CashFlowRE
Sign in Sign up
1346 Radio Loop
D Composite 43.16
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 +9.1/30.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • 1% rule +2.8/10.0
  • DSCR +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$325,000

1346 Radio Loop · Pioneer, FL 33935
4 bd · 2.0 ba · 1,662 sqft · Land · 193 Days on market
Built 2025 10,018 sqft lot ↓ 44% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this exquisite new construction home, where modern design meets ultimate comfort! Boasting 4 spacious bedrooms and 2 luxurious bathrooms, this home is a perfect blend of style and functionality. Step inside through the impressive double glass doors and be greeted by elegant tray ceilings and impact-resistant doors and windows that ensure both beauty and safety. The all-tile flooring throughout adds a touch of sophistication, while the floor-to-ceiling tiled master shower promises a spa-like experience every day. The interior is designed with 8' doors and an impressive 9'4" ceiling height, creating an open and airy atmosphere. The kitchen is a chef's dream, featuring stainless steel appliances, level 2 granite countertops, a large charming island, and soft-close cabinets. Dining in style is easy with a beautiful chandelier above the dining room. The master suite is a sanctuary, offering his and her walk-in closets, a large master shower, and double sinks in the master bathroom. Convenience is key with an automatic garage door opener, ceiling fans in the bedrooms and great room, an irrigation system, and front gutters. The laundry room with a sink near the garage adds practicality to daily living. Relax and entertain on the large lanai under trusses, perfect for Florida living. And don't forget, this home comes with a FREE 10-YEAR HOME WARRANTY for your peace of mind! The fourth bedroom is a versatile large office, perfect for working from home or creating your dream workspace. Don't miss out on this stunning new home!

Key facts

  • All tile flooring
  • Double glass doors
  • Tray ceilings

Tags

NEW CONSTRUCTION HOMEDOUBLE GLASS DOORSTRAY CEILINGSIMPACT RESISTANT DOORSALL TILE FLOORINGSTAINLESS STEEL APPLIANCES

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 4-bed/2.0-bath land listed at $325k.

Deal economics

  • At list price, monthly cash flow is $-403 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $267k (17.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $253k (22.3% below list).
  • Recommended offer: $253k (22.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 63/100 on livability (#727 in FL) — a middle-class / working-renter tenant base. Strengths: schools A+, cost of living A+, health & safety 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.
  • Market conditions: 942 active listings in the ZIP; 3 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).
  • At $2,526/mo this rent would consume 53% 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 + $32k 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 ~$56k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 193 days — a 12% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
  • 2 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

  • Watch-outs: flood insurance adds $152/mo.
  • Climate carrying-cost: in FEMA flood zone AH (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $252,592 (22.3% 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 193 days. Have you received any prior offers? Is the seller open to a 22% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.78%
Cap rate
5.37%
Cash-on-cash
-3.30%
DSCR
0.85
GRM
10.7

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
20.5%
Equity multiple
2.66×
Total profit
$151,496
Equity at exit
$292,786
10-year hold
IRR
18.7%
Equity multiple
6.13×
Total profit
$466,555
Equity at exit
$631,404

Cash invested: $91,000 (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
10.7×

Monthly cashflow live

Estimated rent
$2,526 medium interval (Pro) →
Mortgage (P&I)
$1,704
Tax est. 1.5%
$406 /mo · $4,875/yr
Insurance
$135
Flood insurance flood zone
−$152 /mo · $1,824/yr
HOA
$0
Vacancy / Maint / Mgmt
$530
Net cashflow
$-403

Break-even live

Break-even rent $3,035
Max offer price $266,749
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
$81,250
Closing costs
$9,750
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1305 Andover Dr Labelle, FL 3.0 2.0 1750 $2,400 $1.37 24d 1 0.19mi
634 Royce Rd Labelle, FL 3.0 2.0 1462 $2,100 $1.44 15d 1 0.53mi
513 Ella Jean Pl Labelle, FL 4.0 2.0 1485 $2,000 $1.35 24d 1 0.69mi

Listing history 16 events

  1. 2026-06-18
    days on market $325,000 Active 193 DOM
  2. 2026-06-17
    days on market $325,000 Active 192 DOM
  3. 2026-06-16
    days on market $325,000 Active 191 DOM
  4. 2026-06-15
    days on market $325,000 Active 190 DOM
  5. 2026-06-13
    days on market $325,000 Active 188 DOM
  6. 2026-06-13
    days on market $325,000 Active 187 DOM
  7. 2026-06-10
    days on market $325,000 Active 185 DOM
  8. 2026-06-09
    days on market $325,000 Active 184 DOM
  9. 2026-06-08
    days on market $325,000 Active 183 DOM
  10. 2026-06-07
    pricestatusdays on marketlisting id $325,000 Active 182 DOM
  11. 2026-04-13
    status Pending
  12. 2026-03-12
    price $309,000
  13. 2026-01-07
    listed $318,000 Active
  14. 2025-12-05
    listed $325,000 Active 1558-char remark
    Show marketing remark (1558 chars)

    Welcome to this exquisite new construction home, where modern design meets ultimate comfort! Boasting 4 spacious bedrooms and 2 luxurious bathrooms, this home is a perfect blend of style and functionality. Step inside through the impressive double glass doors and be greeted by elegant tray ceilings and impact-resistant doors and windows that ensure both beauty and safety. The all-tile flooring throughout adds a touch of sophistication, while the floor-to-ceiling tiled master shower promises a spa-like experience every day. The interior is designed with 8' doors and an impressive 9'4" ceiling height, creating an open and airy atmosphere. The kitchen is a chef's dream, featuring stainless steel appliances, level 2 granite countertops, a large charming island, and soft-close cabinets. Dining in style is easy with a beautiful chandelier above the dining room. The master suite is a sanctuary, offering his and her walk-in closets, a large master shower, and double sinks in the master bathroom. Convenience is key with an automatic garage door opener, ceiling fans in the bedrooms and great room, an irrigation system, and front gutters. The laundry room with a sink near the garage adds practicality to daily living. Relax and entertain on the large lanai under trusses, perfect for Florida living. And don't forget, this home comes with a FREE 10-YEAR HOME WARRANTY for your peace of mind! The fourth bedroom is a versatile large office, perfect for working from home or creating your dream workspace. Don't miss out on this stunning new home!

  15. 2022-03-14
    soldstatus $1,372,000
  16. 2003-05-30
    soldstatus $550,000

ⓘ 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 1/10 Low FEMA zone AH · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$30,311
− Mortgage interest
−$18,205
− Property taxes
−$4,875
− Insurance
−$3,450
− Repairs & maintenance
−$2,425
− Management
−$2,425
− Depreciation
−$9,455
Taxable loss
−$10,523
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,525
After-tax cash flow
$-2,305/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 — Pioneer

Score
63/100
State rank
#727
US rank
#15534

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

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

-43.8% since first listed
6 events — show timeline
  • 2026-04-13 Pending MARMLS
  • 2026-03-12 Price Changed $309,000 MARMLS
  • 2026-01-07 Listed $318,000 MARMLS
  • 2025-12-05 Listed $325,000 FORTMLS
  • 2022-03-14 Sold (Public Records) $1,372,000 Public Records
  • 2003-05-30 Sold (Public Records) $550,000 Public Records

Property tax history

+2.6%/yr

Latest (2025): $399 · -24.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…