290 174th St Unit M10 · Sunny Isles Beach, FL 33160

$399,000

2 bd · 2.0 ba · 1,396 sqft · Condo public records · 175 Days on market

Built 1980 $791/mo HOA · 18% of rent

---

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 +11.7/30.0
• ARV discount +7.5/15.0
• 1% rule +5.9/10.0
• Appreciation +5.3/10.0
• Schools +5.0/10.0
• Livability +4.3/5.0
• DSCR +3.4/10.0
• Rent growth +2.7/5.0
• Condition / age +2.5/5.0

Listing remarks

Exquisite, fully remodeled 2-bedroom apartment featuring a versatile den, ideal for a 3rd bedroom or home office. This sophisticated residence boasts granite countertops, sleek porcelain floors, and an oversized balcony for elevated living. Practical amenities include an in-unit washer and dryer, ensuring convenience and modern comfort. Additionally, the building presents a newly renovated pool deck accompanied by tennis courts, an exercise room, sauna, steam room, and a game room featuring ping pong and billiard facilities. Elevate your lifestyle with these premier amenities, enhancing both leisure and wellness aspects of residency.

Key facts

• Remodeled apartment
• Versatile den
• Porcelain floors

Tags

• REMODELED APARTMENT
• VERSATILE DEN
• GRANITE COUNTERTOPS
• PORCELAIN FLOORS
• OVERSIZED BALCONY
• IN-UNIT WASHER AND DRYER

Property features AI

Finance

• Financial info: Pets not allowed
• HOA & community: Monthly association fee of $791; Association covers amenities, common areas, cable TV, and structure maintenance; Community amenities include billiard room, fitness center, and elevators

Exterior

• Parking: 1 covered parking space (garage)
• Security: Complex fenced; Doorman
• Utilities: Waterfront utilities available
• Home design: Condominium/apartment in a 24-story building; Entry on level 1; Attached property; Has view
• Construction: Block construction; Resale property
• Exterior features: Balcony; Open balcony/patio; Bayfront waterfront

Interior

• Kitchen: Dishwasher; Microwave
• Bedrooms: Bedroom on main level
• Flooring: Ceramic tile
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating; Central air conditioning
• Interior features: Elevator; Bedroom on main level

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $399k.

Deal economics

• At list price, monthly cash flow is $-545 ($-7k/yr) — negative.
• To cash-flow at today's rent, offer at most $303k (24.1% below list).
• Meets the 1% rule at list price ($4k rent vs $399k).
• Recommended offer: $303k (24.1% below list) — sets the bar for cash-flow.
• Cap rate 5.9% 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.
• Market conditions: Rents flat; 1870 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
• At $4,350/mo this rent would consume 78% 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 $5k of equity ($3k loan paydown + $2k 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 7, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 175 days — a 12% lower offer ($351k) is reasonable based on typical stale-listing flexibility.
• 5 sale attempts since 9y 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 $204k; list at $399k implies a 96% 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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $302,690 (24.1% 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 175 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
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. 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?
10. 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.
11. 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.
12. 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: 1.09% ✓
• Cap rate: 5.94%
• Cash-on-cash: -1.27%
• DSCR: 0.94
• GRM: 7.6

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: -8.3%
• Equity multiple: 0.60×
• Total profit: $-44,427
• Equity at exit: $126,480

10-year hold

• IRR: -4.2%
• Equity multiple: 0.54×
• Total profit: $-50,973
• Equity at exit: $160,795

Cash invested: $111,720 (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: 7.6×

Monthly cashflow live

• Estimated rent: $4,350 medium
• Mortgage (P&I): −$2,092
• Tax from tax record: −$505 /mo · $6,065/yr
• Insurance: −$166
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$791
• Vacancy / Maint / Mgmt: −$913
• Net cashflow: $-545

Break-even live

Break-even rent $5,040

Max offer price $302,690

Occupancy floor —

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: $99,750
• Closing costs: $11,970
• Reserves months: —
• Total cash needed: —

Rent comps 4 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
15701 Collins Ave Sunny Isles Beach, FL	2.0–4.0	2.5–5.5	2387	$19,800	$8.29	19d	8	1.10mi
15701 Collins Ave Sunny Isles Beach, FL	2.0–4.0	2.5–5.5	2387	$19,000	$7.96	5d	8	1.10mi
15701 Collins Ave Sunny Isles Beach, FL	2.0–4.0	2.5–5.5	2325	$18,000	$7.74	2d	9	1.10mi
15701 Collins Ave Sunny Isles Beach, FL	2.0–4.0	2.5–5.5	2387	$19,000	$7.96	3d	8	1.10mi

HOA detail condo

• Monthly dues: $791 · $9,492/yr
• Likely covers: pool
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 22 events

1. 2026-05-06
   status Pending
2. 2025-11-12
   listed $399,000 Active
3. 2025-09-12
   historical
4. 2025-08-04
   price $399,000
5. 2025-06-17
   price $420,000
6. 2024-10-12
   status Active
7. 2024-10-04
   historical Active Under Contract
8. 2024-09-20
   price $435,000
9. 2024-06-12
   price $449,000
10. 2024-05-14
    price $465,000
11. 2024-03-04
    listed $499,000 Active
12. 2020-12-31
    historical
13. 2018-09-13
    price $399,900
14. 2018-04-10
    price $439,000
15. 2018-03-01
    listed $449,000 Active
16. 2018-02-14
    historical
17. 2017-11-13
    price $415,000
18. 2017-08-14
    listed $419,000 Active
19. 2013-05-04
    soldstatus $204,000 Sold
20. 2002-05-17
    soldstatus $167,000
21. 2001-03-02
    soldstatus $140,000
22. 1991-01-29
    soldstatus $71,500

ⓘ 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: $6,065 · $505/mo
• Projected year-2 tax: $6,065 · $505/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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥103°F today · 25 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: $52,199
• − Mortgage interest: −$22,350
• − Property taxes: −$6,065
• − Insurance: −$7,114
• − Repairs & maintenance: −$4,176
• − Management: −$4,176
• − HOA: −$9,492
• − Depreciation: −$11,607
• Taxable loss: −$12,781
• Est. tax savings @ 24.0%: +$3,067
• After-tax cash flow: $-3,475/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)

No district data.

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
• City population: 34,147
• 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

+458.0% since first listed

22 events — show timeline

• 2026-05-06 Pending — MARMLS
• 2025-11-12 Listed $399,000 MARMLS
• 2025-09-12 Listing Removed — MARMLS
• 2025-08-04 Price Changed $399,000 MARMLS
• 2025-06-17 Price Changed $420,000 MARMLS
• 2024-10-12 Relisted — MARMLS
• 2024-10-04 Contingent — MARMLS
• 2024-09-20 Price Changed $435,000 MARMLS
• 2024-06-12 Price Changed $449,000 MARMLS
• 2024-05-14 Price Changed $465,000 MARMLS
• 2024-03-04 Listed $499,000 MARMLS
• 2020-12-31 Listing Removed — MARMLS
• 2018-09-13 Price Changed $399,900 MARMLS
• 2018-04-10 Price Changed $439,000 MARMLS
• 2018-03-01 Listed $449,000 MARMLS
• 2018-02-14 Listing Removed — MARMLS
• 2017-11-13 Price Changed $415,000 MARMLS
• 2017-08-14 Listed $419,000 MARMLS
• 2013-05-04 Sold (MLS) $204,000 MARMLS
• 2002-05-17 Sold (Public Records) $167,000 Public Records
• 2001-03-02 Sold (Public Records) $140,000 Public Records
• 1991-01-29 Sold (Public Records) $71,500 Public Records

Property tax history

+14.1%/yr

Latest (2025): $6,065 · +5.1% YoY. Source: county tax records.