CashFlowRE
Sign in Sign up
6045 Kumquat Cir
D- Composite 36.19
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).

  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Cash flow +5.9/30.0
  • Schools +3.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.3/10.0
  • DSCR +0.3/10.0

$349,900

6045 Kumquat Cir · Port LaBelle, FL 33935
3 bd · 2.5 ba · 1,571 sqft · Land · 66 Days on market
Built 2026 0.29 ac lot

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

Listing remarks MLS

Beautiful new construction – Model MIA in LaBelle, FL! This 1,571 sq ft home offers 3 bedrooms, 2.5 bathrooms, and a versatile additional room ideal for an office or study. Featuring high-end finishes throughout, including modern flooring, a well-appointed kitchen, and elegant bathrooms—all at an exceptional value. Situated on a 0.29-acre lot with no rear neighbors (canal view), enjoy added privacy and a peaceful setting. The backyard includes an outdoor kitchen with grill, sink, and refrigerator—ideal for entertaining. Located in LaBelle, FL, this home offers a tranquil lifestyle surrounded by nature, with nearby schools and a relaxed environment.

Key facts

  • Canal view
  • New construction
  • High-end finishes

Tags

NEW CONSTRUCTIONCANAL VIEWOUTDOOR KITCHENHIGH-END FINISHESWELL-APPOINTED KITCHENVERSATILE ADDITIONAL ROOM

Property features AI

Finance

  • Financial info: Lease considered; Pets allowed (dogs OK)
  • HOA & community: Park nearby; Sidewalks

Exterior

  • Parking: Attached 2-car garage; Driveway parking; Guest parking; Garage door opener
  • Security: Security/high-impact doors; Smoke detector(s)
  • Utilities: Public water; Septic tank; 220V electrical service; Cable not available
  • Home design: New construction; Block construction; Shingle roof; Faces south; Entry on first floor
  • Construction: Block construction; Shingle roof; New construction
  • Exterior features: Patio; Barbecue area; Exterior lighting; Security/high-impact doors; Smoke detector(s)

Interior

  • Kitchen: Built-in oven; Electric range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: Bedroom on main level
  • Flooring: Ceramic tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning; 220V electrical service
  • Interior features: Impact glass windows; Built-in features; Dual sinks; Kitchen island; Living/dining room; Family/dining room; First-floor entry; Handicap access; Accessible doors and entrance; Main-level primary bedroom; Walk-in closet(s)
  • Laundry & utility: Washer hookup; Dryer hookup; Electric water heater

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/2.5-bath land listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-682 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $251k (28.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $220k (37.2% below list).
  • Recommended offer: $220k (37.2% below list) — sets the bar for 1% rule.
  • Cap rate 4.0% vs local median 5.1% in Port LaBelle — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 62/100 on livability (#750 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Hendry (town): math 35% / reading 40% proficiency, ranked #65 of 73 in FL (top 89%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Country Oaks Elementary School (math 48% / reading 45%, grade D-, #1,223 of 2,144 statewide, top 57%, 893 students, 75% FRL); Labelle Middle School (math 37% / reading 38%, grade F, #395 of 571 statewide, top 70%, 817 students, 72% FRL); Labelle High School (math 42% / reading 41%, grade F, #284 of 667 statewide, top 43%, 1,451 students, 62% FRL).
  • Market conditions: 950 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 557 units permitted in Hendry County in 2024 (45 in 5+ unit buildings).
  • At $2,197/mo this rent would consume 46% of the median local household income ($57k/yr) (locally 498% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $37k of equity ($2k loan paydown + $35k appreciation (10.0% local appreciation)).
  • Hendry County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 2, paydown + projected appreciation supports a ~$60k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($329k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y 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 $198k; list at $350k implies a 77% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $219,737 (37.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 37% concession, seller financing, or rate buy-down credit?
  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 F-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. 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?
  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
0.63%
Cap rate
3.95%
Cash-on-cash
-8.36%
DSCR
0.63
GRM
13.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.4%
Equity multiple
2.50×
Total profit
$147,151
Equity at exit
$315,218
10-year hold
IRR
17.1%
Equity multiple
5.77×
Total profit
$467,568
Equity at exit
$679,779

Cash invested: $97,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 33935

Home prices YoY
16.3%
Active inventory
950
Price-to-rent
13.3×

Monthly cashflow live

Estimated rent
$2,197 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax est. 1.5%
$437 /mo · $5,248/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$461
Net cashflow
$-682

Break-even live

Break-even rent $3,061
Max offer price $251,191
Occupancy floor

Sensitivity live

Price -10% $-440 -5% $-561 +0% $-682 +5% $-803 +10% $-924
Rent -10% $-856 -5% $-769 +0% $-682 +5% $-595 +10% $-509
Rate -1.0pp $-506 -0.5pp $-593 base $-682 +0.5pp $-773 +1.0pp $-865

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
$87,475
Closing costs
$10,497
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6210 Forest Ct Labelle, FL 3.0 2.5 1503 $2,200 $1.46 25d 1 0.16mi
8030 Olive Cir Labelle, FL 4.0 2.0 1499 $2,300 $1.53 5d 1 0.42mi
7061 Tide Cir Labelle, FL 4.0 2.0 1500 $1,695 $1.13 25d 1 0.46mi
7016 Palpano Cir Labelle, FL 3.0 2.5 1507 $2,100 $1.39 18d 1 0.49mi
9011 Penny Cir Labelle, FL 3.0 2.0 1731 $2,400 $1.39 25d 1 0.57mi
8049 Memory Cir Labelle, FL 4.0 2.0 1686 $2,000 $1.19 5d 1 0.63mi
9001 Penny Cir Labelle, FL 3.0 2.0 1472 $2,300 $1.56 18d 1 0.67mi
9001 Penny Cir Labelle, FL 3.0 2.0 1472 $2,300 $1.56 25d 1 0.67mi
8004 Spice Ct Labelle, FL 3.0 2.0 1292 $2,000 $1.55 21d 1 0.73mi
6018 Acorn Cir Labelle, FL 3.0 2.0 1408 $2,200 $1.56 18d 1 0.83mi
8033 Melody Cir Labelle, FL 3.0 2.0 1215 $1,999 $1.65 18d 1 0.84mi
9012 S Indio Ct Labelle, FL 3.0 2.0 1400 $2,100 $1.50 21d 1 0.87mi
9035 W Crow Cir Labelle, FL 4.0 2.0 1530 $1,950 $1.27 5d 1 0.90mi
9013 Ike Ct Labelle, FL 3.0 2.0 1367 $2,100 $1.54 5d 1 0.97mi
9007 Meadow Cir Labelle, FL 4.0 2.0 1500 $1,695 $1.13 5d 1 1.00mi
801 SW Raintree Blvd Labelle, FL 3.0 2.0 1285 $1,700 $1.32 25d 1 1.01mi
7038 Lotus Cir Labelle, FL 4.0 3.0 1680 $2,200 $1.31 18d 1 1.05mi
8002 Vega Ct Labelle, FL 3.0 2.0 1389 $1,900 $1.37 25d 1 1.05mi
9018 W Justice Cir Labelle, FL 4.0 2.0 1499 $1,950 $1.30 13d 1 1.12mi
1064 Calumet Rd Labelle, FL 3.0 2.5 1503 $2,200 $1.46 25d 1 1.38mi
1535 Argosy Rd Labelle, FL 4.0 2.0 1836 $1,675 $0.91 5d 1 1.43mi

Listing history 23 events

  1. 2026-06-22
    days on market $349,900 Active 66 DOM
  2. 2026-06-18
    days on market $349,900 Active 63 DOM
  3. 2026-06-17
    days on market $349,900 Active 62 DOM
  4. 2026-06-16
    days on market $349,900 Active 61 DOM
  5. 2026-06-15
    days on market $349,900 Active 60 DOM
  6. 2026-06-13
    days on market $349,900 Active 58 DOM
  7. 2026-06-13
    days on market $349,900 Active 57 DOM
  8. 2026-06-10
    days on market $349,900 Active 55 DOM
  9. 2026-06-09
    days on market $349,900 Active 54 DOM
  10. 2026-06-08
    days on market $349,900 Active 53 DOM
  11. 2026-06-07
    days on market $349,900 Active 52 DOM
  12. 2026-06-03
    days on market $349,900 Active 48 DOM
  13. 2026-06-02
    days on market $349,900 Active 47 DOM
  14. 2026-06-01
    days on market $349,900 Active 46 DOM
  15. 2026-05-31
    days on market $349,900 Active 45 DOM
  16. 2026-05-11
    listed $349,900 Active 674-char remark
    Show marketing remark (674 chars)

    Beautiful new construction – Model MIA in LaBelle, FL! This 1,571 sq ft home offers 3 bedrooms, 2.5 bathrooms, and a versatile additional room ideal for an office or study. Featuring high-end finishes throughout, including modern flooring, a well-appointed kitchen, and elegant bathrooms—all at an exceptional value. Situated on a 0.29-acre lot with no rear neighbors (canal view), enjoy added privacy and a peaceful setting. The backyard includes an outdoor kitchen with grill, sink, and refrigerator—ideal for entertaining. Located in LaBelle, FL, this home offers a tranquil lifestyle surrounded by nature, with nearby schools and a relaxed environment.

  17. 2026-04-15
    listed $349,900 Active
  18. 2023-08-17
    soldstatus $198,000
  19. 2023-08-16
    soldstatus $18,600 Closed 644-char remark
    Show marketing remark (644 chars)

    Residential homesite located in Port LaBelle Community! Escape the big city and build your new construction home on this . 29-acre lot which backs up to a greenbelt area for added privacy. Just minutes from schools, Florida Southwestern State College campus, shopping, and restaurants. The Port LaBelle Community is in LaBelle which is one of the fastest growing areas in SW Florida. LaBelle is situated along the Caloosahatchee River- Intracoastal waterway and is located just 22 miles east of 1-75 Fort Myers and just 1.5-hour drive to Miami/Lauderdale area. This homesite has access to central water service but will require septic to build.

  20. 2023-07-18
    status Pending 644-char remark
    Show marketing remark (644 chars)

    Residential homesite located in Port LaBelle Community! Escape the big city and build your new construction home on this . 29-acre lot which backs up to a greenbelt area for added privacy. Just minutes from schools, Florida Southwestern State College campus, shopping, and restaurants. The Port LaBelle Community is in LaBelle which is one of the fastest growing areas in SW Florida. LaBelle is situated along the Caloosahatchee River- Intracoastal waterway and is located just 22 miles east of 1-75 Fort Myers and just 1.5-hour drive to Miami/Lauderdale area. This homesite has access to central water service but will require septic to build.

  21. 2023-07-11
    status Active 644-char remark
    Show marketing remark (644 chars)

    Residential homesite located in Port LaBelle Community! Escape the big city and build your new construction home on this . 29-acre lot which backs up to a greenbelt area for added privacy. Just minutes from schools, Florida Southwestern State College campus, shopping, and restaurants. The Port LaBelle Community is in LaBelle which is one of the fastest growing areas in SW Florida. LaBelle is situated along the Caloosahatchee River- Intracoastal waterway and is located just 22 miles east of 1-75 Fort Myers and just 1.5-hour drive to Miami/Lauderdale area. This homesite has access to central water service but will require septic to build.

  22. 2023-07-08
    status Pending 644-char remark
    Show marketing remark (644 chars)

    Residential homesite located in Port LaBelle Community! Escape the big city and build your new construction home on this . 29-acre lot which backs up to a greenbelt area for added privacy. Just minutes from schools, Florida Southwestern State College campus, shopping, and restaurants. The Port LaBelle Community is in LaBelle which is one of the fastest growing areas in SW Florida. LaBelle is situated along the Caloosahatchee River- Intracoastal waterway and is located just 22 miles east of 1-75 Fort Myers and just 1.5-hour drive to Miami/Lauderdale area. This homesite has access to central water service but will require septic to build.

  23. 2023-07-06
    listed $19,500 Active 644-char remark
    Show marketing remark (644 chars)

    Residential homesite located in Port LaBelle Community! Escape the big city and build your new construction home on this . 29-acre lot which backs up to a greenbelt area for added privacy. Just minutes from schools, Florida Southwestern State College campus, shopping, and restaurants. The Port LaBelle Community is in LaBelle which is one of the fastest growing areas in SW Florida. LaBelle is situated along the Caloosahatchee River- Intracoastal waterway and is located just 22 miles east of 1-75 Fort Myers and just 1.5-hour drive to Miami/Lauderdale area. This homesite has access to central water service but will require septic to build.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 27 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$26,368
− Mortgage interest
−$19,600
− Property taxes
−$5,248
− Insurance
−$1,750
− Repairs & maintenance
−$2,109
− Management
−$2,109
− Depreciation
−$10,179
Taxable loss
−$14,627
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,511
After-tax cash flow
$-4,675/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
Hendry
NCES district ID
1200780
Math proficiency
35% ▼ -11.00%
Reading proficiency
40% ▼ -4.00%
Median HH income
$37,043
Composite
31.16/100
National rank
#6054
State rank
#65 of 73 in FL

Livability — Port LaBelle

Score
62/100
State rank
#750
US rank
#16264

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Port LaBelle, FL
County
Hendry County · 23,186 people
Metro
Clewiston, FL
Population (ZIP)
23,186
Household income
$57,009
Rent vs Own
22.0% rent · 78.0% own
Severe rent burden
498.0

Population outlook (Hendry County) Hauer SSP2

Today (2025)
38,866 people
By 2030
38,558 · -0.8%
By 2040
37,743 · -2.9%
By 2050
36,117 · -7.1%
By 2075
30,070 · -22.6%
By 2100
21,966 · -43.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (56%)
Race & ethnicity
Hispanic / Latino 56% White 39% Two or more races 21% Black 2% Native American 2%
Hispanic origin (detail)
Mexican 40% Puerto Rican 3% Cuban 5%
Common ancestry
Lithuanian 2% Serbian 2% Slovak 1%
Foreign-born
27% · Canada, Jamaica
Languages at home
50% English-only · Spanish 50%

Political lean MEDSL · Hendry

2024 margin
Solid R (+38.3) · D 30.4% · R 68.7%
2008→2024 swing
-31.1pp toward R · 2008: -7.2pp · 2024: -38.3pp
All cycles
2024: R+38.3 2020: R+23.0 2016: R+14.2 2012: R+5.9 2008: R+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 75.20%
Current HPI
537.4928
Rent YoY
Metro
Clewiston, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+1694.4% since first listed
8 events — show timeline
  • 2026-05-11 Listed $349,900 FORTMLS
  • 2026-04-15 Listed $349,900 MARMLS
  • 2023-08-17 Sold (Public Records) $198,000 Public Records
  • 2023-08-16 Sold (MLS) $18,600 FORTMLS
  • 2023-07-18 Pending FORTMLS
  • 2023-07-11 Relisted FORTMLS
  • 2023-07-08 Pending FORTMLS
  • 2023-07-06 Listed $19,500 FORTMLS

Property tax history

+11.6%/yr

Latest (2025): $484 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…