3600 Mystic Pointe Dr Apt 1516
Aventura, FL 33180View map
- Condo
- 1 bd
- 1.5 ba
- 1,050 sq ft
$475,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Not nets positive, even at 30% down
- 20% downNot nets positive
- 25% downNot nets positive
- 30% downNot nets positive
Based on one of our two rent estimates so far.
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- $1,148 a month, as listed.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Condo
- Units
- 1
- Bedrooms
- 1
- Bathrooms
- 1 full, 1 half
- Size
- 1,050 sq ft
- Year built
- Not listed
- HOA fee
- $1,148 a month
- Annual tax bill
- Not listed
- Days on market
- 1 day (listed Nov 5, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Aventura
488 homes for sale in Aventura
$195,000
20500 W Country Club Dr Apt 609
Aventura, FL 33180
Condo · 1 bd · 1.5 ba · 741 sq ft
$479,000
20505 E Country Club Dr Apt 1037
Aventura, FL 33180
Condo · 3 bd · 3 ba · 1,449 sq ft
$645,000
3640 Yacht Club Dr Apt 1007
Aventura, FL 33180
Condo · 2 bd · 2 ba · 1,430 sq ft
$475,000
21224 Harbor Way Unit 233-23
Aventura, FL 33180
Condo · 2 bd · 2 ba · 1,358 sq ft
$275,000
3375 N Country Club Dr Apt 607
Aventura, FL 33180
Condo · 2 bd · 2 ba · 1,096 sq ft
$2,100,000
20201 E Country Club Dr Apt 2305
Aventura, FL 33180
Condo · 3 bd · 3.5 ba · 3,280 sq ft
In Aventura, 3 nets positive at 20% down. Members see which ones, with the rent, the monthly payment and what each one nets.
See which onesListing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.