CashFlowRE
Sign in Sign up
9048 Lamkin Cir
C- Composite 53.32
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 +13.5/15.0
  • Cash flow +11.4/30.0
  • Appreciation +10.0/10.0
  • 1% rule +3.9/10.0
  • DSCR +3.3/10.0
  • Schools +3.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$249,900

9048 Lamkin Cir · Port LaBelle, FL 33935
3 bd · 2.0 ba · 1,408 sqft · SingleFamily public records · 107 Days on market
Built 2020 0.34 ac lot Est $289k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

GREAT CLOSING COST INCENTIVES! Beautiful house surrendered by nature, High ceilings, Tile throughout, Huge backyard and many more upgrades. Excellent location, Labelle, 10 min to Labelle Downtown, 45 min to Fort Myers, Schools, Shops and entertaning. Stop paying rent; start paying for your house. Potential for RV parking. Please call the listing office for more information (239) 488-2396.

Key facts

  • Split floor plan
  • Spacious kitchen
  • Large island

Tags

FULLY FENCED IN YARDSPLIT FLOOR PLANIMPACT WINDOWS AND DOORSSPACIOUS KITCHENBREAKFAST BARLARGE ISLAND

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 $250k.

Deal economics

  • At list price, monthly cash flow is $-88 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $234k (6.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $222k (11.2% below list).
  • Recommended offer: $222k (11.2% 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; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 557 units permitted in Hendry County in 2024 (45 in 5+ unit buildings).
  • At $2,218/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 $27k of equity ($2k loan paydown + $25k 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 ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 107 days — a 9% lower offer ($227k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y ago; this cycle's ask has dropped $70k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $221,790 (11.2% 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 107 days. Have you received any prior offers? Is the seller open to a 11% 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. 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
0.89%
Cap rate
5.87%
Cash-on-cash
-1.52%
DSCR
0.93
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$288,640
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9048 Lamkin Cir 0.00mi 3/2.0 1,408 (0%) 0mo $257,500 $183 100
9006 Lamkin Cir 0.06mi 3/2.0 1,419 (+1%) 0mo $300,000 $211 95
9020 N Indio Cir 0.17mi 3/2.0 1,324 (-6%) 2mo $259,900 $196 80
9034 Lamkin Cir 0.11mi 3/2.0 1,239 (-12%) 1mo $252,000 $203 74
9025 Lamkin Cir 0.06mi 3/2.0 1,198 (-15%) 1mo $250,000 $209 71
8002 Mill Ct 0.50mi 2/2.0 (-1) 1,356 (-4%) 3mo $285,000 $210 63
8304 Lena Ct 0.46mi 3/2.0 1,572 (+12%) 0mo $299,900 $191 59
7006 Patriot Ct 0.64mi 3/2.0 1,324 (-6%) 3mo $273,400 $206 58
9036 W Justice Cir 0.61mi 3/2.0 1,284 (-9%) 1mo $265,000 $206 56
8042 Buttercup Cir 0.71mi 3/2.0 1,324 (-6%) 3mo $271,900 $205 55
8044 Buttercup Cir 0.72mi 3/2.0 1,324 (-6%) 2mo $259,900 $196 54
8003 Mangrove Cir 0.64mi 4/2.0 (+1) 1,499 (+6%) 1mo $284,999 $190 54

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
23.2%
Equity multiple
2.87×
Total profit
$130,579
Equity at exit
$225,130
10-year hold
IRR
20.7%
Equity multiple
6.56×
Total profit
$389,162
Equity at exit
$485,501

Cash invested: $69,972 (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
9.4×

Monthly cashflow live

Estimated rent
$2,218 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$426 /mo · $5,110/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$466
Net cashflow
$-88

Break-even live

Break-even rent $2,330
Max offer price $234,293
Occupancy floor 99%

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
$62,475
Closing costs
$7,497
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9011 Penny Cir Labelle, FL 3.0 2.0 1731 $2,400 $1.39 23d 1 0.13mi
9001 Penny Cir Labelle, FL 3.0 2.0 1472 $2,300 $1.56 23d 1 0.21mi
9001 Penny Cir Labelle, FL 3.0 2.0 1472 $2,300 $1.56 16d 1 0.21mi
7061 Tide Cir Labelle, FL 4.0 2.0 1500 $1,695 $1.13 23d 1 0.25mi
9012 S Indio Ct Labelle, FL 3.0 2.0 1400 $2,100 $1.50 19d 1 0.36mi
9035 W Crow Cir Labelle, FL 4.0 2.0 1530 $1,950 $1.27 3d 1 0.42mi
8030 Olive Cir Labelle, FL 4.0 2.0 1499 $2,300 $1.53 3d 1 0.51mi
9013 Ike Ct Labelle, FL 3.0 2.0 1367 $2,100 $1.54 3d 1 0.52mi
7016 Palpano Cir Labelle, FL 3.0 2.5 1507 $2,100 $1.39 16d 1 0.53mi
9007 Meadow Cir Labelle, FL 4.0 2.0 1500 $1,695 $1.13 3d 1 0.58mi
9018 W Justice Cir Labelle, FL 4.0 2.0 1499 $1,950 $1.30 11d 1 0.61mi
6210 Forest Ct Labelle, FL 3.0 2.5 1503 $2,200 $1.46 23d 1 0.63mi
8049 Memory Cir Labelle, FL 4.0 2.0 1686 $2,000 $1.19 3d 1 0.67mi
8033 Melody Cir Labelle, FL 3.0 2.0 1215 $1,999 $1.65 16d 1 0.71mi
7038 Lotus Cir Labelle, FL 4.0 3.0 1680 $2,200 $1.31 16d 1 0.83mi
8004 Spice Ct Labelle, FL 3.0 2.0 1292 $2,000 $1.55 19d 1 0.84mi
801 SW Raintree Blvd Labelle, FL 3.0 2.0 1285 $1,700 $1.32 23d 1 0.90mi
8002 Vega Ct Labelle, FL 3.0 2.0 1389 $1,900 $1.37 23d 1 1.13mi
6018 Acorn Cir Labelle, FL 3.0 2.0 1408 $2,200 $1.56 16d 1 1.33mi

Listing history 22 events

  1. 2026-04-10
    status Pending
  2. 2026-03-30
    status Active
  3. 2026-02-16
    status Pending
  4. 2026-01-25
    status Active
  5. 2026-01-08
    status Pending
  6. 2026-01-08
    price $249,900
  7. 2026-01-08
    price $260,000
  8. 2026-01-08
    status Active
  9. 2025-11-02
    status Pending
  10. 2025-10-27
    price $249,900
  11. 2025-10-08
    price $265,000
  12. 2025-08-28
    price $309,900
  13. 2025-08-19
    listed $319,900 Active
  14. 2023-07-14
    soldstatus $296,900 Closed 391-char remark
    Show marketing remark (391 chars)

    GREAT CLOSING COST INCENTIVES! Beautiful house surrendered by nature, High ceilings, Tile throughout, Huge backyard and many more upgrades. Excellent location, Labelle, 10 min to Labelle Downtown, 45 min to Fort Myers, Schools, Shops and entertaning. Stop paying rent; start paying for your house. Potential for RV parking. Please call the listing office for more information (239) 488-2396.

  15. 2023-06-05
    status Pending 391-char remark
    Show marketing remark (391 chars)

    GREAT CLOSING COST INCENTIVES! Beautiful house surrendered by nature, High ceilings, Tile throughout, Huge backyard and many more upgrades. Excellent location, Labelle, 10 min to Labelle Downtown, 45 min to Fort Myers, Schools, Shops and entertaning. Stop paying rent; start paying for your house. Potential for RV parking. Please call the listing office for more information (239) 488-2396.

  16. 2023-06-01
    listed $296,900 Active 391-char remark
    Show marketing remark (391 chars)

    GREAT CLOSING COST INCENTIVES! Beautiful house surrendered by nature, High ceilings, Tile throughout, Huge backyard and many more upgrades. Excellent location, Labelle, 10 min to Labelle Downtown, 45 min to Fort Myers, Schools, Shops and entertaning. Stop paying rent; start paying for your house. Potential for RV parking. Please call the listing office for more information (239) 488-2396.

  17. 2020-12-18
    soldstatus $209,900
  18. 2019-12-19
    soldstatus $33,100
  19. 2009-11-19
    soldstatus $12,000
  20. 2005-05-27
    soldstatus $37,000
  21. 2005-05-16
    soldstatus $37,000
  22. 2005-04-29
    price $39,000

ⓘ 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
$5,110 · $426/mo
Projected year-2 tax
$5,110 · $426/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 · 27 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
$26,615
− Mortgage interest
−$13,998
− Property taxes
−$5,110
− Insurance
−$1,250
− Repairs & maintenance
−$2,129
− Management
−$2,129
− Depreciation
−$7,270
Taxable loss
−$5,271
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,265
After-tax cash flow
$205/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

+540.8% since first listed
22 events — show timeline
  • 2026-04-10 Pending FORTMLS
  • 2026-03-30 Relisted FORTMLS
  • 2026-02-16 Pending FORTMLS
  • 2026-01-25 Relisted FORTMLS
  • 2026-01-08 Pending FORTMLS
  • 2026-01-08 Price Changed $249,900 FORTMLS
  • 2026-01-08 Price Changed $260,000 FORTMLS
  • 2026-01-08 Relisted FORTMLS
  • 2025-11-02 Pending FORTMLS
  • 2025-10-27 Price Changed $249,900 FORTMLS
  • 2025-10-08 Price Changed $265,000 FORTMLS
  • 2025-08-28 Price Changed $309,900 FORTMLS
  • 2025-08-19 Listed $319,900 FORTMLS
  • 2023-07-14 Sold (MLS) $296,900 FORTMLS
  • 2023-06-05 Pending FORTMLS
  • 2023-06-01 Listed $296,900 FORTMLS
  • 2020-12-18 Sold (Public Records) $209,900 Public Records
  • 2019-12-19 Sold (Public Records) $33,100 Public Records
  • 2009-11-19 Sold (Public Records) $12,000 Public Records
  • 2005-05-27 Sold (Public Records) $37,000 Public Records
  • 2005-05-16 Sold (MLS) $37,000 FORTMLS
  • 2005-04-29 Price Changed $39,000 FORTMLS

Property tax history

+38.0%/yr

Latest (2025): $5,110 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…