17500 N Bay Rd Unit S-707 · Sunny Isles Beach, FL 33160

$435,000

2 bd · 2.0 ba · 1,320 sqft · Condo public records · 100 Days on market

Built 1979 $465/mo HOA · 11% 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 +13.0/30.0
• ARV discount +7.5/15.0
• Appreciation +5.3/10.0
• 1% rule +5.1/10.0
• Livability +4.3/5.0
• Schools +4.2/10.0
• DSCR +3.9/10.0
• Rent growth +2.7/5.0
• Condition / age +2.5/5.0

Listing remarks

Direct water view from every room through this 2/2 with floor to ceiling windows in every room. Nicely tiled throughout. 2 full bathrooms. Best location in Sunny Isles near everything and just few steps from the beach.

Key facts

• Tiled throughout
• Steps from the beach
• Water view

Tags

• WATER VIEW
• FLOOR TO CEILING WINDOWS
• TILED THROUGHOUT
• STEPS FROM THE BEACH

Property features AI

Finance

• Other: Waterfront with Intracoastal access; Has a view
• Financial info: Pets not allowed
• HOA & community: Monthly association fee; Association fee includes cable TV; Community amenities: fitness center, laundry, barbecue, picnic area

Exterior

• Parking: Assigned parking (1 space); Carport (1 space); 1 covered parking space
• Security: Intercom; Key card entry
• Utilities: Cable available
• Home design: Condominium (attached); Faces west; Entry on level 7; 9-story building
• Construction: Block construction; Resale property
• Exterior features: Balcony; Open balcony/patio

Interior

• Kitchen: Dishwasher; Electric range; Disposal; Microwave; Refrigerator
• Flooring: Tile
• Bathrooms: 2 full bathrooms
• Heating & cooling: Electric heating; Electric cooling
• Interior features: Bedroom on main level; Walk-in closet(s)
• Laundry & utility: Common area laundry

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $435k.

Deal economics

• At list price, monthly cash flow is $-453 ($-5k/yr) — negative.
• To cash-flow at today's rent, offer at most $355k (18.4% below list).
• Meets the 1% rule at list price ($4k rent vs $435k).
• Recommended offer: $355k (18.4% below list) — sets the bar for cash-flow.
• Cap rate 6.2% 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: 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; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 7d 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 $4,383/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 6, 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 100 days — a 9% lower offer ($396k) is reasonable based on typical stale-listing flexibility.
• 7 sale attempts since 16y 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.

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 $354,899 (18.4% 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 100 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
3. Built in 1979 — 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: 1.01% ✓
• Cap rate: 6.22%
• Cash-on-cash: -0.26%
• DSCR: 0.99
• GRM: 8.3

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: -6.7%
• Equity multiple: 0.68×
• Total profit: $-38,995
• Equity at exit: $137,892

10-year hold

• IRR: -2.6%
• Equity multiple: 0.72×
• Total profit: $-34,005
• Equity at exit: $175,303

Cash invested: $121,800 (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: 8.3×

Monthly cashflow live

• Estimated rent: $4,383 medium
• Mortgage (P&I): −$2,281
• Tax from tax record: −$562 /mo · $6,748/yr
• Insurance: −$181
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$465
• Vacancy / Maint / Mgmt: −$921
• Net cashflow: $-453

Break-even live

Break-even rent $4,957

Max offer price $354,899

Occupancy floor —

Sensitivity live

Price	-10% $-207	-5% $-330	+0% $-453	+5% $-577	+10% $-700
Rent	-10% $-800	-5% $-627	+0% $-453	+5% $-280	+10% $-107
Rate	-1.0pp $-234	-0.5pp $-343	base $-453	+0.5pp $-566	+1.0pp $-681

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: $108,750
• Closing costs: $13,050
• 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	20d	8	1.15mi
15701 Collins Ave Sunny Isles Beach, FL	2.0–4.0	2.5–5.5	2387	$19,000	$7.96	7d	8	1.15mi
15701 Collins Ave Sunny Isles Beach, FL	2.0–4.0	2.5–5.5	2325	$18,000	$7.74	4d	9	1.15mi
15701 Collins Ave Sunny Isles Beach, FL	2.0–4.0	2.5–5.5	2387	$19,000	$7.96	4d	8	1.15mi

HOA detail condo

• Monthly dues: $465 · $5,580/yr
• Likely covers: water
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 30 events

1. 2026-06-21
   days on market $435,000 Active 100 DOM
2. 2026-06-18
   days on market $435,000 Active 97 DOM
3. 2026-06-17
   days on market $435,000 Active 96 DOM
4. 2026-06-16
   days on market $435,000 Active 95 DOM
5. 2026-06-15
   days on market $435,000 Active 94 DOM
6. 2026-06-13
   days on market $435,000 Active 92 DOM
7. 2026-06-09
   days on market $435,000 Active 88 DOM
8. 2026-06-08
   days on market $435,000 Active 87 DOM
9. 2026-06-07
   days on market $435,000 Active 86 DOM
10. 2026-06-04
    days on market $435,000 Active 83 DOM
11. 2026-06-03
    days on market $435,000 Active 82 DOM
12. 2026-06-02
    days on market $435,000 Active 81 DOM
13. 2026-06-01
    days on market $435,000 Active 80 DOM
14. 2026-05-31
    days on market $435,000 Active 79 DOM
15. 2026-05-04
    price $435,000
16. 2026-03-12
    listed $450,000 Active
17. 2026-03-10
    status Active
18. 2026-01-05
    listed $450,000 Active
19. 2026-01-05
    historical
20. 2025-12-18
    listed $489,000 Active
21. 2025-10-07
    historical
22. 2025-07-21
    price $489,000
23. 2025-07-19
    listed $389,000 Active
24. 2022-06-27
    soldstatus $420,000
25. 2022-06-20
    soldstatus $420,000 Closed
26. 2022-03-02
    status Pending
27. 2022-02-09
    listed $419,000 Active
28. 2011-03-23
    historical
29. 2010-09-23
    listed $239,000
30. 1990-10-03
    soldstatus $89,000

ⓘ 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: $6,748 · $562/mo
• Projected year-2 tax: $6,748 · $562/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 8/10 Severe 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: $52,601
• − Mortgage interest: −$24,367
• − Property taxes: −$6,748
• − Insurance: −$7,294
• − Repairs & maintenance: −$4,208
• − Management: −$4,208
• − HOA: −$5,580
• − Depreciation: −$12,655
• Taxable loss: −$12,458
• Est. tax savings @ 24.0%: +$2,990
• After-tax cash flow: $-2,451/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

+388.8% since first listed

16 events — show timeline

• 2026-05-04 Price Changed $435,000 MARMLS
• 2026-03-12 Listed $450,000 MARMLS
• 2026-03-10 Relisted — MARMLS
• 2026-01-05 Listing Removed — MARMLS
• 2026-01-05 Listed $450,000 MARMLS
• 2025-12-18 Listed $489,000 MARMLS
• 2025-10-07 Listing Removed — MARMLS
• 2025-07-21 Price Changed $489,000 MARMLS
• 2025-07-19 Listed $389,000 MARMLS
• 2022-06-27 Sold (Public Records) $420,000 Public Records
• 2022-06-20 Sold (MLS) $420,000 MARMLS
• 2022-03-02 Pending — MARMLS
• 2022-02-09 Listed $419,000 MARMLS
• 2011-03-23 Listing Removed — Beaches MLS
• 2010-09-23 Listed $239,000 Beaches MLS
• 1990-10-03 Sold (Public Records) $89,000 Public Records

Property tax history

+12.8%/yr

Latest (2025): $6,748 · +2.0% YoY. Source: county tax records.