CashFlowRE
Sign in Sign up
1108 Savannah Dr
C Composite 56.61
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 +17.5/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.0/10.0
  • DSCR +5.5/10.0
  • 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

$189,900

1108 Savannah Dr · Ennis, TX 75119
3 bd · 2.0 ba · 2,008 sqft · SingleFamily public records · 80 Days on market
Built 1983 0.31 ac lot $95/sqft · 25% below area Est $252k · 25% under ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home features a thoughtfully converted garage, creating a spacious family room perfect for movie nights, game days, or a cozy gathering space that actually fits everyone. Need even more room? You’ve got it. An additional flex space at the back of the home offers endless possibilities think TV room, sunroom, home office, playroom, workout space… you decide. Outside, you’ll find two storage sheds, giving you room for tools, hobbies, seasonal décor, or finally starting that Pinterest project board you’ve been saving for three years. Yes, the home could use a little love but that’s exactly where the magic is. With solid bones and flexible layout options, this property is ideal for buyers ready to add their personal touch and build instant equity. And the best part? It’s priced to sell making it an exceptional opportunity for investors, first-time buyers, or anyone who sees potential where others see paint samples. If you’ve been waiting for the right canvas to create something special, this is it.

Key facts

  • Flex space
  • Converted garage
  • Two storage sheds

Tags

CONVERTED GARAGEFLEX SPACETWO STORAGE SHEDS

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 $190k.

Deal economics

  • At list price, monthly cash flow is $145 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $179k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% 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: schools D-, amenities F, commute 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.
  • Market conditions: Rents rising (+3.0%/yr); 363 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 3,016 units permitted in Ellis County in 2024 (20 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($77k/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 $6k 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 80 days — a 6% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price.
  • Climate carrying-cost: major wind risk, 33% 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 $178,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.10%
Cap rate
7.21%
Cash-on-cash
3.28%
DSCR
1.15
GRM
7.6

CMA / ARV

ARV (median comp)
$251,679
List price
$189,900
Delta
-24.55%
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
3204 Charleston Dr 0.56mi 4/2.0 (+1) 1,864 (-7%) 0mo $288,990 $155 56
3304 Charleston Dr 0.56mi 4/2.0 (+1) 1,864 (-7%) 1mo $292,990 $157 56
3102 Charleston Dr 0.56mi 4/2.0 (+1) 1,864 (-7%) 2mo $292,990 $157 55
3006 Charleston Dr 0.56mi 4/2.0 (+1) 1,864 (-7%) 2mo $321,990 $173 55
3315 Melissa Rd 0.60mi 4/2.0 (+1) 1,864 (-7%) 3mo $298,990 $160 53
907 Barton Dr 0.66mi 4/2.0 (+1) 1,875 (-7%) 3mo $309,990 $165 51
1001 Barton Dr 0.66mi 4/2.0 (+1) 1,875 (-7%) 5mo $299,490 $160 49
1008 Barton Dr 0.63mi 4/2.0 (+1) 1,836 (-9%) 6mo $298,490 $163 47
1000 Barton Dr 0.63mi 4/2.0 (+1) 1,790 (-11%) 2mo $285,990 $160 46
1005 Barton Dr 0.65mi 4/2.0 (+1) 1,790 (-11%) 2mo $299,990 $168 45
804 Barton Dr 0.63mi 4/2.0 (+1) 1,790 (-11%) 4mo $292,490 $163 44
806 Barton Dr 0.63mi 4/3.0 (+1) 2,242 (+12%) 6mo $320,490 $143 37

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
-11.1%
Equity multiple
0.60×
Total profit
$-21,476
Equity at exit
$28,315
10-year hold
IRR
-1.8%
Equity multiple
0.88×
Total profit
$-6,618
Equity at exit
$16,419

Cash invested: $53,172 (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
363
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,083 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$425 /mo · $5,104/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$145

Break-even live

Break-even rent $1,899
Max offer price $189,900
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
$47,475
Closing costs
$5,697
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1209 Vicksburg Dr Ennis, TX 4.0 2.0 1759 $1,970 $1.12 15d 1 0.18mi
1001 Odlozil Ln Ennis, TX 4.0 2.0 1720 $1,899 $1.10 25d 1 0.30mi
1213 Wildflower St Ennis, TX 4.0 2.0 1696 $2,100 $1.24 2d 1 0.35mi
907 Wildflower St Ennis, TX 4.0 2.0 1720 $2,199 $1.28 6d 1 0.40mi
1200 Canterbury Ln Ennis, TX 3.0 2.0 1508 $2,250 $1.49 10d 1 0.49mi
1215 Knoll Dr Ennis, TX 4.0 2.0 1609 $2,050 $1.27 3d 1 0.62mi

Listing history 17 events

  1. 2026-06-08
    statusdays on market $189,900 Pending 80 DOM
  2. 2026-06-07
    days on market $189,900 Active Option Contract 79 DOM
  3. 2026-06-04
    days on market $189,900 Active Option Contract 76 DOM
  4. 2026-06-03
    days on market $189,900 Active Option Contract 75 DOM
  5. 2026-06-02
    days on market $189,900 Active Option Contract 74 DOM
  6. 2026-06-01
    days on market $189,900 Active Option Contract 73 DOM
  7. 2026-05-31
    days on market $189,900 Active Option Contract 72 DOM
  8. 2026-04-08
    price $189,900 1070-char remark
    Show marketing remark (1070 chars)

    This home features a thoughtfully converted garage, creating a spacious family room perfect for movie nights, game days, or a cozy gathering space that actually fits everyone. Need even more room? You’ve got it. An additional flex space at the back of the home offers endless possibilities think TV room, sunroom, home office, playroom, workout space… you decide. Outside, you’ll find two storage sheds, giving you room for tools, hobbies, seasonal décor, or finally starting that Pinterest project board you’ve been saving for three years. Yes, the home could use a little love but that’s exactly where the magic is. With solid bones and flexible layout options, this property is ideal for buyers ready to add their personal touch and build instant equity. And the best part? It’s priced to sell making it an exceptional opportunity for investors, first-time buyers, or anyone who sees potential where others see paint samples. If you’ve been waiting for the right canvas to create something special, this is it.

  9. 2026-03-20
    listed $200,000 Active 1070-char remark
    Show marketing remark (1070 chars)

    This home features a thoughtfully converted garage, creating a spacious family room perfect for movie nights, game days, or a cozy gathering space that actually fits everyone. Need even more room? You’ve got it. An additional flex space at the back of the home offers endless possibilities think TV room, sunroom, home office, playroom, workout space… you decide. Outside, you’ll find two storage sheds, giving you room for tools, hobbies, seasonal décor, or finally starting that Pinterest project board you’ve been saving for three years. Yes, the home could use a little love but that’s exactly where the magic is. With solid bones and flexible layout options, this property is ideal for buyers ready to add their personal touch and build instant equity. And the best part? It’s priced to sell making it an exceptional opportunity for investors, first-time buyers, or anyone who sees potential where others see paint samples. If you’ve been waiting for the right canvas to create something special, this is it.

  10. 2020-12-17
    soldstatus
  11. 2020-12-16
    soldstatus Sold 749-char remark
    Show marketing remark (749 chars)

    ACT FAST! $10,000 PRICE DROP & will now pay up to $4,000 towards buyer's closing costs! ONE-OWNER brick home, on one-third acre lot. Huge DECK in front & mature trees. Kitchen open to main living with large walk in pantry. Enjoy family time in front of the gas fireplace. Need extra space? Second living is ENORMOUS! Work from home? Take that business to the office (not incl. in living sq.ft.) at the back of the home. Hall bath offers walk in shower. Master has tub-shower combo & walk in closet. Need storage space? CHECK! Need a 'she-shed'? CHECK! Quick access to HWY 287 & schools. Water heater & dishwasher<1yr old. HVAC in<4yrs, outside <2 yrs w-new compressor. New ext. paint. Roof 2010. Great home. Great price!

  12. 2020-12-02
    status Pending 749-char remark
    Show marketing remark (749 chars)

    ACT FAST! $10,000 PRICE DROP & will now pay up to $4,000 towards buyer's closing costs! ONE-OWNER brick home, on one-third acre lot. Huge DECK in front & mature trees. Kitchen open to main living with large walk in pantry. Enjoy family time in front of the gas fireplace. Need extra space? Second living is ENORMOUS! Work from home? Take that business to the office (not incl. in living sq.ft.) at the back of the home. Hall bath offers walk in shower. Master has tub-shower combo & walk in closet. Need storage space? CHECK! Need a 'she-shed'? CHECK! Quick access to HWY 287 & schools. Water heater & dishwasher<1yr old. HVAC in<4yrs, outside <2 yrs w-new compressor. New ext. paint. Roof 2010. Great home. Great price!

  13. 2020-11-28
    historical Active Option Contract 749-char remark
    Show marketing remark (749 chars)

    ACT FAST! $10,000 PRICE DROP & will now pay up to $4,000 towards buyer's closing costs! ONE-OWNER brick home, on one-third acre lot. Huge DECK in front & mature trees. Kitchen open to main living with large walk in pantry. Enjoy family time in front of the gas fireplace. Need extra space? Second living is ENORMOUS! Work from home? Take that business to the office (not incl. in living sq.ft.) at the back of the home. Hall bath offers walk in shower. Master has tub-shower combo & walk in closet. Need storage space? CHECK! Need a 'she-shed'? CHECK! Quick access to HWY 287 & schools. Water heater & dishwasher<1yr old. HVAC in<4yrs, outside <2 yrs w-new compressor. New ext. paint. Roof 2010. Great home. Great price!

  14. 2020-11-18
    price $189,000 749-char remark
    Show marketing remark (749 chars)

    ACT FAST! $10,000 PRICE DROP & will now pay up to $4,000 towards buyer's closing costs! ONE-OWNER brick home, on one-third acre lot. Huge DECK in front & mature trees. Kitchen open to main living with large walk in pantry. Enjoy family time in front of the gas fireplace. Need extra space? Second living is ENORMOUS! Work from home? Take that business to the office (not incl. in living sq.ft.) at the back of the home. Hall bath offers walk in shower. Master has tub-shower combo & walk in closet. Need storage space? CHECK! Need a 'she-shed'? CHECK! Quick access to HWY 287 & schools. Water heater & dishwasher<1yr old. HVAC in<4yrs, outside <2 yrs w-new compressor. New ext. paint. Roof 2010. Great home. Great price!

  15. 2020-11-09
    price $199,000 749-char remark
    Show marketing remark (749 chars)

    ACT FAST! $10,000 PRICE DROP & will now pay up to $4,000 towards buyer's closing costs! ONE-OWNER brick home, on one-third acre lot. Huge DECK in front & mature trees. Kitchen open to main living with large walk in pantry. Enjoy family time in front of the gas fireplace. Need extra space? Second living is ENORMOUS! Work from home? Take that business to the office (not incl. in living sq.ft.) at the back of the home. Hall bath offers walk in shower. Master has tub-shower combo & walk in closet. Need storage space? CHECK! Need a 'she-shed'? CHECK! Quick access to HWY 287 & schools. Water heater & dishwasher<1yr old. HVAC in<4yrs, outside <2 yrs w-new compressor. New ext. paint. Roof 2010. Great home. Great price!

  16. 2020-11-03
    listed $209,000 Active 749-char remark
    Show marketing remark (749 chars)

    ACT FAST! $10,000 PRICE DROP & will now pay up to $4,000 towards buyer's closing costs! ONE-OWNER brick home, on one-third acre lot. Huge DECK in front & mature trees. Kitchen open to main living with large walk in pantry. Enjoy family time in front of the gas fireplace. Need extra space? Second living is ENORMOUS! Work from home? Take that business to the office (not incl. in living sq.ft.) at the back of the home. Hall bath offers walk in shower. Master has tub-shower combo & walk in closet. Need storage space? CHECK! Need a 'she-shed'? CHECK! Quick access to HWY 287 & schools. Water heater & dishwasher<1yr old. HVAC in<4yrs, outside <2 yrs w-new compressor. New ext. paint. Roof 2010. Great home. Great price!

  17. 1984-03-22
    soldstatus

ⓘ 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
$5,104 · $425/mo
Projected year-2 tax
$5,104 · $425/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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 33% 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
$24,996
− Mortgage interest
−$10,637
− Property taxes
−$5,104
− Insurance
−$950
− Repairs & maintenance
−$2,000
− Management
−$2,000
− Depreciation
−$5,524
Taxable loss
−$1,218
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$292
After-tax cash flow
$2,036/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

-9.1% since first listed
10 events — show timeline
  • 2026-04-08 Price Changed $189,900 NTREIS
  • 2026-03-20 Listed $200,000 NTREIS
  • 2020-12-17 Sold (Public Records) Public Records
  • 2020-12-16 Sold (MLS) NTREIS
  • 2020-12-02 Pending NTREIS
  • 2020-11-28 Contingent NTREIS
  • 2020-11-18 Price Changed $189,000 NTREIS
  • 2020-11-09 Price Changed $199,000 NTREIS
  • 2020-11-03 Listed $209,000 NTREIS
  • 1984-03-22 Sold (Public Records) Public Records

Property tax history

+4.7%/yr

Latest (2025): $5,104 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…