Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Photo
Photo
Photo
Photo
See all photos

$575,000

For Sale - Active
5370 Pioneer 21st St, Clewiston, FL 33440
3 Beds
2 Baths
1,008 Square Feet
0.00 Acres Lot
Built in 2010
For Sale - Active
Units n/a
Checked: 7 hours ago
Updated: May 30, 2025 at 07:24AM

Investment Summary


Monthly Cash Flow
-$1,450
Cap Rate
3.1%
Cash-on-Cash Return
-13.2%
Debt Coverage Ratio
0.51
Internal Rate of Return (5 years)
-8.7%

Property Description


0.00 Acres Lot
Built in 2010
For Sale - Active
Units n/a

Welcome to your perfect rural escape! This beautifully maintained 3-bedroom, 2-bathroom log cabin sits on 5 scenic acres and blends rustic charm with fantastic modern upgrades. With a brand-new metal roof and a massive 24x48 pole barn, the property is move-in ready and equipped for both comfort and function. Inside, you’ll find a warm, open layout featuring wood accents and a cozy cabin feel—ideal for everyday living or weekend getaways. A wrap-around screened porch offers sweeping views of the peaceful countryside and is the perfect place to unwind. Step outside and enjoy the many outdoor highlights, including a tranquil pond that adds natural beauty and a calming atmosphere to the property. Cool off in the new above-ground saltwater splash pool, or unwind in the included above-ground hot tub. The tiki bar area is ideal for relaxing or entertaining guests in a laid-back setting. Animal lovers will appreciate the fully fenced 2.5-acre area and stable, ready for horses, goats, cattle, or other livestock. Whether you’re starting a hobby farm or just need room to roam, this property has the space you need. And for water lovers, the nearest boat ramp is only 9 miles away, offering easy access to water adventures whenever the mood strikes. More than just a home, this is a lifestyle property with space, freedom, and charm. Don’t miss your chance to own this unique and versatile country retreat.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Wood Siding
  • Roof Type: Gable or Hip
  • Roof Material: Metal
  • Pool: Yes

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 1314333A000179.0000
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch, One Story
  • Year Built: 2010

Tax Information

  • Annual Tax: $4,417

Utilities

  • Water & Sewer: Well
  • Heating: Central, Electric
  • Cooling: Central Air, Electric

Location

  • County: Hendry

Listing Details


Listed by:
Adrian Aviles Rodriguez
Hustle Bees Realty LLC
(786) 468-5044

Source:
Florida Gulf Coast Multiple Listing Service
MLS#: 225050529
Florida Gulf Coast Multiple Listing Service

Investment Summary


Monthly Cash Flow
-$1,450
Cap Rate
3.1%
Cash-on-Cash Return
-13.2%
Debt Coverage Ratio
0.51
Internal Rate of Return (5 years)
-8.7%

Purchase Details

Find an Agent

Purchase price:
$575,000
Amount financed:
-$460,000
Down payment:
$115,000
Closing costs:
$17,250
Rehab costs:
$0
Initial cash invested:
$132,250
Square feet:
1,008
Cost per square foot:
$570
Monthly rent per square foot:
$2.68

Financing Details

Find a Lender

Loan amount:
$460,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,945
Property tax:
$368
Insurance:
$189
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,502

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,700 $32,400
Vacancy loss: (6%)
6% -$162 -$1,944
Operating income:
$2,538 $30,456

Operating Expenses


% Rent Monthly Yearly
Property taxes: (14%)
14%-$368-$4,418
Insurance: (7%)
7%-$189-$2,268
Property management: (8%)
8%-$216-$2,592
Repairs & maintenance: (5%)
5%-$135-$1,620
Capital expenditures: (5%)
5%-$135-$1,620
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (39%)
39%-$1,043-$12,518

Cash Flow


Monthly Yearly
Net operating income:
$1,495 $17,940
Mortgage payments:
-$2,945 -$35,340
Cash flow:
$1,450 $17,400