17051 NE 35th Ave #104 · North Miami Beach, FL 33160

$330,000

2 bd · 2.0 ba · 867 sqft · Condo public records · 194 Days on market

Built 1973 $560/mo HOA · 16% of rent

---

Why this score? — see what drove the C- 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 +14.1/30.0
• ARV discount +7.5/15.0
• 1% rule +5.9/10.0
• Appreciation +5.3/10.0
• Schools +5.0/10.0
• DSCR +4.3/10.0
• Livability +4.1/5.0
• Rent growth +2.7/5.0
• Condition / age +2.5/5.0

Listing remarks

GREAT AREA SPACIOUS BRIGHT 2 BEDROOM 2 BATHROOMS CONDO, LOCATED NEXT TO SUNNY ISLES, TILE THROUGHOUT, FLAT SURFACE STOVE, KITCHEN CABINETS, AMPLE BEDROOMS, BALCONY OVERLOOKING AT SWIMMING POOL, ELEVATOR AVAILABLE, COVERED PARKING, COMBINATION OF BATHTUB AND SHOWER, WALKING CLOSET. PETS ARE OK. GREAT SCHOOLS. EASY TO SHOW. BUT 24 HRS REQUIRED TO MAKE AN APPOTMENT WITH TENANT. THIS IS INVESTMENT PROPERTY WITH TENANT PAYING 2200.00 WITH CONTRACT TILL NEXT YEAR.

Key facts

• Covered parking
• Elevator available
• Walking closet

Tags

• ELEVATOR AVAILABLE
• COVERED PARKING
• WALKING CLOSET

Property features AI

Finance

• Other: Association pool is heated
• Financial info: Leases considered; Pets allowed (dogs OK)
• HOA & community: Monthly association fee of $560; Association covers laundry, parking, and pool(s); Building amenities include elevator(s) and pool (association)

Exterior

• Parking: Attached/secured garage with one covered space (1-car)
• Security: Secured elevator; Secured lobby; Secured garage/parking
• Utilities: Has electricity; Central electric heating and cooling
• Home design: Entry on level 1; Has a view
• Construction: Block construction; Resale property
• Exterior features: Balcony; Open balcony/patio; Canal-front waterfront

Interior

• Kitchen: Dishwasher; Disposal; Microwave
• Flooring: Tile
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (electric); Central air conditioning; Attic fan
• Interior features: Closet cabinetry; Pantry; Walk-in closet(s); Elevator; Handicap access
• Laundry & utility: Dryer; Water heater

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $330k.

Deal economics

• At list price, monthly cash flow is $-377 ($-5k/yr) — negative.
• To cash-flow at today's rent, offer at most $263k (20.2% below list).
• Meets the 1% rule at list price ($4k rent vs $330k).
• Recommended offer: $263k (20.2% below list) — sets the bar for cash-flow.
• Cap rate 6.5% vs local median 5.2% in North Miami Beach — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

• Location reads 82/100 on livability (#71 in FL, #1,177 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: employment D+, crime F.
• Zoned schools: Ojus Elementary School (math 56% / reading 59%, grade C+, #764 of 2,144 statewide, top 36%, 776 students, 63% FRL); Highland Oaks Middle School (math 28% / reading 51%, grade F, #373 of 571 statewide, top 66%, 774 students, 50% FRL); Alonzo & Tracy Mourning Senior High School (math 38% / reading 50%, grade F, #244 of 667 statewide, top 37%, 1,597 students, 48% FRL).
• Market conditions: Rents flat; 1879 active listings in the ZIP; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
• At $3,603/mo this rent would consume 64% 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 $4k of equity ($2k 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 8, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 194 days — a 12% lower offer ($290k) is reasonable based on typical stale-listing flexibility.
• 4 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 $35k; list at $330k implies a 843% 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→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $263,455 (20.2% 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 194 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
3. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
6. 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?
7. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
9. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
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: 6.47%
• Cash-on-cash: 0.65%
• DSCR: 1.03
• 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: -7.2%
• Equity multiple: 0.65×
• Total profit: $-32,071
• Equity at exit: $104,608

10-year hold

• IRR: -3.2%
• Equity multiple: 0.65×
• Total profit: $-32,218
• Equity at exit: $132,988

Cash invested: $92,400 (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: 1879
• Price-to-rent: 7.6×

Monthly cashflow live

• Estimated rent: $3,603 medium
• Mortgage (P&I): −$1,731
• Tax from tax record: −$368 /mo · $4,419/yr
• Insurance: −$138
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$560
• Vacancy / Maint / Mgmt: −$757
• Net cashflow: $-377

Break-even live

Break-even rent $4,080

Max offer price $263,455

Occupancy floor —

Sensitivity live

Price	-10% $-190	-5% $-283	+0% $-377	+5% $-470	+10% $-564
Rent	-10% $-661	-5% $-519	+0% $-377	+5% $-234	+10% $-92
Rate	-1.0pp $-211	-0.5pp $-293	base $-377	+0.5pp $-462	+1.0pp $-549

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: $82,500
• Closing costs: $9,900
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $560 · $6,720/yr
• Likely covers: pool
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 12 events

1. 2026-05-31
   days on market $330,000 Active 194 DOM
2. 2025-11-18
   listed $330,000 Active
3. 2025-10-04
   historical
4. 2025-07-26
   historical $2,250
5. 2025-05-16
   price $2,250
6. 2025-05-15
   price $325,000
7. 2025-04-11
   listed $2,400
8. 2025-04-10
   listed $330,000 Active
9. 2023-09-06
   historical $2,000
10. 2023-09-02
    listed $2,000
11. 1991-07-15
    soldstatus $35,000
12. 1979-12-01
    soldstatus $39,000

ⓘ 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: $4,419 · $368/mo
• Projected year-2 tax: $4,419 · $368/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 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥103°F today · 27 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: $43,232
• − Mortgage interest: −$18,485
• − Property taxes: −$4,419
• − Insurance: −$6,769
• − Repairs & maintenance: −$3,459
• − Management: −$3,459
• − HOA: −$6,720
• − Depreciation: −$9,600
• Taxable loss: −$9,677
• Est. tax savings @ 24.0%: +$2,323
• After-tax cash flow: $-2,198/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 — North Miami Beach

• Score: 82/100
• State rank: #71
• US rank: #1177

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: North Miami Beach, FL
• County: Miami-Dade County · 2,697,751 people
• City population: 90,324
• 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

+746.2% since first listed

11 events — show timeline

• 2025-11-18 Listed $330,000 MARMLS
• 2025-10-04 Listing Removed — MARMLS
• 2025-07-26 Rental Removed $2,250 MARMLS
• 2025-05-16 Price Changed $2,250 MARMLS
• 2025-05-15 Price Changed $325,000 MARMLS
• 2025-04-11 Listed for Rent $2,400 MARMLS
• 2025-04-10 Listed $330,000 MARMLS
• 2023-09-06 Rental Removed $2,000 MARMLS
• 2023-09-02 Listed for Rent $2,000 MARMLS
• 1991-07-15 Sold (Public Records) $35,000 Public Records
• 1979-12-01 Sold (Public Records) $39,000 Public Records

Property tax history

+5.8%/yr

Latest (2025): $4,419 · +10.5% YoY. Source: county tax records.