Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Corpus Christi at 2118 Shadi St, Corpus Christi, TX, 78418 offers a 10.27% rental yield on a $770,000 purchase with $6,588/mo rent. Total monthly income registers $6,588/mo, and a $3,769/mo payment leaves $665/mo available for distribution. Annual cash flow reaches $7,979/yr on $253,330 to close, and return on cash invested stands at 23.21% in year one. Equity gained on principal adds $4,969/yr while 5% annual appreciation supports $212,737 over five years. Portfolio math shows five-year ROI at 122.49% and total cumulative return in cash at $310,305. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,588/mo property income against a $3,769/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78418, Corpus Christi, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,925 (100%) |
| Owner Occupied HU | 9,132 (54.0%) |
| Renter Occupied HU | 4,073 (24.1%) |
| Vacant Housing Units | 3,720 (22.0%) |
| Median Home Value | $357,827 |
| Average Home Value | $408,375 |
Residential
15,824
Single Family
13,764
Multi-Family
2,060
Businesses
633
Date | Event | Price |
|---|---|---|
| 2024-06-26 | Price change | $770,000 |
| 2024-03-30 | Listed for sale | $775,000 |
| 2023-09-13 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $883,484 | -4.56% |
| 2023-12-27 | $18147.83 | 24.23% | $925,687 | 46.10% |
| 2022-12-27 | $14607.69 | 253.50% | $633,610 | 266.13% |
Listed by: Jennifer Sepulveda • Premier Realty Group
Mls Name: South Texas MLS
Mls Provider:
Mls ID: #439464
Disclaimer: Based on information from South Texas MLS, LLC as of 2024-02-06 10:12:13 PST. All information provided is deemed reliable but is not guaranteed and should be independently verified. South Texas MLS, LLC provides the MLS and all content therein AS IS and without any warranty, express or implied. MLS aggregate data is a copyright of Texas Association of REALTORS (TAR) and that the reader may not reproduce or distribute the MLS aggregate data.
