CashFlowRE
Sign in Sign up
9019 E Crow Cir
D Composite 40.48
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 +7.7/30.0
  • ARV discount +7.5/15.0
  • Schools +3.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +1.8/10.0

$289,900

9019 E Crow Cir · Port LaBelle, FL 33935
3 bd · 2.0 ba · — sqft · Land · 17 Days on market
Built 2025 ↓ 47% since listing

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

Listing remarks MLS

Check out this cleared oversized quarter acre in Port Labelle! Surrounded by new construction everywhere. Come get your taste of paradise in this quickly growing area. Buy now and build your dream home on this huge quarter acre parcel, or hold for future investment. Taxes are LOW and there are no time restrictions on building, build when YOU'RE ready!

Key facts

  • Covered front porch
  • Cathedral ceilings
  • Tile flooring

Tags

TILE FLOORINGIMPACT RESISTANT WINDOWSCATHEDRAL CEILINGSCOVERED FRONT PORCHCOVERED BACK PORCHGRANITE COUNTERTOPS

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Association amenities include guest suites; Non-gated community

Exterior

  • Parking: Two parking spaces
  • Security: Smoke detector(s)
  • Utilities: Public water; Septic tank; High speed internet available; Cable not available
  • Home design: Single-story; Under construction; Faces west; Lot exposure to the east; Single-family zoning; Rectangular lot (approx. 0.27 acres, 80 x 125 x 80 x 125)
  • Construction: Block, concrete and stucco construction; Shingle roof
  • Exterior features: Security/high-impact doors; Open patio and porch; Patio; Porch; Room for pool; Smoke detectors

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: Guest quarters
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Impact glass windows; Built-in features; Cathedral ceilings; Dual sinks; Family/Dining room; Living/Dining room; Pantry; Split bedrooms; Shower only with separate shower; Cable TV available; High speed internet available; Unfurnished
  • Laundry & utility: Laundry 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 land listed at $290k.

Deal economics

  • At list price, monthly cash flow is $-336 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $241k (16.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (27.2% below list).
  • Recommended offer: $211k (27.2% 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 17d on market — plan ~3-4 weeks tenant-placement turnaround); 557 units permitted in Hendry County in 2024 (45 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $31k of equity ($2k loan paydown + $29k 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 ~$50k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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 $18k; list at $290k implies a 1511% 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; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,110 (27.2% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.73%
Cap rate
4.90%
Cash-on-cash
-4.96%
DSCR
0.78
GRM
11.4

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
20.8%
Equity multiple
2.68×
Total profit
$136,540
Equity at exit
$261,165
10-year hold
IRR
18.9%
Equity multiple
6.16×
Total profit
$418,964
Equity at exit
$563,212

Cash invested: $81,172 (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 33935

Home prices YoY
16.3%
Active inventory
942
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$2,111 high interval (Pro) →
Mortgage (P&I)
$1,520
Tax est. 1.5%
$362 /mo · $4,348/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$443
Net cashflow
$-336

Break-even live

Break-even rent $2,536
Max offer price $241,329
Occupancy floor

Sensitivity live

Price -10% $-135 -5% $-235 +0% $-336 +5% $-436 +10% $-536
Rent -10% $-502 -5% $-419 +0% $-336 +5% $-252 +10% $-169
Rate -1.0pp $-190 -0.5pp $-262 base $-336 +0.5pp $-411 +1.0pp $-487

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
$72,475
Closing costs
$8,697
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
9035 W Crow Cir Labelle, FL 4.0 2.0 1530 $1,950 $1.27 3d 1 0.10mi
9007 Meadow Cir Labelle, FL 4.0 2.0 1500 $1,695 $1.13 3d 1 0.11mi
9012 S Indio Ct Labelle, FL 3.0 2.0 1400 $2,100 $1.50 19d 1 0.29mi
9018 W Justice Cir Labelle, FL 4.0 2.0 1499 $1,950 $1.30 12d 1 0.30mi
9001 Penny Cir Labelle, FL 3.0 2.0 1472 $2,300 $1.56 24d 1 0.55mi
9001 Penny Cir Labelle, FL 3.0 2.0 1472 $2,300 $1.56 16d 1 0.55mi
9011 Penny Cir Labelle, FL 3.0 2.0 1731 $2,400 $1.39 24d 1 0.57mi
9020 W Mac Ct Unit Na LaBelle, FL 3.0 2.0 $2,200 15d 1 0.60mi
8033 Melody Cir Labelle, FL 3.0 2.0 1215 $1,999 $1.65 16d 1 0.61mi
9013 Ike Ct Labelle, FL 3.0 2.0 1367 $2,100 $1.54 3d 1 0.65mi
7061 Tide Cir Labelle, FL 4.0 2.0 1500 $1,695 $1.13 24d 1 0.74mi
8030 Olive Cir Labelle, FL 4.0 2.0 1499 $2,300 $1.53 3d 1 0.75mi
8049 Memory Cir Labelle, FL 4.0 2.0 1686 $2,000 $1.19 3d 1 0.77mi
8004 Spice Ct Labelle, FL 3.0 2.0 1292 $2,000 $1.55 20d 1 0.94mi
7016 Palpano Cir Labelle, FL 3.0 2.5 1507 $2,100 $1.39 16d 1 1.03mi
8002 Vega Ct Labelle, FL 3.0 2.0 1389 $1,900 $1.37 24d 1 1.10mi
6210 Forest Ct Labelle, FL 3.0 2.5 1503 $2,200 $1.46 24d 1 1.12mi
7038 Lotus Cir Labelle, FL 4.0 3.0 1680 $2,200 $1.31 16d 1 1.17mi
801 SW Raintree Blvd Labelle, FL 3.0 2.0 1285 $1,700 $1.32 24d 1 1.29mi

Listing history 25 events

  1. 2026-06-18
    days on market $289,900 Active 17 DOM
  2. 2026-06-17
    days on market $289,900 Active 16 DOM
  3. 2026-06-16
    days on market $289,900 Active 15 DOM
  4. 2026-06-15
    days on market $289,900 Active 14 DOM
  5. 2026-06-13
    days on market $289,900 Active 12 DOM
  6. 2026-06-13
    days on market $289,900 Active 11 DOM
  7. 2026-06-10
    days on market $289,900 Active 9 DOM
  8. 2026-06-09
    days on market $289,900 Active 8 DOM
  9. 2026-06-08
    days on market $289,900 Active 7 DOM
  10. 2026-06-07
    days on market $289,900 Active 6 DOM
  11. 2026-06-03
    days on market $289,900 Active 2 DOM
  12. 2026-06-02
    days on marketlisting id $289,900 Active 1 DOM
  13. 2026-06-01
    days on market $289,900 Active 294 DOM
  14. 2026-05-31
    days on market $289,900 Active 293 DOM
  15. 2026-03-30
    price $289,900
  16. 2026-02-12
    historical
  17. 2025-10-09
    price $299,900
  18. 2025-10-07
    price $299,900
  19. 2025-08-12
    listed $304,900 Active
  20. 2025-08-11
    listed $304,900 Active
  21. 2023-04-28
    soldstatus $18,000 Closed 353-char remark
    Show marketing remark (353 chars)

    Check out this cleared oversized quarter acre in Port Labelle! Surrounded by new construction everywhere. Come get your taste of paradise in this quickly growing area. Buy now and build your dream home on this huge quarter acre parcel, or hold for future investment. Taxes are LOW and there are no time restrictions on building, build when YOU'RE ready!

  22. 2023-03-28
    status Pending 353-char remark
    Show marketing remark (353 chars)

    Check out this cleared oversized quarter acre in Port Labelle! Surrounded by new construction everywhere. Come get your taste of paradise in this quickly growing area. Buy now and build your dream home on this huge quarter acre parcel, or hold for future investment. Taxes are LOW and there are no time restrictions on building, build when YOU'RE ready!

  23. 2023-03-20
    listed $18,900 Active 353-char remark
    Show marketing remark (353 chars)

    Check out this cleared oversized quarter acre in Port Labelle! Surrounded by new construction everywhere. Come get your taste of paradise in this quickly growing area. Buy now and build your dream home on this huge quarter acre parcel, or hold for future investment. Taxes are LOW and there are no time restrictions on building, build when YOU'RE ready!

  24. 2004-05-03
    soldstatus $13,500
  25. 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 X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 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 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
$25,333
− Mortgage interest
−$16,239
− Property taxes
−$4,348
− Insurance
−$1,450
− Repairs & maintenance
−$2,027
− Management
−$2,027
− Depreciation
−$8,433
Taxable loss
−$9,190
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,206
After-tax cash flow
$-1,822/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

-47.3% since first listed
11 events — show timeline
  • 2026-03-30 Price Changed $289,900 FORTMLS
  • 2026-02-12 Listing Removed MARMLS
  • 2025-10-09 Price Changed $299,900 MARMLS
  • 2025-10-07 Price Changed $299,900 FORTMLS
  • 2025-08-12 Listed $304,900 MARMLS
  • 2025-08-11 Listed $304,900 FORTMLS
  • 2023-04-28 Sold (MLS) $18,000 FORTMLS
  • 2023-03-28 Pending FORTMLS
  • 2023-03-20 Listed $18,900 FORTMLS
  • 2004-05-03 Sold (Public Records) $13,500 Public Records
  • 2003-05-30 Sold (Public Records) $550,000 Public Records

Property tax history

+7.2%/yr

Latest (2025): $499 · +9.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…