CashFlowRE
Sign in Sign up
4530 Springview Cir
D- Composite 38.91
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 +12.0/30.0
  • Appreciation +10.0/10.0
  • DSCR +3.5/10.0
  • Schools +3.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • ARV discount +0.0/15.0

$345,000

4530 Springview Cir · Port LaBelle, FL 33935
4 bd · 3.0 ba · 2,338 sqft · SingleFamily public records · 35 Days on market
Built 2000 0.52 ac lot Est $267k · 29% over $21/mo HOA · 1% of rent ↓ 10% since listing

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

Listing remarks MLS

Beautiful 4BR /3BA house in Laural Oaks Subdivision of Port LaBelle. Concrete block stucco with metal roof. Two car garage , enclosed screen porch with a personal office. New luxury vinyl flooring throughout the bedrooms and dining room, new appliances, and new paint. .52 acre lot that borders a greenbelt. Schedule your showing today!

Key facts

  • Metal roof
  • Secondary driveway
  • Mature landscaping

Tags

METAL ROOFMATURE LANDSCAPINGLARGE CIRCULAR DRIVEWAYSECONDARY DRIVEWAYVAULTED CEILINGSSPLIT-BEDROOM FLOOR PLAN

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Annual association fee of $250; Association offers storage; Non-gated community

Exterior

  • Parking: Attached 2-car garage with garage door opener
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Single-story home; Entry at grade (level 1); Resale property
  • Construction: Block, concrete and stucco construction; Metal roof
  • Exterior features: Automatic sprinklers; Sprinkler/irrigation; Well irrigation source; Oversized lot; Lot faces southeast; Northwest exposure

Interior

  • Kitchen: Electric cooktop; Refrigerator; Freezer
  • Flooring: Tile flooring
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fans
  • Interior features: Breakfast bar; Bathtub; Separate/formal dining room; Separate shower; Vaulted ceilings; Split bedroom layout; Den
  • Laundry & utility: Washer and dryer (inside laundry)

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/3.0-bath single-family listed at $345k.

Deal economics

  • At list price, monthly cash flow is $-83 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $330k (4.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $248k (28.2% below list).
  • Recommended offer: $248k (28.2% 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: 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.
  • Zoned schools: Country Oaks Elementary School (math 48% / reading 45%, grade D-, #1,223 of 2,144 statewide, top 57%, 893 students, 75% FRL); Labelle Middle School (math 37% / reading 38%, grade F, #395 of 571 statewide, top 70%, 817 students, 72% FRL); Labelle High School (math 42% / reading 41%, grade F, #284 of 667 statewide, top 43%, 1,451 students, 62% FRL).
  • Market conditions: 950 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 557 units permitted in Hendry County in 2024 (45 in 5+ unit buildings).
  • At $2,478/mo this rent would consume 52% 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 $37k of equity ($2k loan paydown + $34k 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 ~$59k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($335k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $247,758 (28.2% 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 35 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.72%
Cap rate
6.00%
Cash-on-cash
-1.04%
DSCR
0.95
GRM
11.6

CMA / ARV

ARV (on-the-fly)
$266,532
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4529 Springview Cir 0.09mi 3/2.0 (-1) 2,064 (-12%) 1mo $235,000 $114 66
4508 Springview Cir 0.17mi 4/2.0 1,989 (-15%) 20mo $225,000 $113 47

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
23.5%
Equity multiple
2.89×
Total profit
$182,410
Equity at exit
$310,803
10-year hold
IRR
20.9%
Equity multiple
6.60×
Total profit
$541,000
Equity at exit
$670,259

Cash invested: $96,600 (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
950
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$2,478 medium interval (Pro) →
Mortgage (P&I)
$1,809
Tax from tax record
$67 /mo · $801/yr
Insurance
$144
HOA
$21
Vacancy / Maint / Mgmt
$520
Net cashflow
$-83

Break-even live

Break-even rent $2,583
Max offer price $330,266
Occupancy floor 98%

Sensitivity live

Price -10% $112 -5% $14 +0% $-83 +5% $-181 +10% $-279
Rent -10% $-279 -5% $-181 +0% $-83 +5% $14 +10% $112
Rate -1.0pp $90 -0.5pp $4 base $-83 +0.5pp $-173 +1.0pp $-264

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
$86,250
Closing costs
$10,350
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8049 Memory Cir Labelle, FL 4.0 2.0 1686 $2,000 $1.19 5d 1 1.22mi
1535 Argosy Rd Labelle, FL 4.0 2.0 1836 $1,675 $0.91 5d 1 1.35mi

HOA detail

Monthly dues
$21 · $252/yr

Listing history 14 events

  1. 2026-06-13
    pricestatusdays on market $345,000 Pending 35 DOM
  2. 2026-06-10
    days on market $360,000 Active 33 DOM
  3. 2026-06-09
    days on market $360,000 Active 32 DOM
  4. 2026-06-08
    days on market $360,000 Active 31 DOM
  5. 2026-06-07
    days on market $360,000 Active 30 DOM
  6. 2026-06-03
    days on market $360,000 Active 26 DOM
  7. 2026-06-02
    days on market $360,000 Active 25 DOM
  8. 2026-06-01
    days on market $360,000 Active 24 DOM
  9. 2026-05-31
    days on market $360,000 Active 23 DOM
  10. 2026-05-08
    listed $360,000 Active
  11. 2022-03-01
    soldstatus $360,000 Closed 336-char remark
    Show marketing remark (336 chars)

    Beautiful 4BR /3BA house in Laural Oaks Subdivision of Port LaBelle. Concrete block stucco with metal roof. Two car garage , enclosed screen porch with a personal office. New luxury vinyl flooring throughout the bedrooms and dining room, new appliances, and new paint. .52 acre lot that borders a greenbelt. Schedule your showing today!

  12. 2022-01-24
    status Pending 336-char remark
    Show marketing remark (336 chars)

    Beautiful 4BR /3BA house in Laural Oaks Subdivision of Port LaBelle. Concrete block stucco with metal roof. Two car garage , enclosed screen porch with a personal office. New luxury vinyl flooring throughout the bedrooms and dining room, new appliances, and new paint. .52 acre lot that borders a greenbelt. Schedule your showing today!

  13. 2022-01-10
    price $385,000 336-char remark
    Show marketing remark (336 chars)

    Beautiful 4BR /3BA house in Laural Oaks Subdivision of Port LaBelle. Concrete block stucco with metal roof. Two car garage , enclosed screen porch with a personal office. New luxury vinyl flooring throughout the bedrooms and dining room, new appliances, and new paint. .52 acre lot that borders a greenbelt. Schedule your showing today!

  14. 2021-12-06
    listed $399,000 Active 336-char remark
    Show marketing remark (336 chars)

    Beautiful 4BR /3BA house in Laural Oaks Subdivision of Port LaBelle. Concrete block stucco with metal roof. Two car garage , enclosed screen porch with a personal office. New luxury vinyl flooring throughout the bedrooms and dining room, new appliances, and new paint. .52 acre lot that borders a greenbelt. Schedule your showing today!

ⓘ 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
$801 · $67/mo
Projected year-2 tax
$2,864 · $239/mo
Expected delta
+$2,063/yr (+$172/mo · 257.6%)

ⓘ 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 · 26 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
$29,731
− Mortgage interest
−$19,325
− Property taxes
−$801
− Insurance
−$1,725
− Repairs & maintenance
−$2,378
− Management
−$2,378
− HOA
−$252
− Depreciation
−$10,036
Taxable loss
−$7,165
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,720
After-tax cash flow
$719/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

-9.8% since first listed
5 events — show timeline
  • 2026-05-08 Listed $360,000 FORTMLS
  • 2022-03-01 Sold (MLS) $360,000 FORTMLS
  • 2022-01-24 Pending FORTMLS
  • 2022-01-10 Price Changed $385,000 FORTMLS
  • 2021-12-06 Listed $399,000 FORTMLS

Property tax history

+17.5%/yr

Latest (2025): $801 · +17.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…