1031 S Bronze Ct · Port LaBelle, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 5/10 · Moderate
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 24 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
- Cash flow +7.1/30.0
- ARV discount +5.2/15.0
- Schools +3.3/10.0
- Livability +3.1/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- 1% rule +2.1/10.0
- DSCR +1.2/10.0
$309,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Welcome to this beautifully newer construction home located in Glades County Offering 3 bedrooms, 2 bathrooms, and an open-concept layout, this home features a bright and airy living space , The modern kitchen showcases white cabinetry and stainless steel appliances , Situated on an . 23 of an acre lot, the property offers plenty of outdoor space, There's ample room for a pool, outdoor living area, or additional storage. Don't miss this beautiful spacious home with lots of land space
Key facts
- 0.23 acre lot
- 2 garage spots
- Built 2023
Property features AI
Exterior
- Parking: Attached 2-car garage; Covered parking for 2 vehicles; Asphalt and concrete surfaces; Total 4 parking spaces
- Utilities: Other water source; 100 amp electrical service with 220 volts; Public sewer and septic tank; Cable available, phone available, water available, sewer available
- Home design: Single family residence; One story; Resale property; Faces east
- Construction: CBS construction; Shingle roof; Slab foundation; Built as single-story (total 1 story)
- Exterior features: Fenced yard (other type); Not waterfront
Interior
- Kitchen: Electric range; Dishwasher; Microwave; Refrigerator; Garbage disposal; Electric water heater
- Bedrooms: 2 bedrooms on the main level
- Flooring: Ceramic tile; Laminate; Other flooring
- Bathrooms: 2 full bathrooms
- Heating & cooling: Central heating; Central air conditioning
- Interior features: Kitchen island; Vaulted ceilings; Walk-in closets
- Laundry & utility: Laundry room with washer and dryer hookups (electric dryer hookup)
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $310k.
Deal economics
- At list price, monthly cash flow is $-447 ($-5k/yr) — negative.
- To cash-flow at today's rent, offer at most $231k (25.5% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $220k (29.1% below list).
- Recommended offer: $220k (29.1% 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: amenities F, commute F, employment F.
- Glades (town): math 38% / reading 41% proficiency, ranked #63 of 73 in FL (top 86%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Moore Haven Elementary School (math 17% / reading 27%, grade F, #2,080 of 2,144 statewide, top 97%, 375 students, 56% FRL) — zoned schools at 56% FRL track the district average.
- Zoned-school proficiency averages 22% at this address vs 40% district-wide (-18 pts) — the specific schools serving this property underperform the Glades average; the district grade overstates school quality for this exact location.
- Market conditions: 950 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 65 units permitted in Glades County in 2024 (0 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 $33k of equity ($2k loan paydown + $31k appreciation (10.0% local appreciation)).
- Glades County population projected at +15% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 2, paydown + projected appreciation supports a ~$53k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 17 days — a 2% lower offer ($305k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts 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.
Risks & watch-outs
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.71% ✗
- Cap rate
- 4.56%
- Cash-on-cash
- -6.18%
- DSCR
- 0.72
- GRM
- 11.8
CMA / ARV
- ARV (on-the-fly)
- $294,624
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1035 March Ln | 0.03mi | 3/2.0 | 1,362 (-0%) | 9mo | $325,000 | $239 | 91 |
| 1042 N Bronze Ct | 0.08mi | 3/2.0 | 1,449 (+6%) | 5mo | $306,000 | $211 | 82 |
| 1065 Jabara Cir | 0.22mi | 3/2.0 | 1,362 (-0%) | 16mo | $295,000 | $217 | 76 |
| 1421 Jabara Cir | 0.29mi | 3/2.0 | 1,380 (+1%) | 10mo | $285,000 | $207 | 76 |
| 1429 Jabara Cir | 0.29mi | 3/2.0 | 1,390 (+2%) | 11mo | $270,000 | $194 | 74 |
| 1225 March Ln | 0.13mi | 4/2.0 (+1) | 1,439 (+6%) | 13mo | $315,000 | $219 | 69 |
| 1111 W Leader Ct | 0.36mi | 3/2.0 | 1,439 (+6%) | 12mo | $310,000 | $215 | 64 |
| 1047 Jabara Ln | 0.19mi | 3/2.0 | 1,212 (-11%) | 12mo | $261,250 | $216 | 63 |
| 1245 Calico St | 0.49mi | 3/2.0 | 1,498 (+10%) | 1mo | $334,900 | $224 | 60 |
| 1033 Bowie Ln | 0.29mi | 3/2.5 | 1,484 (+9%) | 22mo | $350,000 | $236 | 52 |
| 1020 E Benbow Cir | 0.62mi | 3/2.0 | 1,477 (+8%) | 11mo | $280,000 | $190 | 48 |
| 1081 Jupiter Loop | 0.74mi | 3/2.0 | 1,191 (-13%) | 15mo | $240,000 | $202 | 32 |
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
- IRR
- 19.9%
- Equity multiple
- 2.62×
- Total profit
- $140,359
- Equity at exit
- $279,182
- IRR
- 18.2%
- Equity multiple
- 6.02×
- Total profit
- $435,847
- Equity at exit
- $602,068
Cash invested: $86,772 (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
ZIP-level market 33935
- Home prices YoY
- 16.3%
- Active inventory
- 950
- Price-to-rent
- 11.8×
Monthly cashflow live
- Estimated rent
- $2,197 high interval (Pro) →
- Mortgage (P&I)
- −$1,625
- Tax from tax record
- −$429 /mo · $5,143/yr
- Insurance
- −$129
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$461
- Net cashflow
- $-447
Break-even live
Sensitivity live
| Price | -10% $-272 | -5% $-359 | +0% $-447 | +5% $-535 | +10% $-623 |
|---|---|---|---|---|---|
| Rent | -10% $-621 | -5% $-534 | +0% $-447 | +5% $-360 | +10% $-274 |
| Rate | -1.0pp $-291 | -0.5pp $-368 | base $-447 | +0.5pp $-527 | +1.0pp $-609 |
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
- $77,475
- Closing costs
- $9,297
- 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 7 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1031 S Bronze Ct Labelle, FL | 3.0 | 2.0 | 1662 | $2,000 | $1.20 | 5d | 1 | 0.01mi |
| 1209 Banjo Ct Labelle, FL | 3.0 | 2.0 | 1440 | $2,050 | $1.42 | 25d | 1 | 0.53mi |
| 1173 E Benbow Cir Labelle, FL | 3.0 | 2.0 | 1212 | $2,000 | $1.65 | 5d | 1 | 0.68mi |
| 1088 Saturn Ct Labelle, FL | 4.0 | 2.0 | 1439 | $2,200 | $1.53 | 21d | 1 | 0.74mi |
| 1535 Argosy Rd Labelle, FL | 4.0 | 2.0 | 1836 | $1,675 | $0.91 | 5d | 1 | 0.93mi |
| 1064 Calumet Rd Labelle, FL | 3.0 | 2.5 | 1503 | $2,200 | $1.46 | 25d | 1 | 0.94mi |
| 8002 Vega Ct Labelle, FL | 3.0 | 2.0 | 1389 | $1,900 | $1.37 | 25d | 1 | 1.48mi |
Listing history 17 events
-
2026-06-12days on market $309,900 Active 17 DOM
-
2026-06-09days on market $309,900 Active 14 DOM
-
2026-06-08days on market $309,900 Active 13 DOM
-
2026-06-07days on market $309,900 Active 12 DOM
-
2026-06-07days on market $309,900 Active 11 DOM
-
2026-06-03days on market $309,900 Active 8 DOM
-
2026-06-02days on market $309,900 Active 7 DOM
-
2026-06-01days on market $309,900 Active 6 DOM
-
2026-05-31days on market $309,900 Active 5 DOM
-
2026-05-30days on market $309,900 Active 4 DOM
-
2026-05-26$309,900 Active
-
2026-03-17soldstatus $275,000
-
2026-01-04historical $2,000
-
2025-10-08$2,000
-
2025-10-08historical $2,000
-
2025-09-17price $2,000
-
2025-09-06$2,100
ⓘ 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
- $5,143 · $429/mo
- Projected year-2 tax
- $5,143 · $429/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 (shaded) · 0% chance over 30 yrs
- Wildfire 5/10 Major
- Heat 9/10 Extreme 7 d/yr ≥108°F today · 24 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
- $26,366
- − Mortgage interest
- −$17,359
- − Property taxes
- −$5,143
- − Insurance
- −$1,550
- − Repairs & maintenance
- −$2,109
- − Management
- −$2,109
- − Depreciation
- −$9,015
- Taxable loss
- −$10,920
- Est. tax savings @ 24.0%
- +$2,621
- After-tax cash flow
- $-2,745/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
- Glades
- NCES district ID
- 1200660
- Math proficiency
- 38% ▼ -15.00%
- Reading proficiency
- 41% ▼ -5.00%
- Median HH income
- $36,758
- Composite
- 32.81/100
- National rank
- #5622
- State rank
- #63 of 73 in FL
Livability — Port LaBelle
- Score
- 62/100
- State rank
- #750
- US rank
- #16264
Category grades
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
- Severe rent burden
- 498.0
Population outlook (Glades County) Hauer SSP2
- Today (2025)
- 14,901 people
- By 2030
- 15,463 · +3.8%
- By 2040
- 16,341 · +9.7%
- By 2050
- 17,158 · +15.1%
- By 2075
- 18,881 · +26.7%
- By 2100
- 19,164 · +28.6%
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 · Glades
- 2024 margin
- Solid R (+53.3) · D 23.1% · R 76.4%
- 2008→2024 swing
- -36.7pp toward R · 2008: -16.6pp · 2024: -53.3pp
- All cycles
- 2024: R+53.3 2020: R+46.2 2016: R+39.6 2012: R+18.6 2008: R+16.6
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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+14657.1% since first listed7 events — show timeline
- 2026-05-26 Listed $309,900 Beaches MLS
- 2026-03-17 Sold (Public Records) $275,000 Public Records
- 2026-01-04 Rental Removed $2,000 NAPLESMLS
- 2025-10-08 Listed for Rent $2,000 NAPLESMLS
- 2025-10-08 Rental Removed $2,000 FORTMLS
- 2025-09-17 Price Changed $2,000 FORTMLS
- 2025-09-06 Listed for Rent $2,100 FORTMLS
Property tax history
+43.1%/yrLatest (2025): $5,143 · +8.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…