CashFlowRE
Sign in Sign up
490 Christopher Ct
F Composite 33.91
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
  • ARV discount +7.5/15.0
  • Cash flow +4.3/30.0
  • Livability +3.6/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.4/10.0
  • DSCR +0.0/10.0

$374,900

490 Christopher Ct · LaBelle, FL 33935
3 bd · 2.0 ba · 1,605 sqft · Land · 52 Days on market
Built 2026 9,583 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

0.22 cleared located at the end of a cul-de-sac in Belmond Woods Subdivision within city limits. Build to suit. Central water and sewer. Don't miss this opportunity to build in a growing city with mild climate and sun year-round. Parks and shopping nearby as well ST RD 80/Hickpochee. Water hookup located right front of property.

Key facts

  • Expansive driveway
  • New construction
  • No flood zone

Tags

NEW CONSTRUCTIONNO FLOOD ZONEEXPANSIVE DRIVEWAYIMPACT WINDOWS AND DOORSOPEN KITCHENCENTER ISLAND

Property features AI

Finance

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

Exterior

  • Parking: Attached 2-car garage with garage door opener; 2 covered spaces
  • Security: Security/high-impact doors; Smoke detector(s)
  • Utilities: Public water; Septic tank sewer; Cable available; Municipal irrigation
  • Home design: Single-story; New construction; Entry level 1; Faces south; Lot exposures to the north; Rectangular lot; Lot dimensions approximately 100 x 84 x 100 x 110
  • Construction: Built with block, concrete and stucco; Metal roof; New construction
  • Exterior features: Outdoor kitchen; Open porch; Porch; Security/high-impact doors; Smoke detectors

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Self-cleaning oven; Breakfast bar
  • Bedrooms: Den; Great room
  • Flooring: Concrete
  • Bathrooms: 2 full bathrooms; Dual sinks; Shower only; Separate shower
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fans
  • Interior features: Impact glass windows; Breakfast bar; Cathedral ceilings; Separate/formal dining room; Dual sinks; Separate shower; Shower only; Walk-in closet(s); Unfurnished
  • Laundry & utility: Washer hookup; Dryer hookup; Laundry tub

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 land listed at $375k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-17k/yr) — negative.
  • To cash-flow at today's rent, offer at most $169k (54.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $202k (46.2% below list).
  • Recommended offer: $169k (54.9% below list) — sets the bar for cash-flow.
  • Cap rate 3.1% vs local median 4.8% in 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 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: schools C-, 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.
  • Market conditions: 942 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 42% 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 $40k of equity ($3k loan paydown + $37k 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 ~$64k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($364k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y 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 $46k; list at $375k implies a 706% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $168,925 (54.9% 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 52 days. Have you received any prior offers? Is the seller open to a 55% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.54%
Cap rate
3.10%
Cash-on-cash
-11.40%
DSCR
0.49
GRM
15.5

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
13.0%
Equity multiple
2.08×
Total profit
$113,813
Equity at exit
$337,740
10-year hold
IRR
13.4%
Equity multiple
4.88×
Total profit
$407,036
Equity at exit
$728,348

Cash invested: $104,972 (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
942
Price-to-rent
15.5×

Monthly cashflow live

Estimated rent
$2,018 high interval (Pro) →
Mortgage (P&I)
$1,966
Tax est. 1.5%
$469 /mo · $5,624/yr
Insurance
$156
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$424
Net cashflow
$-1,423

Break-even live

Break-even rent $3,819
Max offer price $168,925
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
$93,725
Closing costs
$11,247
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
335 4th Ave Labelle, FL 3.0 2.0 1710 $2,000 $1.17 23d 1 0.21mi
343 3rd Ave Labelle, FL 3.0 2.0 1050 $1,400 $1.33 23d 1 0.27mi
345 3rd Ave LaBelle, FL 3.0 2.0 1050 $1,400 $1.33 23d 1 0.27mi
184 Village Cir Labelle, FL 2.0 2.0 1239 $2,000 $1.61 3d 1 0.48mi
174 Village Cir Labelle, FL 2.0 2.0 1224 $1,600 $1.31 23d 1 0.49mi
878 Friendship Cir Labelle, FL 3.0 2.0 1576 $1,850 $1.17 16d 1 0.86mi
858 Friendship Cir Labelle, FL 3.0 2.0 1576 $2,000 $1.27 23d 1 0.94mi
3020 N Lakewood Rd Labelle, FL 4.0 2.0 1499 $1,950 $1.30 23d 1 1.48mi

Listing history 26 events

  1. 2026-06-18
    days on market $374,900 Active 52 DOM
  2. 2026-06-17
    days on market $374,900 Active 51 DOM
  3. 2026-06-16
    days on market $374,900 Active 50 DOM
  4. 2026-06-15
    days on market $374,900 Active 49 DOM
  5. 2026-06-13
    days on market $374,900 Active 47 DOM
  6. 2026-06-13
    days on market $374,900 Active 46 DOM
  7. 2026-06-10
    days on market $374,900 Active 44 DOM
  8. 2026-06-09
    days on market $374,900 Active 43 DOM
  9. 2026-06-08
    days on market $374,900 Active 42 DOM
  10. 2026-06-07
    days on market $374,900 Active 41 DOM
  11. 2026-06-03
    days on market $374,900 Active 37 DOM
  12. 2026-06-02
    days on market $374,900 Active 36 DOM
  13. 2026-06-01
    days on market $374,900 Active 35 DOM
  14. 2026-05-31
    days on market $374,900 Active 34 DOM
  15. 2026-04-24
    listed $374,900 Active
  16. 2024-09-04
    soldstatus $46,500
  17. 2024-08-30
    soldstatus $46,500 Closed 330-char remark
    Show marketing remark (330 chars)

    0.22 cleared located at the end of a cul-de-sac in Belmond Woods Subdivision within city limits. Build to suit. Central water and sewer. Don't miss this opportunity to build in a growing city with mild climate and sun year-round. Parks and shopping nearby as well ST RD 80/Hickpochee. Water hookup located right front of property.

  18. 2024-08-06
    status Pending 330-char remark
    Show marketing remark (330 chars)

    0.22 cleared located at the end of a cul-de-sac in Belmond Woods Subdivision within city limits. Build to suit. Central water and sewer. Don't miss this opportunity to build in a growing city with mild climate and sun year-round. Parks and shopping nearby as well ST RD 80/Hickpochee. Water hookup located right front of property.

  19. 2024-07-10
    listed $60,000 Active 330-char remark
    Show marketing remark (330 chars)

    0.22 cleared located at the end of a cul-de-sac in Belmond Woods Subdivision within city limits. Build to suit. Central water and sewer. Don't miss this opportunity to build in a growing city with mild climate and sun year-round. Parks and shopping nearby as well ST RD 80/Hickpochee. Water hookup located right front of property.

  20. 2020-08-10
    soldstatus $14,000 Closed
  21. 2020-07-30
    status Pending
  22. 2020-04-16
    listed $18,000 Active
  23. 2020-01-24
    historical
  24. 2019-02-08
    listed $17,000 Active
  25. 2005-05-04
    soldstatus $35,000
  26. 2002-05-07
    soldstatus $36,000

ⓘ 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 4/10 Moderate FEMA zone AE · 22% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°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
$24,212
− Mortgage interest
−$21,000
− Property taxes
−$5,624
− Insurance
−$6,993
− Repairs & maintenance
−$1,937
− Management
−$1,937
− Depreciation
−$10,906
Taxable loss
−$24,185
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,804
After-tax cash flow
$-11,277/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

+941.4% since first listed
12 events — show timeline
  • 2026-04-24 Listed $374,900 FORTMLS
  • 2024-09-04 Sold (Public Records) $46,500 Public Records
  • 2024-08-30 Sold (MLS) $46,500 FORTMLS
  • 2024-08-06 Pending FORTMLS
  • 2024-07-10 Listed $60,000 FORTMLS
  • 2020-08-10 Sold (MLS) $14,000 FORTMLS
  • 2020-07-30 Pending FORTMLS
  • 2020-04-16 Listed $18,000 FORTMLS
  • 2020-01-24 Listing Removed FORTMLS
  • 2019-02-08 Listed $17,000 FORTMLS
  • 2005-05-04 Sold (Public Records) $35,000 Public Records
  • 2002-05-07 Sold (Public Records) $36,000 Public Records

Property tax history

+4.9%/yr

Latest (2025): $647 · +32.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…