17021 N Bay Rd #222 · Sunny Isles Beach, FL 33160

$249,999

1 bd · 1.0 ba · 767 sqft · Condo public records · 156 Days on market

Built 1979 $701/mo HOA · 19% of rent

---

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 +25.7/30.0
• 1% rule +10.0/10.0
• DSCR +8.6/10.0
• ARV discount +7.5/15.0
• Appreciation +5.3/10.0
• Livability +4.3/5.0
• Schools +4.2/10.0
• Rent growth +2.7/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

LOCKBOX, BANK OWNED, PRICED TO SELL VERY FAST, >CALL TOLL FREE # FOR SHOWING INSTRUCTIONS> SUBMIT ATTACHED FAR/BAR AS-IS CONTRACT AND SPECIAL ADDENDUMS WILL BE SENT IF OFFER IS APPROVED, SOLD AS IS WHERE IS WITH ALL FAULTS, NO WARRANTIES EXPRESSED OR IMP LIED, MLS INFORMATION DEEMED ACCURATE BUT BUYERS RESPONSIBILITY TO VERIFY, SELLERS CHOICE OF ESCROW AGENT-CERTIFIED FUNDS, * * ENTER OFFERS ON OUR WEBSITE * * <<SUBMIT ATTACHMENTS FOR DISCLOSURES & FURTHER MLS TERMS<< EMAIL US * ONLY * IF YOU HAVE QUESTIONS.

Key facts

• Jogging track
• Tennis courts
• Bbq area

Tags

• HEATED POOL
• JACUZZI
• TENNIS COURTS
• BASKETBALL COURTS
• JOGGING TRACK
• BBQ AREA

Property features AI

Finance

• Other: Annual tax information available
• Financial info: Lease considered; No pets allowed
• HOA & community: Monthly association fee; Association amenities include basketball court, elevators, fitness center, laundry, barbecue, picnic area, playground, pool, spa/hot tub, and tennis courts; Association fee covers amenities, insurance, and grounds maintenance

Exterior

• Parking: Assigned covered parking; Guest parking; 1 covered space in garage (1 garage space)
• Security: Complex is fenced; Key card entry; Security guard
• Utilities: Electric power
• Home design: Condo in a 10-story building; Entry on level 2
• Construction: Block construction; Resale property
• Exterior features: Fence; Heated pool

Interior

• Kitchen: Dishwasher; Electric range; Garbage disposal
• Bedrooms: Bedroom located on the main level
• Flooring: Laminate flooring; Tile flooring
• Bathrooms: 1 full bathroom; 1 half bathroom
• Heating & cooling: Electric heating; Electric cooling
• Interior features: Blinds on windows; First floor entry; Bedroom on main level
• Laundry & utility: Common area laundry; Electric water heater

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $250k.

Deal economics

• At list price, monthly cash flow is $174 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($4k rent vs $250k).
• Recommended offer: $220k (12.0% below list) — sets the bar for market timing.
• Cap rate 9.2% vs local median 0.8% in Sunny Isles Beach — 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 86/100 on livability (#20 in FL, #434 nationally) — a professional / high-income tenant draw. Strengths: schools A+, amenities A+, health & safety A+; Watch: housing C-, cost of living F.
• Miami-Dade (suburban): math 45% / reading 54% proficiency, ranked #40 of 73 in FL (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents flat; 1870 active listings in the ZIP; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
• At $3,778/mo this rent would consume 68% of the median local household income ($67k/yr) (locally 3106% 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 $3k of equity ($2k loan paydown + $1k appreciation (0.5% local appreciation)).
• Miami-Dade County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 9, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 156 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts; this cycle's ask is 13065% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
• Current owner paid $63k; list at $250k implies a 297% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: flood insurance adds $427/mo.
• Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $219,999 (12.0% below list)

Questions for the listing agent

1. It's been on market 156 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
8. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
9. 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.
10. 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.
11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.51% ✓
• Cap rate: 9.18%
• Cash-on-cash: 10.30%
• DSCR: 1.46
• GRM: 5.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.53% appreciation · 0.94% rent growth · sell at horizon

5-year hold

• IRR: 0.9%
• Equity multiple: 1.04×
• Total profit: $3,104
• Equity at exit: $79,248

10-year hold

• IRR: 4.0%
• Equity multiple: 1.43×
• Total profit: $29,761
• Equity at exit: $100,748

Cash invested: $70,000 (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.

Methodology + full state rankings →

ZIP-level market 33160

• Home prices YoY: 0.2%
• Rents YoY: 0.9%
• Active inventory: 1870
• Price-to-rent: 5.5×

Monthly cashflow live

• Estimated rent: $3,778 medium
• Mortgage (P&I): −$1,311
• Tax from tax record: −$268 /mo · $3,213/yr
• Insurance: −$104
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$701
• Vacancy / Maint / Mgmt: −$793
• Net cashflow: $174

Break-even live

Break-even rent $3,558

Max offer price $249,999

Occupancy floor 90%

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: $62,500
• Closing costs: $7,500
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $701 · $8,412/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 26 events

1. 2026-06-18
   days on market $249,999 Active 156 DOM
2. 2026-06-17
   days on market $249,999 Active 155 DOM
3. 2026-06-16
   days on market $249,999 Active 154 DOM
4. 2026-06-15
   days on market $249,999 Active 153 DOM
5. 2026-06-13
   days on market $249,999 Active 151 DOM
6. 2026-06-09
   days on market $249,999 Active 147 DOM
7. 2026-06-08
   days on market $249,999 Active 146 DOM
8. 2026-06-07
   days on market $249,999 Active 145 DOM
9. 2026-06-04
   days on market $249,999 Active 142 DOM
10. 2026-06-03
    days on market $249,999 Active 141 DOM
11. 2026-06-02
    days on market $249,999 Active 140 DOM
12. 2026-06-01
    days on market $249,999 Active 139 DOM
13. 2026-05-31
    days on market $249,999 Active 138 DOM
14. 2026-03-05
    historical $1,899
15. 2026-01-14
    listed $1,899
16. 2026-01-13
    listed $249,999 Active
17. 2026-01-01
    historical $1,999
18. 2025-09-16
    listed $1,999
19. 2025-08-26
    historical $1,999
20. 2025-07-02
    listed $1,999
21. 2010-09-02
    soldstatus $63,000 546-char remark

    Show marketing remark (546 chars)

    LOCKBOX, BANK OWNED, PRICED TO SELL VERY FAST, &gt;CALL TOLL FREE # FOR SHOWING INSTRUCTIONS&gt; SUBMIT ATTACHED FAR/BAR AS-IS CONTRACT AND SPECIAL ADDENDUMS WILL BE SENT IF OFFER IS APPROVED, SOLD AS IS WHERE IS WITH ALL FAULTS, NO WARRANTIES EXPRESSED OR IMP LIED, MLS INFORMATION DEEMED ACCURATE BUT BUYERS RESPONSIBILITY TO VERIFY, SELLERS CHOICE OF ESCROW AGENT-CERTIFIED FUNDS, * * ENTER OFFERS ON OUR WEBSITE * * &lt;&lt;SUBMIT ATTACHMENTS FOR DISCLOSURES &amp; FURTHER MLS TERMS&lt;&lt; EMAIL US * ONLY * IF YOU HAVE QUESTIONS.

22. 2005-05-10
    soldstatus $190,000
23. 2001-10-12
    soldstatus $88,700
24. 1994-11-08
    soldstatus $43,800
25. 1991-06-21
    soldstatus $45,900
26. 1991-04-01
    soldstatus $45,900

ⓘ 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: $3,213 · $268/mo
• Projected year-2 tax: $3,213 · $268/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 7/10 Severe FEMA zone AE · 92% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥103°F today · 29 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 · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $45,342
• − Mortgage interest: −$14,004
• − Property taxes: −$3,213
• − Insurance: −$6,368
• − Repairs & maintenance: −$3,627
• − Management: −$3,627
• − HOA: −$8,412
• − Depreciation: −$7,273
• Taxable loss: −$1,183
• Est. tax savings @ 24.0%: +$284
• After-tax cash flow: $2,378/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: Miami-Dade
• NCES district ID: 1200390
• Math proficiency: 45% ▼ -16.00%
• Reading proficiency: 54% ▼ -5.00%
• Median HH income: $43,928
• Composite: 41.76/100
• National rank: #3397
• State rank: #40 of 73 in FL

Livability — Sunny Isles Beach

• Score: 86/100
• State rank: #20
• US rank: #434

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Sunny Isles Beach, FL
• County: Miami-Dade County · 2,697,751 people
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 43,718
• Household income: $67,040
• Rent vs Own: 41.0% rent · 59.0% own
• Severe rent burden: 3106.0

Population outlook (Miami-Dade County) Hauer SSP2

• Today (2025): 3,126,439 people
• By 2030: 3,325,765 · +6.4%
• By 2040: 3,697,561 · +18.3%
• By 2050: 4,012,134 · +28.3%
• By 2075: 4,605,612 · +47.3%
• By 2100: 4,866,598 · +55.7%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.59)
• Race & ethnicity: Hispanic / Latino 46% White 44% Two or more races 27% Black 4% Asian 2%
• Hispanic origin (detail): Mexican 1% Puerto Rican 3% Cuban 8% Dominican 1% Salvadoran 4%
• Common ancestry: Scotch-Irish 8% Hispanic 3% Subsaharan African 3%
• Foreign-born: 61% · Canada, Jamaica, Dominican Republic
• Languages at home: 29% English-only · Spanish 45% Russian/Polish/Slavic 12% Other Indo-European 5%

Political lean MEDSL · Miami-Dade

• 2024 margin: R (+11.4) · D 43.9% · R 55.4%
• 2008→2024 swing: -27.6pp toward R · 2008: 16.1pp · 2024: -11.4pp
• All cycles: 2024: R+11.4 2020: D+7.3 2016: D+29.6 2012: D+23.7 2008: D+16.1

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 0.53%
• Current HPI: 284.9293
• Rent YoY: ▲ 0.94%
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• State GDP YoY: ▲ 3.28%
• F500 in state: 36

Industry mix (Fortune 500 HQ in FL)

Industry	F500 HQs	Revenue
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

-95.9% since first listed

13 events — show timeline

• 2026-03-05 Rental Removed $1,899 MARMLS
• 2026-01-14 Listed for Rent $1,899 MARMLS
• 2026-01-13 Listed $249,999 MARMLS
• 2026-01-01 Rental Removed $1,999 MARMLS
• 2025-09-16 Listed for Rent $1,999 MARMLS
• 2025-08-26 Rental Removed $1,999 MARMLS
• 2025-07-02 Listed for Rent $1,999 MARMLS
• 2010-09-02 Sold (MLS) $63,000 MARMLS
• 2005-05-10 Sold (Public Records) $190,000 Public Records
• 2001-10-12 Sold (Public Records) $88,700 Public Records
• 1994-11-08 Sold (Public Records) $43,800 Public Records
• 1991-06-21 Sold (Public Records) $45,900 Public Records
• 1991-04-01 Sold (Public Records) $45,900 Public Records

Property tax history

+6.4%/yr

Latest (2025): $3,213 · -0.6% YoY. Source: county tax records.