CashFlowRE
Sign in Sign up
1208 Winkler St
D Composite 42.95
Why this score? — see what drove the D 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 +14.2/30.0
  • ARV discount +7.5/15.0
  • 1% rule +4.3/10.0
  • DSCR +4.3/10.0
  • Livability +3.6/5.0
  • Schools +3.4/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

1208 Winkler St · Ennis, TX 75119
3 bd · 2.0 ba · 912 sqft · SingleFamily public records · 22 Days on market
Built 1975 7,018 sqft lot $192/sqft · at area comps Est $175k · at est.

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

Listing remarks MLS

Good Investment property. Tenant would like to continue renting.

Key facts

  • Easy access to i45
  • Fresh paint
  • Shade trees

Tags

COVERED PATIOCHAIN LINK FENCED BACKYARDSHADE TREESNEW FLOORINGFRESH PAINTEASY ACCESS TO I45

Property features AI

Finance

  • Other: Lot is approximately 0.16 acre; Subdivision: Tripp #3; Directions: Go south on Kaufman Street; left on Creechville Road; right on Winkler Street. Property on the left.
  • Financial info: Listing accepts Cash, Conventional, FHA, and VA financing
  • HOA & community: No association

Exterior

  • Parking: Attached garage (1 car); Covered parking space (1); Driveway
  • Utilities: City sewer; All-weather road access; Not in a municipal utility district
  • Home design: Single family residence; Residential property; Built in 1975; Slab foundation
  • Construction: Brick construction; Composition roof
  • Exterior features: Covered patio/porch

Interior

  • Kitchen: Electric range; Built-in cabinets
  • Bedrooms: 3 bedrooms (all on main level); Primary bedroom on main level
  • Flooring: Laminate flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (natural gas); Central electric air conditioning
  • Interior features: One-level layout; 5 total rooms; Built-in cabinets in kitchen; Other interior features
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry area in garage

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/2.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $27 ($329/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $163k (7.1% below list).
  • Recommended offer: $163k (7.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.5% in Ennis — 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 71/100 on livability (#304 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: amenities F, commute F, health & safety F.
  • Ennis ISD (rural): math 41% / reading 39% proficiency, ranked #411 of 826 in TX (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Travis El (math 32% / reading 42%, grade F, #1,769 of 4,322 statewide, top 44%, 260 students, 71% FRL); Ennis J H (math 41% / reading 44%, grade D-, #553 of 1,662 statewide, top 34%, 886 students, 69% FRL); Ennis H S (math 37% / reading 34%, grade F, #941 of 1,632 statewide, top 58%, 1,791 students, 64% FRL).
  • Market conditions: Rents rising (+3.0%/yr); 364 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,016 units permitted in Ellis County in 2024 (20 in 5+ unit buildings).

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.
  • Ellis County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 22y 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.
  • Current owner paid $42k; list at $175k implies a 322% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 52% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $162,634 (7.1% below list)

Questions for the listing agent

  1. Built in 1975 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.93%
Cap rate
6.48%
Cash-on-cash
0.67%
DSCR
1.03
GRM
9.0

CMA / ARV

ARV (median comp)
$175,000
List price
$175,000
Delta
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1208 Winkler St 0.00mi 3/1.0 912 (0%) 1mo $175,000 $192 95
308 Avenue E 0.47mi 3/1.0 896 (-2%) 2mo $175,000 $195 70
306 Avenue A 0.29mi 3/1.0 1,008 (+10%) 12mo $207,000 $205 55
506 E Waco St 0.57mi 2/1.0 (-1) 976 (+7%) 1mo $174,500 $179 52
802 Creechville Rd 0.23mi 3/1.0 1,020 (+12%) 21mo $214,900 $211 48
706 E Waco St 0.57mi 2/1.0 (-1) 864 (-5%) 16mo $199,500 $231 42

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 · 2.95% rent growth · sell at horizon

5-year hold
IRR
-15.3%
Equity multiple
0.46×
Total profit
$-26,642
Equity at exit
$26,093
10-year hold
IRR
-6.7%
Equity multiple
0.57×
Total profit
$-21,069
Equity at exit
$15,131

Cash invested: $49,000 (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 75119

Rents YoY
3.0%
Active inventory
364
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,626 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$267 /mo · $3,202/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$342
Net cashflow
$27

Break-even live

Break-even rent $1,592
Max offer price $175,000
Occupancy floor 93%

Sensitivity live

Price -10% $126 -5% $77 +0% $27 +5% $-22 +10% $-72
Rent -10% $-101 -5% $-37 +0% $27 +5% $92 +10% $156
Rate -1.0pp $116 -0.5pp $72 base $27 +0.5pp $-18 +1.0pp $-64

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
$43,750
Closing costs
$5,250
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
605 SW Main St Ennis, TX 2.0 1.0 784 $1,500 $1.91 26d 1 0.56mi
914 S Chatfield St Ennis, TX 2.0 2.0 948 $1,595 $1.68 8d 1 0.87mi
110 W Knox St Unit 202 Ennis, TX 2.0 1.0 882 $1,400 $1.59 26d 1 0.94mi
710 W Waco St Ennis, TX 3.0 2.0 1092 $1,750 $1.60 14d 1 0.97mi
200 Valek Rd Ennis, TX 1.0–3.0 1.0–2.0 946 $1,600 $1.69 0d 7 1.14mi
1101 Biloxi Dr Ennis, TX 1.0–3.0 1.0–2.0 909 $1,575 $1.73 0d 4 1.22mi
1212 Grace Cir Ennis, TX 1.0–3.0 1.0–2.0 905 $1,500 $1.66 0d 2 1.24mi
1401 Old Bardwell Rd Unit B Ennis, TX 2.0 2.0 931 $1,195 $1.28 17d 1 1.29mi
205 W Gilmer St Ennis, TX 2.0 1.0 1052 $1,495 $1.42 14d 1 1.40mi
205 W Gilmer St Ennis, TX 2.0 1.0 1052 $1,400 $1.33 9d 1 1.40mi
715 W Tyler St Unit 715 Ennis, TX 4.0 1.5 1000 $1,700 $1.70 45d 1 1.44mi
800 N Clay St Apt E14 Ennis, TX 2.0 1.0 803 $1,000 $1.25 18d 1 1.47mi

Listing history 8 events

  1. 2026-05-09
    historical Active Option Contract 398-char remark
  2. 2026-05-01
    listed $175,000 Active 398-char remark
  3. 2004-11-23
    soldstatus
  4. 2004-11-19
    soldstatus 64-char remark
    Show marketing remark (64 chars)

    Good Investment property. Tenant would like to continue renting.

  5. 2004-10-29
    historical 64-char remark
    Show marketing remark (64 chars)

    Good Investment property. Tenant would like to continue renting.

  6. 2004-08-31
    listed $64,000 64-char remark
    Show marketing remark (64 chars)

    Good Investment property. Tenant would like to continue renting.

  7. 1996-05-30
    soldstatus $41,500
  8. 1990-08-28
    soldstatus $39,900

ⓘ 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
$3,202 · $267/mo
Projected year-2 tax
$3,202 · $267/mo
Expected delta
+$1/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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 52% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$19,516
− Mortgage interest
−$9,803
− Property taxes
−$3,202
− Insurance
−$875
− Repairs & maintenance
−$1,561
− Management
−$1,561
− Depreciation
−$5,091
Taxable loss
−$2,577
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$618
After-tax cash flow
$947/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
Ennis ISD
NCES district ID
4818540
Math proficiency
41% ▼ -6.00%
Reading proficiency
39% ▼ -3.00%
Median HH income
$46,105
Composite
34.14/100
National rank
#5283
State rank
#411 of 826 in TX

Livability — Ennis

Score
71/100
State rank
#304
US rank
#6893

Category grades

Amenities F Commute F Cost of living A+ Crime B+ Employment B Housing A+ Health & safety F User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ennis, TX
County
Ellis County · 199,237 people
City population
31,866
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
31,866
Household income
$77,053
Rent vs Own
31.1% rent · 68.9% own
Severe rent burden
784.0

Population outlook (Ellis County) Hauer SSP2

Today (2025)
194,556 people
By 2030
209,679 · +7.8%
By 2040
238,837 · +22.8%
By 2050
265,451 · +36.4%
By 2075
326,571 · +67.9%
By 2100
362,156 · +86.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 47% Hispanic / Latino 41% Two or more races 13% Black 9%
Hispanic origin (detail)
Mexican 37%
Common ancestry
Slovak 1% Serbian 1% Italian 1%
Foreign-born
15% · Canada
Languages at home
69% English-only · Spanish 29% Other Indo-European 1%

Political lean MEDSL · Ellis

2024 margin
Solid R (+31.1) · D 34.0% · R 65.1%
2008→2024 swing
+11.2pp toward D · 2008: -42.2pp · 2024: -31.1pp
All cycles
2024: R+31.1 2020: R+34.1 2016: R+45.4 2012: R+47.5 2008: R+42.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -207.30%
Current HPI
253.0134
Rent YoY
▲ 2.95%
Metro
Dallas-Fort Worth-Arlington, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+338.6% since first listed
11 events — show timeline
  • 2026-06-01 Sold (Public Records) Public Records
  • 2026-05-29 Sold (MLS) NTREIS
  • 2026-05-26 Pending NTREIS
  • 2026-05-09 Contingent NTREIS
  • 2026-05-01 Listed $175,000 NTREIS
  • 2004-11-23 Sold (Public Records) Public Records
  • 2004-11-19 Sold (MLS) NTREIS
  • 2004-10-29 Listing Removed NTREIS
  • 2004-08-31 Listed $64,000 NTREIS
  • 1996-05-30 Sold (Public Records) $41,500 Public Records
  • 1990-08-28 Sold (Public Records) $39,900 Public Records

Property tax history

+5.8%/yr

Latest (2025): $3,202 · +12.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…