1703 Andros Isle Apt J1
Coconut Creek, FL 33066View map
- Condo
- 2 bd
- 2 ba
- 1,157 sq ft
$165,000
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
- $705 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
- 2
- Bathrooms
- 2
- Size
- 1,157 sq ft
- Year built
- Not listed
- HOA fee
- $705 a month
- Annual tax bill
- Not listed
- Days on market
- 16 days (listed Oct 20, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Coconut Creek
273 homes for sale in Coconut Creek
$279,900
2795 Carambola Cir S Unit 1967
Coconut Creek, FL 33066
2 bd · 2 ba · 1,106 sq ft
$164,900
3203 Portofino Pt Apt M1
Coconut Creek, FL 33066
Condo · 2 bd · 2 ba · 1,156 sq ft
$215,000
3633 NW 35th St
Coconut Creek, FL 33066
Condo · 2 bd · 2 ba · 955 sq ft
Pending$119,900
3502 Bimini Ln Apt G1
Coconut Creek, FL 33066
Condo · 2 bd · 2 ba · 1,272 sq ft
$194,900
3000 NW 42nd Ave Apt B505
Coconut Creek, FL 33066
Condo · 2 bd · 2 ba · 930 sq ft
$119,000
2613 Nassau Bnd Apt B1
Coconut Creek, FL 33066
Condo · 2 bd · 2 ba · 962 sq ft
In Coconut Creek, 9 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.