CashFlowRE
Sign in Sign up
226 Clark St
C- Composite 50.16
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).

  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • Cash flow +8.5/30.0
  • Livability +3.6/5.0
  • Schools +3.1/10.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.3/10.0

$255,000

226 Clark St · LaBelle, FL 33935
3 bd · 1.0 ba · 1,100 sqft · SingleFamily public records · 16 Days on market
Built 1990 Est $319k · 20% under

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

Listing remarks MLS

Great location in a well established neighborhood in downtown LaBelle! Situated on a great half acre lot adorned with those beautiful LaBelle Oaks. .. This three bedroom one bath home offers a covered carport, newer shingle roof, updated windows, galley kitchen and enclosed laundry area. Adorned with the original hardwood tongue and groove walls, laminate flooring, central a/c, attached carport, storage area, central water and a large oak filled backyard. All this and just minutes to shopping, dining, schools and recreation. Make your appointment today!

Key facts

  • Backyard gatherings
  • Vintage charm
  • Spacious lot

Tags

SPACIOUS LOTVINTAGE CHARMFIXER-UPPERBACKYARD GATHERINGSENDLESS POTENTIAL

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/1.0-bath single-family listed at $255k.

Deal economics

  • At list price, monthly cash flow is $-223 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $216k (15.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $194k (24.0% below list).
  • Recommended offer: $194k (24.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#324 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: 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: Edward A. Upthegrove Elementary (math 43% / reading 42%, grade F, #1,383 of 2,144 statewide, top 65%, 541 students, 76% 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; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 557 units permitted in Hendry County in 2024 (45 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $27k of equity ($2k loan paydown + $26k 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 ~$44k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y 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 $86k; list at $255k implies a 197% 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→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $193,759 (24.0% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
0.76%
Cap rate
5.24%
Cash-on-cash
-3.75%
DSCR
0.83
GRM
11.0

CMA / ARV

ARV (on-the-fly)
$319,000
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
687 Fort Thompson Ave 0.54mi 2/2.0 (-1) 1,208 (+10%) 24mo $350,000 $290 30
172 Village Cir Unit Villa 7 0.70mi 2/2.0 (-1) 1,224 (+11%) 16mo $235,000 $192 26

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
21.6%
Equity multiple
2.75×
Total profit
$124,674
Equity at exit
$229,724
10-year hold
IRR
19.5%
Equity multiple
6.30×
Total profit
$378,384
Equity at exit
$495,409

Cash invested: $71,400 (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
11.0×

Monthly cashflow live

Estimated rent
$1,938 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$311 /mo · $3,727/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$407
Net cashflow
$-223

Break-even live

Break-even rent $2,220
Max offer price $215,533
Occupancy floor

Sensitivity live

Price -10% $-79 -5% $-151 +0% $-223 +5% $-296 +10% $-368
Rent -10% $-376 -5% $-300 +0% $-223 +5% $-147 +10% $-70
Rate -1.0pp $-95 -0.5pp $-159 base $-223 +0.5pp $-289 +1.0pp $-357

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
$63,750
Closing costs
$7,650
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
174 Village Cir Labelle, FL 2.0 2.0 1224 $1,600 $1.31 25d 1 0.68mi
184 Village Cir Labelle, FL 2.0 2.0 1239 $2,000 $1.61 5d 1 0.68mi
176 E Yeomans Ave Labelle, FL 3.0 2.0 1000 $1,800 $1.80 16d 1 0.76mi
198 Park Ave Unit 198 LaBelle, FL 2.0 2.0 1000 $1,200 $1.20 25d 1 0.91mi
3020 N Lakewood Rd Labelle, FL 4.0 2.0 1499 $1,950 $1.30 25d 1 0.97mi
343 3rd Ave Labelle, FL 3.0 2.0 1050 $1,400 $1.33 25d 1 1.22mi
345 3rd Ave LaBelle, FL 3.0 2.0 1050 $1,400 $1.33 25d 1 1.22mi

Listing history 11 events

  1. 2026-06-22
    days on market $255,000 Active 16 DOM
  2. 2026-06-18
    days on market $255,000 Active 13 DOM
  3. 2026-06-17
    days on market $255,000 Active 12 DOM
  4. 2026-06-16
    days on market $255,000 Active 11 DOM
  5. 2026-06-15
    days on market $255,000 Active 10 DOM
  6. 2026-06-13
    days on market $255,000 Active 7 DOM
  7. 2026-06-10
    days on market $255,000 Active 5 DOM
  8. 2026-06-09
    days on market $255,000 Active 4 DOM
  9. 2026-06-08
    days on market $255,000 Active 3 DOM
  10. 2026-06-07
    remarks 687-char remark
  11. 2026-06-07
    listed $255,000 Active 2 DOM

ⓘ 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
$3,727 · $311/mo
Projected year-2 tax
$3,727 · $311/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 3/10 Moderate
  • 🌡 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
$23,251
− Mortgage interest
−$14,284
− Property taxes
−$3,727
− Insurance
−$1,275
− Repairs & maintenance
−$1,860
− Management
−$1,860
− Depreciation
−$7,418
Taxable loss
−$7,174
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,722
After-tax cash flow
$-959/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 — LaBelle

Score
72/100
State rank
#324
US rank
#5736

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
LaBelle, FL
County
Hendry County · 23,186 people
City population
23,186
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

+2328.6% since first listed
13 events — show timeline
  • 2026-06-05 Listed $255,000 FSBO.com
  • 2018-11-26 Sold (MLS) $86,000 FORTMLS
  • 2018-11-05 Pending FORTMLS
  • 2018-10-26 Relisted FORTMLS
  • 2018-10-22 Pending FORTMLS
  • 2018-10-10 Listed $95,000 FORTMLS
  • 2008-01-31 Sold (Public Records) $150,000 Public Records
  • 2008-01-30 Price Changed $159,900 FORTMLS
  • 2008-01-29 Sold (MLS) $150,000 MARMLS
  • 2008-01-29 Sold (MLS) $150,000 FORTMLS
  • 2007-03-01 Listed $164,900 MARMLS
  • 2003-08-27 Sold (Public Records) $23,100 Public Records
  • 1966-01-01 Sold (Public Records) $10,500 Public Records

Property tax history

+8.7%/yr

Latest (2025): $3,727 · +9.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…