Christi, TX 3.0 2.0 1000 $1,149 $1.15 43d 1 0.86mi
3738 Marion St Corpus Christi, TX 3.0 1.0 1100 $1,295 $1.18 43d 1 0.89mi
4322 Kostoryz Rd Corpus Christi, TX 2.0 1.5 1100 $1,259 $1.14 43d 1 0.93mi
4717 Edith St Unit 1268436P Corpus Christi, TX 4.0 2.0 1496 $4,708 $3.15 43d 1 0.98mi
802 Barry St Corpus Christi, TX 2.0 1.5 1102 $1,529 $1.39 43d 1 1.01mi
4002 McArdle Rd Corpus Christi, TX 3.0 1.0 1018 $1,095 $1.08 13d 1 1.06mi
4201 Junior Ter Corpus Christi, TX 3.0 1.0 1016 $1,600 $1.57 43d 1 1.09mi
4845 Concord St Corpus Christi, TX 4.0 2.0 1437 $1,750 $1.22 13d 1 1.10mi
4822 Mokry Dr Corpus Christi, TX 2.0 1.0 903 $1,200 $1.33 21d 1 1.12mi
4805 Lavaca Dr Unit 1 Corpus Christi, TX 2.0 1.0 1030 $1,300 $1.26 21d 1 1.15mi
318 Aberdeen Ave Unit 1268410P Corpus Christi, TX 3.0 1.5 1076 $4,405 $4.09 43d 1 1.16mi
4813 Lavaca Dr Unit 1 Corpus Christi, TX 2.0 1.0 1746 $1,195 $0.68 21d 1 1.17mi
4813 Lavaca Dr Unit 2 Corpus Christi, TX 2.0 1.0 1746 $1,095 $0.63 43d 1 1.17mi
4830 French Dr Corpus Christi, TX 3.0 2.0 1299 $1,700 $1.31 13d 1 1.18mi
4817 Lavaca Dr Unit 1 Corpus Christi, TX 2.0 1.0 1746 $1,195 $0.68 21d 1 1.19mi
4942 Anthony St Corpus Christi, TX 3.0 1.0 1014 $1,595 $1.57 13d 1 1.24mi
4005 Green Grove Dr Corpus Christi, TX 3.0 2.0 1406 $1,695 $1.21 43d 1 1.35mi
1522 Cambridge Dr Corpus Christi, TX 3.0 1.5 1278 $1,600 $1.25 43d 1 1.36mi
722 Collingswood Dr Corpus Christi, TX 3.0 1.5 1318 $1,595 $1.21 13d 1 1.38mi
4241 Green Grove Dr Corpus Christi, TX 3.0 2.0 1345 $1,700 $1.26 43d 1 1.40mi
4422 S Alameda St Corpus Christi, TX 1.0–3.0 1.0–2.0 820 $1,000 $1.22 13d 1 1.41mi
1446 Annapolis Dr Corpus Christi, TX 3.0 2.0 1500 $1,700 $1.13 43d 1 1.44mi
4302 Ocean Dr Corpus Christi, TX 3.0 2.0 1420 $2,100 $1.48 44d 1 1.47mi
4302 Ocean Dr Corpus Christi, TX 3.0 2.0 1420 $2,050 $1.44 43d 2 1.47mi
3936 Brushwood Ln Corpus Christi, TX 2.0 1.0 900 $925 $1.03 43d 1 1.48mi
1405 Annapolis Dr Corpus Christi, TX 3.0 1.5 1502 $2,000 $1.33 13d 1 1.49mi

Listing history 24 events

  1. 2026-06-18
    days on market $160,000 Active 151 DOM
  2. 2026-06-17
    days on market $160,000 Active 150 DOM
  3. 2026-06-16
    days on market $160,000 Active 149 DOM
  4. 2026-06-15
    days on market $160,000 Active 148 DOM
  5. 2026-06-14
    days on market $160,000 Active 146 DOM
  6. 2026-06-10
    days on market $160,000 Active 143 DOM
  7. 2026-06-09
    days on market $160,000 Active 142 DOM
  8. 2026-06-08
    days on market $160,000 Active 141 DOM
  9. 2026-06-07
    days on market $160,000 Active 140 DOM
  10. 2026-06-05
    days on market $160,000 Active 137 DOM
  11. 2026-06-03
    days on market $160,000 Active 136 DOM
  12. 2026-06-02
    days on market $160,000 Active 135 DOM
  13. 2026-06-01
    days on market $160,000 Active 134 DOM
  14. 2026-05-31
    days on market $160,000 Active 133 DOM
  15. 2026-05-30
    days on market $160,000 Active 132 DOM
  16. 2026-01-18
    listed $160,000 Active 202-char remark
    Show marketing remark (202 chars)

    Great investment opportunity! This 3-bedroom, 1.5-bath home is located in a desirable area and offers strong potential for a flip or rental. With the right updates, it can become a high-demand property.

  17. 2025-01-06
    listed $160,000 Active
  18. 2006-11-13
    soldstatus
  19. 2006-11-02
    soldstatus
  20. 2006-08-07
    listed $109,000
  21. 2006-05-09
    soldstatus
  22. 2006-05-09
    soldstatus
  23. 2006-05-04
    soldstatus
  24. 2006-04-01
    listed $79,500

ⓘ 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
$4,051 · $338/mo
Projected year-2 tax
$4,051 · $338/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 7 d/yr ≥107°F today · 24 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
$20,729
− Mortgage interest
−$8,962
− Property taxes
−$4,051
− Insurance
−$800
− Repairs & maintenance
−$1,658
− Management
−$1,658
− Depreciation
−$4,655
Taxable loss
−$1,056
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$253
After-tax cash flow
$1,709/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)
23,682
Household income
$57,742
Rent vs Own
40.4% rent · 59.6% own
Severe rent burden
1284.0

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
Majority Hispanic (58%)
Race & ethnicity
Hispanic / Latino 58% White 35% Two or more races 29% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 51%
Common ancestry
Slovak 2% Italian 1% Serbian 1%
Foreign-born
6% · Canada
Languages at home
75% English-only · Spanish 23% Tagalog/Filipino 1% Other Indo-European 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
▼ -265.71%
Current HPI
191.7201
Rent YoY
▲ 7.91%
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

+101.3% since first listed
9 events — show timeline
  • 2026-01-18 Listed $160,000 CBMLS
  • 2025-01-06 Listed $160,000 CBMLS
  • 2006-11-13 Sold (Public Records) Public Records
  • 2006-11-02 Sold (MLS) CBMLS
  • 2006-08-07 Listed $109,000 CBMLS
  • 2006-05-09 Sold (Public Records) Public Records
  • 2006-05-09 Sold (Public Records) Public Records
  • 2006-05-04 Sold (MLS) CBMLS
  • 2006-04-01 Listed $79,500 CBMLS

Property tax history

+6.8%/yr

Latest (2025): $4,051 · +12.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…