CashFlowRE
Sign in Sign up
4716 Archer Dr
B- Composite 65.8
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 +24.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.8/10.0
  • 1% rule +6.4/10.0
  • Livability +3.9/5.0
  • Rent growth +3.1/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

4716 Archer Dr · Corpus Christi, TX 78415
5 bd · 1.0 ba · 1,189 sqft · SingleFamily public records · 10 Days on market
Built 1946 6,961 sqft lot Est $214k · 21% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTORS DREAM / SUPER FIRST TIME BUYER 3/1 Brick front, lots of decorative iron work, two living areas, hardwood under carpet accept in dining area, dining area, step-down sunroom, really nice light, bright kitchen w/ eat at bar, pretty cabinets, dishwasher, disposal, vent hood, lg fenced yard

Key facts

  • Dual living areas
  • Large backyard
  • Covered patio

Tags

DUAL LIVING AREASLARGE BACKYARDCOVERED PATIO

Property features AI

Finance

  • HOA & community: Short term rentals allowed

Exterior

  • Parking: Attached carport with front entry
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Frame construction; Shingle roof; Pillar/post/pier foundation
  • Construction: Frame construction; Shingle roof; Pillar/post/pier foundation; Built as a single-story
  • Exterior features: Covered patio; Patio; Chain link fencing; Interior lot

Interior

  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Window coverings; Window treatments; Breakfast bar
  • 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 5-bed/1.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $340 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Cap rate 8.7% 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 (+2.3%/yr); 434 active listings in the ZIP; 1,397 units permitted in Nueces County in 2024 (47 in 5+ unit buildings).
  • This rent runs 42% 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 $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.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,900

Questions for the listing agent

  1. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  5. 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.
  6. 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
1.14%
Cap rate
8.69%
Cash-on-cash
8.58%
DSCR
1.38
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$214,020
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4946 Hamlett 0.53mi 4/3.0 (-1) 1,219 (+2%) 4mo $219,900 $180 54
4617 Vestal St 0.38mi 4/2.0 (-1) 1,325 (+11%) 23mo $199,000 $150 35

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
-4.0%
Equity multiple
0.85×
Total profit
$-7,156
Equity at exit
$25,333
10-year hold
IRR
4.9%
Equity multiple
1.35×
Total profit
$16,478
Equity at exit
$14,690

Cash invested: $47,572 (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
7.3×

Monthly cashflow live

Estimated rent
$1,944 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$234 /mo · $2,805/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$408
Net cashflow
$340

Break-even live

Break-even rent $1,513
Max offer price $169,900
Occupancy floor 78%

Sensitivity live

Price -10% $436 -5% $388 +0% $340 +5% $292 +10% $244
Rent -10% $186 -5% $263 +0% $340 +5% $417 +10% $494
Rate -1.0pp $426 -0.5pp $383 base $340 +0.5pp $296 +1.0pp $251

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
$42,475
Closing costs
$5,097
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.

Listing history 8 events

  1. 2026-06-18
    days on market $169,900 Active 10 DOM
  2. 2026-06-17
    days on market $169,900 Active 9 DOM
  3. 2026-06-16
    days on market $169,900 Active 8 DOM
  4. 2026-06-15
    days on market $169,900 Active 7 DOM
  5. 2026-06-14
    days on market $169,900 Active 5 DOM
  6. 2026-06-10
    days on market $169,900 Active 2 DOM
  7. 2026-06-09
    remarks 232-char remark
  8. 2026-06-09
    listed $169,900 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
$2,805 · $234/mo
Projected year-2 tax
$3,109 · $259/mo
Expected delta
+$304/yr (+$25/mo · 10.8%)

ⓘ 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 · 26 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
$23,325
− Mortgage interest
−$9,517
− Property taxes
−$2,805
− Insurance
−$850
− Repairs & maintenance
−$1,866
− Management
−$1,866
− Depreciation
−$4,943
Taxable income
$1,478
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$355
After-tax cash flow
$3,725/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

+107.2% since first listed
6 events — show timeline
  • 2026-06-08 Listed $169,900 CBMLS
  • 2007-10-22 Sold (Public Records) Public Records
  • 2007-10-18 Sold (MLS) CBMLS
  • 2007-08-02 Listed $59,900 CBMLS
  • 2006-07-12 Listed $76,900 CBMLS
  • 2006-01-11 Listed $82,000 CBMLS

Property tax history

+6.0%/yr

Latest (2025): $2,805 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…