CashFlowRE
Sign in Sign up
No image
F Composite 32.9
Why this score? — see what drove the F 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
  • Cash flow +6.3/30.0
  • Schools +3.1/10.0
  • Livability +3.1/5.0
  • ARV discount +2.9/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0
  • DSCR +0.6/10.0

$329,900

6010 Acorn Cir · Port LaBelle, FL 33935
3 bd · 2.0 ba · 1,544 sqft · SingleFamily public records · 377 Days on market
Built 2025 10,018 sqft lot Est $300k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Beautiful NEW CONSTRUCTION HOME! Offers a wonderful living room and dining area. Kitchen cabinets soft-close with quartz countertops, modern design, features a large quartz island with plenty of room for seating, Stainless steel appliances, dual floating master vanities, High efficiency HVAC system, exterior soffit lighting. IMPACT RESISTANT WINDOWS AND DOORS. Builder is offering 2% Of purchase price in concessions to buyers that can be used toward closing costs.

Key facts

  • Quartz countertops
  • Living room
  • Dining area

Tags

NEW CONSTRUCTION HOMELIVING ROOMDINING AREASOFT-CLOSE KITCHEN CABINETSQUARTZ COUNTERTOPSLARGE QUARTZ ISLAND

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Non-gated community; No association fee listed

Exterior

  • Parking: Attached 2-car garage; Driveway; Paved parking; Garage door opener
  • Security: High-impact/security doors
  • Utilities: Well water; Septic tank; Cable not available
  • Home design: Single-story; New construction; Entry level: 1; Faces northwest
  • Construction: Block and concrete construction with stucco finish; Shingle roof; New construction
  • Exterior features: Patio; Awnings; Security/high-impact doors; Rectangular, paved lot; Lot dimensions approximately 80 x 126 x 80 x 126; Lot exposure: Southeast

Interior

  • Kitchen: Dishwasher; Icemaker; Microwave; Range; Refrigerator (with ice maker)
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fan(s)
  • Interior features: Impact glass windows; Separate/formal dining room; Custom mirrors; Pantry; Walk-in pantry; Shower-only bath with separate shower
  • Laundry & utility: Inside laundry

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 $330k.

Deal economics

  • At list price, monthly cash flow is $-580 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $228k (31.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $223k (32.5% below list).
  • Recommended offer: $223k (32.5% below list) — sets the bar for 1% rule.

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: schools F, amenities F, commute 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.
  • Market conditions: 942 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 557 units permitted in Hendry County in 2024 (45 in 5+ unit buildings).
  • At $2,227/mo this rent would consume 47% 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 $35k of equity ($2k loan paydown + $33k 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 ~$57k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 377 days — a 12% lower offer ($290k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $19k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $18k; list at $330k implies a 1683% 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $222,691 (32.5% 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 377 days. Have you received any prior offers? Is the seller open to a 32% 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
0.68%
Cap rate
4.18%
Cash-on-cash
-7.53%
DSCR
0.66
GRM
12.3

CMA / ARV

ARV (on-the-fly)
$299,536
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6069 S Moss Cir 0.39mi 3/2.0 1,494 (-3%) 0mo $282,000 $189 76
6010 S Moss Cir 0.31mi 3/2.0 1,637 (+6%) 10mo $280,000 $171 67
6046 Longfellow Ct 0.41mi 3/2.5 1,547 (+0%) 14mo $345,000 $223 67
6005 Free Ln 0.25mi 3/2.0 1,622 (+5%) 16mo $310,000 $191 66
8056 Sunrise Cir 0.55mi 3/2.0 1,565 (+1%) 16mo $290,000 $185 58
4544 Springview Cir 0.21mi 2/2.0 (-1) 1,344 (-13%) 9mo $215,000 $160 56
8081 Sunrise Cir 0.50mi 4/2.0 (+1) 1,629 (+6%) 8mo $347,500 $213 56
8044 Buttercup Cir 0.64mi 3/2.0 1,324 (-14%) 2mo $259,900 $196 44
8054 Sunrise 0.57mi 4/2.0 (+1) 1,662 (+8%) 14mo $339,900 $205 44
8042 Buttercup Cir 0.66mi 3/2.0 1,324 (-14%) 3mo $271,900 $205 43
6013 Kumquat Cir 0.64mi 4/2.0 (+1) 1,666 (+8%) 14mo $294,990 $177 40
8052 Sunrise Cir 0.58mi 3/2.0 1,367 (-12%) 17mo $265,000 $194 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
19.0%
Equity multiple
2.55×
Total profit
$142,829
Equity at exit
$297,200
10-year hold
IRR
17.6%
Equity multiple
5.87×
Total profit
$449,774
Equity at exit
$640,923

Cash invested: $92,372 (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
942
Price-to-rent
12.3×

Monthly cashflow live

Estimated rent
$2,227 high interval (Pro) →
Mortgage (P&I)
$1,730
Tax from tax record
$471 /mo · $5,656/yr
Insurance
$137
HOA
$0
Vacancy / Maint / Mgmt
$468
Net cashflow
$-580

Break-even live

Break-even rent $2,961
Max offer price $227,515
Occupancy floor

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
$82,475
Closing costs
$9,897
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6018 Acorn Cir Labelle, FL 3.0 2.0 1408 $2,200 $1.56 16d 1 0.06mi
6210 Forest Ct Labelle, FL 3.0 2.5 1503 $2,200 $1.46 23d 1 0.82mi
8004 Spice Ct Labelle, FL 3.0 2.0 1292 $2,000 $1.55 19d 1 0.93mi
8030 Olive Cir Labelle, FL 4.0 2.0 1499 $2,300 $1.53 3d 1 0.95mi
1064 Calumet Rd Labelle, FL 3.0 2.5 1503 $2,200 $1.46 23d 1 1.00mi
8049 Memory Cir Labelle, FL 4.0 2.0 1686 $2,000 $1.19 3d 1 1.01mi
1088 Saturn Ct Labelle, FL 4.0 2.0 1439 $2,200 $1.53 19d 1 1.06mi
1535 Argosy Rd Labelle, FL 4.0 2.0 1836 $1,675 $0.91 3d 1 1.11mi
8002 Vega Ct Labelle, FL 3.0 2.0 1389 $1,900 $1.37 23d 1 1.12mi
7016 Palpano Cir Labelle, FL 3.0 2.5 1507 $2,100 $1.39 16d 1 1.26mi
8033 Melody Cir Labelle, FL 3.0 2.0 1215 $1,999 $1.65 16d 1 1.29mi
7061 Tide Cir Labelle, FL 4.0 2.0 1500 $1,695 $1.13 23d 1 1.30mi
9011 Penny Cir Labelle, FL 3.0 2.0 1731 $2,400 $1.39 23d 1 1.41mi
1209 Banjo Ct Labelle, FL 3.0 2.0 1440 $2,050 $1.42 23d 1 1.42mi

Listing history 29 events

  1. 2026-06-18
    days on market $329,900 Active 377 DOM
  2. 2026-06-17
    days on market $329,900 Active 376 DOM
  3. 2026-06-16
    days on market $329,900 Active 375 DOM
  4. 2026-06-15
    days on market $329,900 Active 374 DOM
  5. 2026-06-13
    days on market $329,900 Active 371 DOM
  6. 2026-06-10
    days on market $329,900 Active 369 DOM
  7. 2026-06-09
    days on market $329,900 Active 368 DOM
  8. 2026-06-08
    days on market $329,900 Active 367 DOM
  9. 2026-06-07
    days on market $329,900 Active 366 DOM
  10. 2026-06-03
    days on market $329,900 Active 362 DOM
  11. 2026-06-02
    days on market $329,900 Active 361 DOM
  12. 2026-06-01
    days on market $329,900 Active 360 DOM
  13. 2026-05-31
    days on market $329,900 Active 359 DOM
  14. 2026-05-20
    price $329,900
  15. 2026-04-21
    price $339,900
  16. 2026-02-04
    price $341,900
  17. 2025-12-04
    status Active
  18. 2025-12-03
    historical
  19. 2025-06-03
    listed $348,900 Active
  20. 2025-06-03
    historical
  21. 2025-05-19
    listed $348,900 Active
  22. 2025-05-17
    historical
  23. 2025-03-04
    price $339,900
  24. 2025-02-11
    listed $349,000 Active
  25. 2025-02-10
    historical
  26. 2025-01-21
    listed $349,000 Active
  27. 2020-05-26
    soldstatus $18,500
  28. 2004-07-12
    soldstatus $16,000
  29. 2004-04-29
    soldstatus $4,700

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

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$5,656 · $471/mo
Projected year-2 tax
$5,656 · $471/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 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 23 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
$26,723
− Mortgage interest
−$18,480
− Property taxes
−$5,656
− Insurance
−$1,650
− Repairs & maintenance
−$2,138
− Management
−$2,138
− Depreciation
−$9,597
Taxable loss
−$12,935
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,104
After-tax cash flow
$-3,851/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

+6919.1% since first listed
16 events — show timeline
  • 2026-05-20 Price Changed $329,900 FORTMLS
  • 2026-04-21 Price Changed $339,900 FORTMLS
  • 2026-02-04 Price Changed $341,900 FORTMLS
  • 2025-12-04 Relisted FORTMLS
  • 2025-12-03 Listing Removed FORTMLS
  • 2025-06-03 Listing Removed FORTMLS
  • 2025-06-03 Listed $348,900 FORTMLS
  • 2025-05-19 Listed $348,900 FORTMLS
  • 2025-05-17 Listing Removed FORTMLS
  • 2025-03-04 Price Changed $339,900 FORTMLS
  • 2025-02-11 Listed $349,000 FORTMLS
  • 2025-02-10 Listing Removed FORTMLS
  • 2025-01-21 Listed $349,000 FORTMLS
  • 2020-05-26 Sold (Public Records) $18,500 Public Records
  • 2004-07-12 Sold (Public Records) $16,000 Public Records
  • 2004-04-29 Sold (Public Records) $4,700 Public Records

Property tax history

+39.9%/yr

Latest (2025): $5,656 · +1823.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…