CashFlowRE
Sign in Sign up
631 Stanton St
D Composite 43.09
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).

  • Cash flow +18.2/30.0
  • DSCR +5.7/10.0
  • 1% rule +4.6/10.0
  • Livability +3.5/5.0
  • Schools +3.1/10.0
  • ARV discount +2.5/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.5/10.0

$199,900

631 Stanton St · Clewiston, FL 33440
3 bd · 2.0 ba · 1,216 sqft · Manufactured public records · 47 Days on market
Built 2021 7,840 sqft lot Est $180k · 11% over

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

Listing remarks

Welcome to this beautifully maintained 3-bedroom, 2-bath single-wide mobile home situated on 0.18 acres with no lot rent—you own the land! Enjoy the peace of mind that comes with county-only taxes and Florida Power & Light (FPL) service—keeping monthly costs more affordable. This newer home offers a comfortable and functional layout, perfect for everyday living or a great investment opportunity. The property has been well cared for and is move-in ready. Conveniently located just minutes from town, you’ll have easy access to shopping, dining, and local amenities while still enjoying a quiet setting. Whether you’re a first-time buyer, downsizing, or looking fo

Key facts

  • 7,840 sq ft lot
  • Built 2021
  • Listed 47 days

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Association fee includes sewer

Exterior

  • Parking: Detached parking
  • Security: Smoke detectors
  • Utilities: Cable available; Sewer assessment paid; Water assessment paid; Public paved road
  • Home design: Manufactured home; One story; Entry level: 1; Faces east; Resale condition
  • Construction: Aluminum siding; Shingle roof
  • Exterior features: No notable exterior features listed; West exposure

Interior

  • Kitchen: Dishwasher; Electric cooktop; Freezer; Refrigerator
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Built-in features; Bathtub; Living/dining room; Separate shower; Split bedrooms; Double-hung windows; Unfurnished
  • Laundry & utility: Washer hookup inside; Dryer hookup inside

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 manufactured listed at $200k.

Deal economics

  • At list price, monthly cash flow is $178 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $192k (3.7% below list).
  • Recommended offer: $192k (3.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 5.0% in Clewiston — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 70/100 on livability (#436 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: schools D, employment D, amenities 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: 405 active listings in the ZIP; 557 units permitted in Hendry County in 2024 (45 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Hendry County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: 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 $192,444 (3.7% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 4% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.96%
Cap rate
7.36%
Cash-on-cash
3.82%
DSCR
1.17
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$179,968
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
602 Bowden Rd 0.62mi 3/2.0 1,188 (-2%) 12mo $180,000 $152 57
715 Seminole Ave 0.43mi 3/2.0 1,080 (-11%) 20mo $160,000 $148 44
611 Sabal Ave 0.59mi 2/2.0 (-1) 1,344 (+10%) 8mo $165,000 $123 43

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.3%
Equity multiple
0.62×
Total profit
$-21,027
Equity at exit
$29,806
10-year hold
IRR
-1.0%
Equity multiple
0.93×
Total profit
$-3,663
Equity at exit
$17,284

Cash invested: $55,972 (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 33440

Home prices YoY
-2.1%
Active inventory
405
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,924 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$210 /mo · $2,524/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$404
Net cashflow
$178

Break-even live

Break-even rent $1,699
Max offer price $199,900
Occupancy floor 86%

Sensitivity live

Price -10% $292 -5% $235 +0% $178 +5% $122 +10% $65
Rent -10% $26 -5% $102 +0% $178 +5% $254 +10% $330
Rate -1.0pp $279 -0.5pp $229 base $178 +0.5pp $127 +1.0pp $74

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
$49,975
Closing costs
$5,997
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.

Listing history 19 events

  1. 2026-06-22
    days on market $199,900 Active 47 DOM
  2. 2026-06-18
    days on market $199,900 Active 44 DOM
  3. 2026-06-17
    days on market $199,900 Active 43 DOM
  4. 2026-06-16
    days on market $199,900 Active 42 DOM
  5. 2026-06-15
    days on market $199,900 Active 41 DOM
  6. 2026-06-13
    days on market $199,900 Active 39 DOM
  7. 2026-06-13
    days on market $199,900 Active 38 DOM
  8. 2026-06-10
    days on market $199,900 Active 36 DOM
  9. 2026-06-09
    days on market $199,900 Active 35 DOM
  10. 2026-06-08
    days on market $199,900 Active 34 DOM
  11. 2026-06-07
    days on market $199,900 Active 33 DOM
  12. 2026-06-03
    days on market $199,900 Active 29 DOM
  13. 2026-06-02
    days on market $199,900 Active 28 DOM
  14. 2026-06-01
    days on market $199,900 Active 27 DOM
  15. 2026-05-31
    days on market $199,900 Active 26 DOM
  16. 2026-05-18
    price $199,900
  17. 2026-05-05
    listed $210,000 Active
  18. 1996-01-01
    soldstatus $324,500
  19. 1984-12-01
    soldstatus $750,000

ⓘ 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
$2,524 · $210/mo
Projected year-2 tax
$2,524 · $210/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 3/10 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 1 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
$23,093
− Mortgage interest
−$11,198
− Property taxes
−$2,524
− Insurance
−$1,000
− Repairs & maintenance
−$1,847
− Management
−$1,847
− Depreciation
−$5,815
Taxable loss
−$1,138
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$273
After-tax cash flow
$2,414/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 — Clewiston

Score
70/100
State rank
#436
US rank
#7801

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
21,119

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Hispanic / Latino 55% Two or more races 26% White 23% Black 18% Native American 3% Asian 2%
Hispanic origin (detail)
Mexican 18% Puerto Rican 5% Cuban 18%
Common ancestry
Lithuanian 2% Italian 1% Serbian 1%
Foreign-born
30% · Canada, Jamaica, China
Languages at home
48% English-only · Spanish 48% Other Indo-European 1% French/Haitian/Cajun 1%

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
▼ -9.08%
Current HPI
414.9243
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-73.3% since first listed
4 events — show timeline
  • 2026-05-18 Price Changed $199,900 FORTMLS
  • 2026-05-05 Listed $210,000 FORTMLS
  • 1996-01-01 Sold (Public Records) $324,500 Public Records
  • 1984-12-01 Sold (Public Records) $750,000 Public Records

Property tax history

+15.8%/yr

Latest (2025): $2,524 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…