18201 Collins Ave Apt 604
Sunny Isles Beach, FL 33160View map
- Condo
- 2 bd
- 2.5 ba
- 1,643 sq ft
$1,399,000
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
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
- $1,720 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 full, 1 half
- Size
- 1,643 sq ft
- Year built
- Not listed
- HOA fee
- $1,720 a month
- Annual tax bill
- Not listed
- Days on market
- 0 days (listed Nov 7, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Sunny Isles Beach
425 homes for sale in Sunny Isles Beach
$2,790,000
15811 Collins Ave Apt 701
Sunny Isles Beach, FL 33160
Condo · 3 bd · 3.5 ba · 2,928 sq ft
$365,000
290 174th St Apt 404
Sunny Isles Beach, FL 33160
Condo · 2 bd · 2 ba · 1,008 sq ft
$465,000
210 174th St Apt 818
Sunny Isles Beach, FL 33160
Condo · 2 bd · 2 ba · 1,507 sq ft
$1,980,000
16001 Collins Ave Apt 506
Sunny Isles Beach, FL 33160
Condo · 3 bd · 3.5 ba · 2,327 sq ft
$189,900
500 Bayview Dr Apt 125
Sunny Isles Beach, FL 33160
Condo · Studio · 1 ba · 598 sq ft
$1,275,000
18683 Collins Ave Unit 2202
Sunny Isles Beach, FL 33160
Condo · 2 bd · 3 ba · 1,431 sq ft
In Sunny Isles Beach, 1 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.