1160 101st St Ph 701
Bay Harbor Islands, FL 33154View map
- Condo
- 5 bd
- 4.5 ba
- 3,969 sq ft
$4,150,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
New construction
By default our Deals list leaves out new construction, whose listings rarely give the HOA fee, so this page gives no verdict.
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
- $4,842 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
- 5
- Bathrooms
- 4 full, 1 half
- Size
- 3,969 sq ft
- Year built
- Not listed
- HOA fee
- $4,842 a month
- Annual tax bill
- Not listed
- Days on market
- 49 days (listed Sep 17, 2026)
- Price cut
- −$840,000
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Bay Harbor Islands
73 homes for sale in Bay Harbor Islands
$1,599,000
9261 E Bay Harbor Dr Unit 704
Bay Harbor Islands, FL 33154
Condo · 2 bd · 3 ba · 1,958 sq ft
$359,000
10250 W Bay Harbor Dr Apt 2B
Bay Harbor Islands, FL 33154
Condo · 1 bd · 1 ba · 692 sq ft
$820,000
9102 W Bay Harbor Dr Unit 7A
Bay Harbor Islands, FL 33154
Condo · 2 bd · 2.5 ba · 1,770 sq ft
$1,550,000
1175 101st St Apt 2
Bay Harbor Islands, FL 33154
Townhome · 3 bd · 2.5 ba · 1,720 sq ft
New construction$1,690,000
9201 E Bay Harbor Dr Unit 402
Bay Harbor Islands, FL 33154
Condo · 2 bd · 2.5 ba · 1,420 sq ft
$975,000
9940 E Bay Harbor Dr Unit 7B-N
Bay Harbor Islands, FL 33154
Condo · 2 bd · 3 ba · 1,335 sq ft
Listing 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.