DSCR investment property · Sunny Isles Beach
17011 N Bay Rd, Apt 701, Sunny Isles Beach, FL 33160
Sunny Isles Beach, FL 33160 · 2 bd · 2 ba · 894 sqft · Condo · 452 days on market
The math, in full
- Asking price
- $321,001
- Down payment (15%)
- $48,150
- Loan amount
- $272,851
- Est. monthly rent
- $4,250/mo
- Range $3,613 to $4,888/mo
- Monthly payment, all-in
- $3,358/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.27
- $4,250 rent ÷ $3,358 payment
- Monthly cashflow
- +$892/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 2-bedroom homes in zip 33160, from current market comps, not a per-property guess. High confidence: plenty of comparable rentals in this zip.
Cash to start
$48,150
15% down on $321,001
Your local lenderNo credit pull. No obligation. A loan officer confirms real terms within one business day.
- Screened against real lending criteria. This one fits 3 programs.
- Qualifies on the property's rent, no W-2 or tax returns.
- Listing data verified as of July 5, 2026.
Not the one? Browse more in FL →
Rent, payment, and cashflow figures are estimates based on current market data and business-purpose investment-loan criteria, for non-owner-occupied property. Not a commitment to lend, not financial advice, and not an offer of any specific loan or property. Listing data may change; properties may sell. All terms confirmed by a loan officer and subject to underwriting and appraisal.