CashFlowRE
Sign in Sign up
563 Camino Real Blvd
B+ Composite 76.62
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.5/10.0

$139,900

563 Camino Real Blvd · Montura, FL 33440
3 bd · 2.0 ba · 1,452 sqft · Manufactured public records · 2 Days on market
Built 2009 1.09 ac lot Est $273k · 49% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Have you ever wanted the opportunity to live a "country-lifestyle" but wanted to be still relatively close to major cities? Look no further, as this home in Montura Ranches is yours to own! With just over an hour and a half drive from Fort Myers, West Palm Beach, Fort Lauderdale and Miami, this nicely-maintained property is perfect for a weekend getaway, winter residence or year-long enjoyment. Sitting on a lovely 1.25-acre land with beautiful oaks and pines, pride of ownership is evident throughout this property. This beauty is being used as a weekend retreat by the current owner so most of its furniture is still in excellent condition. Almost everything will go with the sale except for a few personal items. So what are you waiting for? Don't miss out on this opportunity to own paradise. Call now for your private showing!

Key facts

  • Oak trees
  • Paved road
  • Non-leased land

Tags

DOUBLE-WIDE MOBILE HOMENON-LEASED LANDPAVED ROADFENCED YARDOUTDOOR SPACEOAK TREES

Property features AI

Finance

  • Other: Property is on approximately 1.09 acres
  • Financial info: No rental/lease restrictions indicated
  • HOA & community: No HOA/association

Exterior

  • Parking: No parking details listed
  • Security: No security details listed
  • Utilities: Electricity connected; Septic tank; No water source listed
  • Home design: Manufactured double-wide home; Single-story; Faces east; Homesteaded
  • Construction: Vinyl siding; Shingle roof; Crawlspace foundation; Built as manufactured home (double wide)
  • Exterior features: Deck; Front porch; Storage shed(s); Chain link fencing; Mature landscaping; Paved lot, concrete road

Interior

  • Kitchen: No appliances listed
  • Bedrooms: 3 bedrooms
  • Flooring: Other flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: No laundry area listed

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 $140k.

Deal economics

  • At list price, monthly cash flow is $752 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 12.7% vs local median 4.3% in Montura — 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 61/100 on livability (#777 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: health & safety D, schools F, 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: 404 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $967 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 10y 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 $75k; list at $140k implies a 87% 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; major wildfire risk; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $139,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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
1.57%
Cap rate
12.75%
Cash-on-cash
23.05%
DSCR
2.03
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$272,976
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
270 N Trebol St 0.10mi 3/2.0 1,512 (+4%) 23mo $235,000 $155 70
410 N Verda St 0.48mi 3/2.0 1,296 (-11%) 1mo $249,998 $193 59
115 W Marimba Cir 0.71mi 4/2.0 (+1) 1,512 (+4%) 6mo $285,000 $188 50

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
16.0%
Equity multiple
1.65×
Total profit
$25,298
Equity at exit
$20,860
10-year hold
IRR
24.7%
Equity multiple
3.14×
Total profit
$83,919
Equity at exit
$12,096

Cash invested: $39,172 (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
404
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$2,200 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$194 /mo · $2,323/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$462
Net cashflow
$752

Break-even live

Break-even rent $1,248
Max offer price $139,900
Occupancy floor 61%

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
$34,975
Closing costs
$4,197
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
820 N Trebol St Clewiston, FL 3.0 2.0 1344 $2,200 $1.64 23d 1 1.29mi

Listing history 19 events

  1. 2026-05-20
    status Pending
  2. 2026-05-17
    listed $139,900 Active
  3. 2019-08-12
    historical
  4. 2019-03-05
    price $129,000
  5. 2019-02-08
    listed $138,000 Active
  6. 2017-05-19
    soldstatus $75,000
  7. 2017-05-17
    soldstatus $75,000 Sold 844-char remark
    Show marketing remark (844 chars)

    Have you ever wanted the opportunity to live a "country-lifestyle" but wanted to be still relatively close to major cities? Look no further, as this home in Montura Ranches is yours to own! With just over an hour and a half drive from Fort Myers, West Palm Beach, Fort Lauderdale and Miami, this nicely-maintained property is perfect for a weekend getaway, winter residence or year-long enjoyment. Sitting on a lovely 1.25-acre land with beautiful oaks and pines, pride of ownership is evident throughout this property. This beauty is being used as a weekend retreat by the current owner so most of its furniture is still in excellent condition. Almost everything will go with the sale except for a few personal items. So what are you waiting for? Don't miss out on this opportunity to own paradise. Call now for your private showing!

  8. 2017-02-12
    status Pending With Contingencies 844-char remark
    Show marketing remark (844 chars)

    Have you ever wanted the opportunity to live a "country-lifestyle" but wanted to be still relatively close to major cities? Look no further, as this home in Montura Ranches is yours to own! With just over an hour and a half drive from Fort Myers, West Palm Beach, Fort Lauderdale and Miami, this nicely-maintained property is perfect for a weekend getaway, winter residence or year-long enjoyment. Sitting on a lovely 1.25-acre land with beautiful oaks and pines, pride of ownership is evident throughout this property. This beauty is being used as a weekend retreat by the current owner so most of its furniture is still in excellent condition. Almost everything will go with the sale except for a few personal items. So what are you waiting for? Don't miss out on this opportunity to own paradise. Call now for your private showing!

  9. 2017-02-04
    listed $88,000 Active 844-char remark
    Show marketing remark (844 chars)

    Have you ever wanted the opportunity to live a "country-lifestyle" but wanted to be still relatively close to major cities? Look no further, as this home in Montura Ranches is yours to own! With just over an hour and a half drive from Fort Myers, West Palm Beach, Fort Lauderdale and Miami, this nicely-maintained property is perfect for a weekend getaway, winter residence or year-long enjoyment. Sitting on a lovely 1.25-acre land with beautiful oaks and pines, pride of ownership is evident throughout this property. This beauty is being used as a weekend retreat by the current owner so most of its furniture is still in excellent condition. Almost everything will go with the sale except for a few personal items. So what are you waiting for? Don't miss out on this opportunity to own paradise. Call now for your private showing!

  10. 2017-01-31
    historical
  11. 2016-12-07
    listed $88,000 Active
  12. 2016-12-06
    status Active
  13. 2016-12-06
    historical
  14. 2016-10-19
    status Pending
  15. 2016-09-10
    listed $89,000 Active
  16. 2016-09-01
    historical
  17. 2016-07-12
    status Active
  18. 2016-07-03
    status Pending
  19. 2016-06-05
    listed $89,000 Active

ⓘ 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
$2,323 · $194/mo
Projected year-2 tax
$2,323 · $194/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 7/10 Severe
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 26 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
$26,400
− Mortgage interest
−$7,837
− Property taxes
−$2,323
− Insurance
−$700
− Repairs & maintenance
−$2,112
− Management
−$2,112
− Depreciation
−$4,070
Taxable income
$7,247
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,739
After-tax cash flow
$7,290/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 — Montura

Score
61/100
State rank
#777
US rank
#17589

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Montura, FL
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

+57.2% since first listed
19 events — show timeline
  • 2026-05-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-17 Listed $139,900 Stellar MLS as Distributed by MLS Grid
  • 2019-08-12 Listing Removed FORTMLS
  • 2019-03-05 Price Changed $129,000 FORTMLS
  • 2019-02-08 Listed $138,000 FORTMLS
  • 2017-05-19 Sold (Public Records) $75,000 Public Records
  • 2017-05-17 Sold (MLS) $75,000 FORTMLS
  • 2017-02-12 Pending FORTMLS
  • 2017-02-04 Listed $88,000 FORTMLS
  • 2017-01-31 Listing Removed FORTMLS
  • 2016-12-07 Listed $88,000 FORTMLS
  • 2016-12-06 Relisted FORTMLS
  • 2016-12-06 Listing Removed FORTMLS
  • 2016-10-19 Pending FORTMLS
  • 2016-09-10 Listed $89,000 FORTMLS
  • 2016-09-01 Listing Removed FORTMLS
  • 2016-07-12 Relisted FORTMLS
  • 2016-07-03 Pending FORTMLS
  • 2016-06-05 Listed $89,000 FORTMLS

Property tax history

+4.5%/yr

Latest (2025): $2,323 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…