100 Bayview Dr #1230 · Sunny Isles Beach, FL 33160

$359,000

1 bd · 1.0 ba · 991 sqft · Condo public records · 197 Days on market

Built 1975 $1106/mo HOA · 25% 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 +12.4/30.0
• ARV discount +7.5/15.0
• 1% rule +7.2/10.0
• Appreciation +5.3/10.0
• Livability +4.3/5.0
• Schools +4.2/10.0
• DSCR +3.7/10.0
• Rent growth +2.7/5.0
• Condition / age +2.5/5.0

Listing remarks

Amazing Opportunity located at Arlen House Resort Style Condominium. Price To Sell on this 1 Bed 1.5 Bath with direct unobstructed intercostal views, tile floors throughout, open kitchen, Oversize master bedroom, Spacious Balcony. Walking Distance to the Beach of Sunny Isles white sands beaches. Many Amenities heated pool, Jacuzzi, 2 tennis court, Boat slips may be available at the marina. Front Desk, Guard Gate, 24 hours Valet Parking, 1 Covered Assigned Parking +1 on the on the third floor, Community Shuttle, On Site Restaurant and more. Close to Bal Harbour Shops, Gulfstream Casino, Aventura Mall, The Horse Track and many incredible fine Restaurants, Prime location across from the Ritz-C

Key facts

• Tile floors
• Tennis court
• Spacious balcony

Tags

• TILE FLOORS
• OPEN KITCHEN
• SPACIOUS BALCONY
• HEATED POOL
• JACUZZI
• TENNIS COURT

Property features AI

Finance

• Other: Association fee amount is charged monthly
• Financial info: Lease considered; Pets allowed (conditional; restrictions or possible restrictions apply)
• HOA & community: Monthly association fee; Association fee includes management, cable TV, hot water, internet, laundry, parking, pest control, pool(s), recreation facilities, security, trash and water; Association amenities include basketball court, billiard room, business center, community kitchen, fitness center, laundry room, library, spa/hot tub, storage, transportation service and elevators

Exterior

• Parking: Has garage with 2 spaces; Assigned parking; Two or more spaces; Valet parking; 2 covered parking spaces
• Security: Fire alarm; Smoke detectors; Secured lobby; Security guard; Security/high impact doors
• Utilities: Water available; Sewer available; Electric service
• Home design: Attached property; 12-story building; Entry located on level 22
• Construction: Brick and block construction; Resale property
• Exterior features: Balcony; Open balcony/patio; Tennis courts; Waterfront property with bayfront, canal front and intracoastal access; Has a view

Interior

• Kitchen: Dishwasher; Electric range; Disposal; Microwave; Refrigerator; Trash compactor
• Bedrooms: Bedroom on main level
• Flooring: Tile
• Bathrooms: 1 full bathroom; 1 half bathroom
• Heating & cooling: Central heating (electric, heat pump); Central air conditioning (electric)
• Interior features: First-floor entry; Bedroom on main level; Closet cabinetry; Kitchen island
• Laundry & utility: Common area laundry

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $359k.

Deal economics

• At list price, monthly cash flow is $-488 ($-6k/yr) — negative.
• To cash-flow at today's rent, offer at most $273k (24.0% below list).
• Meets the 1% rule at list price ($4k rent vs $359k).
• Recommended offer: $273k (24.0% below list) — sets the bar for cash-flow.
• Cap rate 6.1% 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: amenities A+, health & safety A+, crime 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.
• Zoned schools: Norman S. Edelcup/Sunny Isles Beach K-8 (math 68% / reading 69%, grade B+, #409 of 2,144 statewide, top 20%, 2,231 students, 30% 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) — zoned schools average 43% FRL vs 64% district-wide (21 pts lower); this property's tenant base skews higher-income than the district average.
• 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).

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 7, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 197 days — a 12% lower offer ($316k) is reasonable based on typical stale-listing flexibility.
• 11 sale attempts since 13y ago; this cycle's ask is 13708% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
• Current owner paid $238k; list at $359k implies a 51% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: flood insurance adds $427/mo; HOA is 25% of rent.
• 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $272,738 (24.0% 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 197 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
3. Built in 1975 — 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. 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?
10. 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?
11. 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.
12. 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.
13. 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: 1.22% ✓
• Cap rate: 6.09%
• Cash-on-cash: -0.74%
• DSCR: 0.97
• GRM: 6.8

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: -8.4%
• Equity multiple: 0.60×
• Total profit: $-40,539
• Equity at exit: $113,801

10-year hold

• IRR: -4.5%
• Equity multiple: 0.51×
• Total profit: $-48,931
• Equity at exit: $144,675

Cash invested: $100,520 (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: 6.8×

Monthly cashflow live

• Estimated rent: $4,375 medium
• Mortgage (P&I): −$1,883
• Tax from tax record: −$380 /mo · $4,561/yr
• Insurance: −$150
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$1,106
• Vacancy / Maint / Mgmt: −$919
• Net cashflow: $-488

Break-even live

Break-even rent $4,993

Max offer price $272,738

Occupancy floor —

Sensitivity live

Price	-10% $-285	-5% $-387	+0% $-488	+5% $-590	+10% $-692
Rent	-10% $-834	-5% $-661	+0% $-488	+5% $-315	+10% $-143
Rate	-1.0pp $-308	-0.5pp $-397	base $-488	+0.5pp $-581	+1.0pp $-676

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: $89,750
• Closing costs: $10,770
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $1,106 · $13,272/yr
• Likely covers: poolparking
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 35 events

1. 2026-05-21
   status Pending
2. 2025-12-02
   historical $2,600
3. 2025-11-05
   listed $2,600
4. 2025-11-04
   listed $359,000 Active
5. 2025-10-26
   historical
6. 2025-10-15
   historical $2,750
7. 2025-09-09
   listed $374,000 Active
8. 2025-09-08
   historical
9. 2025-08-30
   listed $2,750
10. 2025-01-03
    price $375,000
11. 2024-12-06
    price $389,000
12. 2024-08-31
    historical $2,500
13. 2024-08-21
    listed $2,500
14. 2024-08-19
    price $399,000
15. 2024-07-10
    listed $410,000 Active
16. 2024-07-05
    historical $2,700
17. 2024-07-03
    listed $2,700
18. 2024-05-08
    historical $2,850
19. 2024-03-07
    listed $2,850
20. 2023-11-30
    historical
21. 2023-11-20
    price $399,900
22. 2023-11-20
    listed $399 Active
23. 2014-07-25
    soldstatus $238,000 Sold
24. 2014-07-07
    soldstatus $238,000
25. 2014-05-09
    status Pending
26. 2014-04-07
    price $249,900
27. 2014-02-06
    listed $265,000 Active
28. 2014-02-06
    historical
29. 2013-11-05
    listed $265,000 Active
30. 2012-09-02
    soldstatus $150,000
31. 2012-03-07
    soldstatus $148,000
32. 2011-10-07
    soldstatus $123,000
33. 2011-07-27
    soldstatus $123,000
34. 2004-06-09
    soldstatus $159,000
35. 1975-09-01
    soldstatus $37,500

ⓘ 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: $4,561 · $380/mo
• Projected year-2 tax: $4,561 · $380/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 · 26 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: $52,504
• − Mortgage interest: −$20,110
• − Property taxes: −$4,561
• − Insurance: −$6,914
• − Repairs & maintenance: −$4,200
• − Management: −$4,200
• − HOA: −$13,272
• − Depreciation: −$10,444
• Taxable loss: −$11,196
• Est. tax savings @ 24.0%: +$2,687
• After-tax cash flow: $-3,173/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

-93.1% since first listed

35 events — show timeline

• 2026-05-21 Pending — MARMLS
• 2025-12-02 Rental Removed $2,600 MARMLS
• 2025-11-05 Listed for Rent $2,600 MARMLS
• 2025-11-04 Listed $359,000 MARMLS
• 2025-10-26 Listing Removed — MARMLS
• 2025-10-15 Rental Removed $2,750 MARMLS
• 2025-09-09 Listed $374,000 MARMLS
• 2025-09-08 Listing Removed — MARMLS
• 2025-08-30 Listed for Rent $2,750 MARMLS
• 2025-01-03 Price Changed $375,000 MARMLS
• 2024-12-06 Price Changed $389,000 MARMLS
• 2024-08-31 Rental Removed $2,500 MARMLS
• 2024-08-21 Listed for Rent $2,500 MARMLS
• 2024-08-19 Price Changed $399,000 MARMLS
• 2024-07-10 Listed $410,000 MARMLS
• 2024-07-05 Rental Removed $2,700 MARMLS
• 2024-07-03 Listed for Rent $2,700 MARMLS
• 2024-05-08 Rental Removed $2,850 MARMLS
• 2024-03-07 Listed for Rent $2,850 MARMLS
• 2023-11-30 Listing Removed — MARMLS
• 2023-11-20 Price Changed $399,900 MARMLS
• 2023-11-20 Listed $399 MARMLS
• 2014-07-25 Sold (MLS) $238,000 MARMLS
• 2014-07-07 Sold (Public Records) $238,000 Public Records
• 2014-05-09 Pending — MARMLS
• 2014-04-07 Price Changed $249,900 MARMLS
• 2014-02-06 Listed $265,000 MARMLS
• 2014-02-06 Listing Removed — MARMLS
• 2013-11-05 Listed $265,000 MARMLS
• 2012-09-02 Sold (MLS) $150,000 MARMLS
• 2012-03-07 Sold (Public Records) $148,000 Public Records
• 2011-10-07 Sold (MLS) $123,000 MARMLS
• 2011-07-27 Sold (Public Records) $123,000 Public Records
• 2004-06-09 Sold (Public Records) $159,000 Public Records
• 1975-09-01 Sold (Public Records) $37,500 Public Records

Property tax history

+7.4%/yr

Latest (2025): $4,561 · +4.9% YoY. Source: county tax records.