17600 N Bay Rd Unit N701 · Sunny Isles Beach, FL 33160

$565,000

3 bd · 2.0 ba · 1,570 sqft · Condo public records · 63 Days on market

Built 1979

---

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 +14.7/30.0
• ARV discount +7.5/15.0
• Appreciation +5.3/10.0
• 1% rule +5.0/10.0
• DSCR +4.5/10.0
• Livability +4.3/5.0
• Schools +4.2/10.0
• Rent growth +2.7/5.0
• Condition / age +2.5/5.0

Listing remarks

Wow. Wide open bay view from each room from this Three Bedroom/ Two Bathroom. Fairview House. Sunny Isles Beach. White paint all over. View the pictures. Updated kitchen. Unfurnished. Walking distance to our local school, the beach, parks, shops and restaurants. Covered parking, guest parking. Currently rented. Clean, bright. Low maintenance - $575.00 per month.

Key facts

• Updated kitchen
• Wide open bay view
• Garage

Tags

• WIDE OPEN BAY VIEW
• UPDATED KITCHEN
• WALKING DISTANCE TO SCHOOL
• WALKING DISTANCE TO BEACH
• WALKING DISTANCE TO PARKS
• WALKING DISTANCE TO SHOPS

Property features AI

Finance

• Financial info: Pets allowed with restrictions or possible restrictions (conditional/no)
• HOA & community: Monthly association fee (includes common areas, parking, pest control); Association amenities: pool, elevator(s)

Exterior

• Parking: Attached garage with one covered space
• Security: Phone entry
• Utilities: Cable available
• Home design: Condo in an 8-story building; Entry located on level 7; Faces northwest
• Construction: Block construction; Resale property
• Exterior features: Balcony (open); Association pool; Exterior lighting; Bay front waterfront

Interior

• Kitchen: Dishwasher; Electric range; Disposal; Microwave; Refrigerator
• Bedrooms: Bedroom located on the main level
• Flooring: Tile flooring
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central electric cooling; Electric heating
• Interior features: Blinds on windows; Bedroom on main level; First floor entry; Main living area on entry level

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath condo listed at $565k.

Deal economics

• At list price, monthly cash flow is $-285 ($-3k/yr) — negative.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $565k (0.0% below list).
• Recommended offer: $531k (6.0% below list) — sets the bar for market timing.
• Cap rate 6.6% 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.
• 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.
• Market conditions: Rents flat; 1870 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 9d 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 $5,650/mo this rent would consume 101% 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 $7k of equity ($4k loan paydown + $3k 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 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 63 days — a 6% lower offer ($531k) is reasonable based on typical stale-listing flexibility.
• 8 sale attempts since 8y 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 $375k; list at $565k implies a 51% 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 $531,100 (6.0% 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 63 days. Have you received any prior offers? Is the seller open to a 6% 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. 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: 1.00% ✗
• Cap rate: 6.59%
• Cash-on-cash: 1.07%
• DSCR: 1.05
• 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: -4.1%
• Equity multiple: 0.80×
• Total profit: $-31,406
• Equity at exit: $179,101

10-year hold

• IRR: -0.2%
• Equity multiple: 0.98×
• Total profit: $-2,975
• Equity at exit: $227,692

Cash invested: $158,200 (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: 8.3×

Monthly cashflow live

• Estimated rent: $5,650 medium
• Mortgage (P&I): −$2,963
• Tax from tax record: −$591 /mo · $7,094/yr
• Insurance: −$235
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA est. from 1 same-building comp: −$532
• Vacancy / Maint / Mgmt: −$1,186
• Net cashflow: $-285

Break-even live

Break-even rent $6,010

Max offer price $514,666

Occupancy floor —

Sensitivity live

Price	-10% $35	-5% $-125	+0% $-285	+5% $-445	+10% $-605
Rent	-10% $-731	-5% $-508	+0% $-285	+5% $-62	+10% $161
Rate	-1.0pp $0	-0.5pp $-141	base $-285	+0.5pp $-431	+1.0pp $-580

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: $141,250
• Closing costs: $16,950
• Reserves months: —
• Total cash needed: —

Rent comps 11 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
17875 Collins Ave Sunny Isles Beach, FL	3.0	3.0	2122	$22,000	$10.37	11d	3	0.42mi
17141 Collins Ave #4602 Sunny Isles Beach, FL	2.0	2.5	2042	$25,000	$12.24	8d	1	0.47mi
17141 Collins Ave Sunny Isles Beach, FL	3.0	2.5	2042	$19,000	$9.30	25d	1	0.47mi
17141 Collins Ave #4602 Sunny Isles Beach, FL	2.0	2.5	2042	$25,000	$12.24	6d	1	0.47mi
16051 Collins Ave #3202 Sunny Isles Beach, FL	2.0	2.5	2235	$18,000	$8.05	16d	1	0.94mi
15901 Collins Ave #4303 Sunny Isles Beach, FL	2.0	3.0	1962	$20,000	$10.19	6d	1	1.03mi
15901 Collins Ave #4303 Sunny Isles Beach, FL	2.0	3.0	1962	$25,000	$12.74	25d	1	1.03mi
15701 Collins Ave Sunny Isles Beach, FL	2.0–4.0	2.5–5.5	2387	$33,250	$13.93	3d	8	1.22mi
15701 Collins Ave Sunny Isles Beach, FL	2.0–4.0	2.5–5.5	2387	$33,250	$13.93	6d	8	1.22mi
15701 Collins Ave Sunny Isles Beach, FL	2.0–4.0	2.5–5.5	2325	$32,750	$14.08	3d	9	1.22mi
15701 Collins Ave Sunny Isles Beach, FL	2.0–4.0	2.5–5.5	2387	$33,650	$14.09	19d	8	1.22mi

HOA detail condo

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

Listing history 39 events

1. 2026-06-18
   days on market $565,000 Active 63 DOM
2. 2026-06-17
   days on market $565,000 Active 62 DOM
3. 2026-06-16
   days on market $565,000 Active 61 DOM
4. 2026-06-15
   days on market $565,000 Active 60 DOM
5. 2026-06-13
   days on market $565,000 Active 58 DOM
6. 2026-06-09
   days on market $565,000 Active 54 DOM
7. 2026-06-08
   days on market $565,000 Active 53 DOM
8. 2026-06-07
   days on market $565,000 Active 52 DOM
9. 2026-06-04
   days on market $565,000 Active 49 DOM
10. 2026-06-03
    days on market $565,000 Active 48 DOM
11. 2026-06-02
    days on market $565,000 Active 47 DOM
12. 2026-06-01
    days on market $565,000 Active 46 DOM
13. 2026-05-31
    days on market $565,000 Active 45 DOM
14. 2026-04-16
    listed $565,000 Active
15. 2026-04-15
    historical
16. 2026-01-02
    price $565,000
17. 2025-10-14
    historical $3,450
18. 2025-08-24
    listed $3,450
19. 2025-04-16
    listed $575,000 Active
20. 2025-04-15
    historical
21. 2025-02-02
    price $575,000
22. 2024-11-22
    price $585,000
23. 2024-10-16
    listed $595,000 Active
24. 2023-09-21
    historical $3,000
25. 2023-09-15
    listed $3,000
26. 2023-08-16
    historical $3,000
27. 2023-08-11
    listed $3,000
28. 2021-01-15
    soldstatus $375,000
29. 2020-12-30
    historical
30. 2020-02-04
    listed $399,000 Active
31. 2018-05-21
    soldstatus $390,000
32. 2018-05-14
    soldstatus $390,000 Sold
33. 2018-04-29
    status Pending
34. 2018-04-03
    price $399,100
35. 2018-02-01
    listed $453,000 Active
36. 2013-08-16
    historical
37. 2013-06-27
    price $457,000
38. 2013-04-17
    price $389,000
39. 2012-10-15
    soldstatus $294,000

ⓘ 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: $7,094 · $591/mo
• Projected year-2 tax: $7,094 · $591/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: $67,795
• − Mortgage interest: −$31,649
• − Property taxes: −$7,094
• − Insurance: −$7,944
• − Repairs & maintenance: −$5,424
• − Management: −$5,424
• − HOA: −$6,384
• − Depreciation: −$16,436
• Taxable loss: −$12,560
• Est. tax savings @ 24.0%: +$3,014
• After-tax cash flow: $-405/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

+92.2% since first listed

26 events — show timeline

• 2026-04-16 Listed $565,000 MARMLS
• 2026-04-15 Listing Removed — MARMLS
• 2026-01-02 Price Changed $565,000 MARMLS
• 2025-10-14 Rental Removed $3,450 MARMLS
• 2025-08-24 Listed for Rent $3,450 MARMLS
• 2025-04-16 Listed $575,000 MARMLS
• 2025-04-15 Listing Removed — MARMLS
• 2025-02-02 Price Changed $575,000 MARMLS
• 2024-11-22 Price Changed $585,000 MARMLS
• 2024-10-16 Listed $595,000 MARMLS
• 2023-09-21 Rental Removed $3,000 MARMLS
• 2023-09-15 Listed for Rent $3,000 MARMLS
• 2023-08-16 Rental Removed $3,000 MARMLS
• 2023-08-11 Listed for Rent $3,000 MARMLS
• 2021-01-15 Sold (Public Records) $375,000 Public Records
• 2020-12-30 Listing Removed — MARMLS
• 2020-02-04 Listed $399,000 MARMLS
• 2018-05-21 Sold (Public Records) $390,000 Public Records
• 2018-05-14 Sold (MLS) $390,000 MARMLS
• 2018-04-29 Pending — MARMLS
• 2018-04-03 Price Changed $399,100 MARMLS
• 2018-02-01 Listed $453,000 MARMLS
• 2013-08-16 Listing Removed — MARMLS
• 2013-06-27 Price Changed $457,000 MARMLS
• 2013-04-17 Price Changed $389,000 MARMLS
• 2012-10-15 Sold (Public Records) $294,000 Public Records

Property tax history

+6.2%/yr

Latest (2025): $7,094 · +5.0% YoY. Source: county tax records.