400 Kings Point Dr #229 · Sunny Isles Beach, FL 33160

$209,998

1 bd · 1.0 ba · 720 sqft · Condo public records · 51 Days on market

Built 1965

---

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 +23.2/30.0
• 1% rule +10.0/10.0
• DSCR +7.5/10.0
• ARV discount +7.5/15.0
• Appreciation +5.3/10.0
• Schools +5.0/10.0
• Livability +4.3/5.0
• Rent growth +2.7/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

One bed, one bath, well groomed , safe building w/ many amenities. Stroll to the beach & Minutes dirve to airports. Great views of the Inter-coastal & Oleta State Park. Pre- approved buyers please. Easy to show.

Key facts

• Garage
• Community pool
• Built 1965

Property features AI

Finance

• Other: Association pool (community); Waterfront property with bay front, canal front, ocean access and seawall
• Financial info: Pets not allowed
• HOA & community: Monthly association fee (includes amenities); Association amenities: clubhouse, elevators, fitness center, laundry, pool

Exterior

• Parking: 1 covered garage space; Guest parking available
• Security: Closed-circuit cameras; Doorman; Secured elevator; Security guard
• Utilities: Cable available; Municipal water and sewer (standard for condo)
• Home design: Condominium in a 17-story building; Faces north; Entry on level 2
• Construction: Block construction
• Exterior features: Balcony; Open balcony/porch

Interior

• Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
• Bedrooms: Bedroom on main level
• Flooring: Ceramic tile
• Bathrooms: 1 full bathroom
• Heating & cooling: Central heating; Central air conditioning
• Interior features: Accessible elevator installed; Elevator; Living/dining room; Tub with shower
• Laundry & utility: Common area laundry

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $210k.

Deal economics

• At list price, monthly cash flow is $-47 ($-559/yr) — negative.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $210k).
• Recommended offer: $204k (3.0% below list) — sets the bar for market timing.
• Cap rate 8.5% 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; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
• At $3,317/mo this rent would consume 59% 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 ($1k 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.

Negotiation context

• It's been on market 51 days — a 3% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 2y 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 $90k; list at $210k implies a 133% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: flood insurance adds $427/mo; HOA is 24% 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→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $203,698 (3.0% 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 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
3. Built in 1965 — 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. 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: 1.58% ✓
• Cap rate: 8.46%
• Cash-on-cash: 7.75%
• DSCR: 1.35
• GRM: 5.3

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: -3.5%
• Equity multiple: 0.83×
• Total profit: $-9,794
• Equity at exit: $66,568

10-year hold

• IRR: -0.3%
• Equity multiple: 0.97×
• Total profit: $-2,009
• Equity at exit: $84,628

Cash invested: $58,799 (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: 5.3×

Monthly cashflow live

• Estimated rent: $3,317 medium
• Mortgage (P&I): −$1,101
• Tax from tax record: −$257 /mo · $3,090/yr
• Insurance: −$87
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA est. from 8 same-building comps: −$794
• Vacancy / Maint / Mgmt: −$697
• Net cashflow: $-47

Break-even live

Break-even rent $3,376

Max offer price $201,769

Occupancy floor 96%

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: $52,500
• Closing costs: $6,300
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $0 · $0/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 25 events

1. 2026-06-18
   days on market $209,998 Active 51 DOM
2. 2026-06-17
   days on market $209,998 Active 50 DOM
3. 2026-06-16
   days on market $209,998 Active 49 DOM
4. 2026-06-15
   days on market $209,998 Active 48 DOM
5. 2026-06-13
   days on market $209,998 Active 46 DOM
6. 2026-06-09
   days on market $209,998 Active 42 DOM
7. 2026-06-08
   days on market $209,998 Active 41 DOM
8. 2026-06-07
   days on market $209,998 Active 40 DOM
9. 2026-06-04
   days on market $209,998 Active 37 DOM
10. 2026-06-03
    days on market $209,998 Active 36 DOM
11. 2026-06-02
    days on market $209,998 Active 35 DOM
12. 2026-06-01
    days on market $209,998 Active 34 DOM
13. 2026-05-31
    days on market $209,998 Active 33 DOM
14. 2026-04-28
    listed $209,998 Active
15. 2024-10-08
    historical $1,775
16. 2024-09-19
    price $2,000
17. 2024-08-23
    listed $2,050
18. 2024-07-27
    historical $2,100
19. 2024-07-19
    listed $2,100
20. 2024-07-03
    historical $2,100
21. 2024-04-23
    listed $2,100
22. 2010-11-04
    soldstatus $90,000
23. 2010-10-22
    soldstatus $90,000 223-char remark

    Show marketing remark (223 chars)

    One bed, one bath, well groomed , safe building w/ many amenities. Stroll to the beach & Minutes dirve to airports. Great views of the Inter-coastal & Oleta State Park. Pre- approved buyers please. Easy to show.

24. 1993-06-14
    soldstatus $45,000
25. 1980-04-01
    soldstatus $46,000

ⓘ 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: $3,090 · $257/mo
• Projected year-2 tax: $3,090 · $257/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 · 28 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: $39,800
• − Mortgage interest: −$11,763
• − Property taxes: −$3,090
• − Insurance: −$6,168
• − Repairs & maintenance: −$3,184
• − Management: −$3,184
• − HOA: −$9,528
• − Depreciation: −$6,109
• Taxable loss: −$3,226
• Est. tax savings @ 24.0%: +$774
• After-tax cash flow: $215/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
• 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

+356.5% since first listed

12 events — show timeline

• 2026-04-28 Listed $209,998 MARMLS
• 2024-10-08 Rental Removed $1,775 MARMLS
• 2024-09-19 Price Changed $2,000 MARMLS
• 2024-08-23 Listed for Rent $2,050 MARMLS
• 2024-07-27 Rental Removed $2,100 MARMLS
• 2024-07-19 Listed for Rent $2,100 MARMLS
• 2024-07-03 Rental Removed $2,100 MARMLS
• 2024-04-23 Listed for Rent $2,100 MARMLS
• 2010-11-04 Sold (Public Records) $90,000 Public Records
• 2010-10-22 Sold (MLS) $90,000 MARMLS
• 1993-06-14 Sold (Public Records) $45,000 Public Records
• 1980-04-01 Sold (Public Records) $46,000 Public Records

Property tax history

+5.7%/yr

Latest (2025): $3,090 · -6.9% YoY. Source: county tax records.