All listings
Active
Active1 / 22
Photo 1 of 22
Waterfront · Condominium
$1,200,000$773 / sqft
400 Sunny Isles Blvd # 1002, Sunny Isles Beach FL 33160
Listed
2
Bedrooms
3
Bathrooms
1,553 sqft
Interior
2015
Year built
$1,970 / mo
HOA
Condominium
Type
About this home
Close to the beach & restaurants. 400 Sunny Isles is a full-service building w/ a private marina, boat storage, & flow through pool deck w/ tennis courts. Unit 1002 is the best split-one level floor-plan w/an expansive large terrace (accessible from living room & bedrooms). A peaceful unit w/ incredible unobstructed views of the Intracoastal, Ocean & Oleta Park. This large 2 bedroom + enclosed DEN (could be used as a 3rd bedroom or home office) with 3 full baths, is bright & spacious. Facing south-west, featuring high impact hurricane sliding glass doors, ceramic white floors, built in closets & window shades. 2 covered assigned parking spaces. Wet boat slips available 30ft up to 100ft w/ beams up to 25ft. Dry boat slips available up to 35ft.
Features
- First Floor Entry
- Bar
- Built-in Features
- Closet Cabinetry
- Split Bedroom
- Walk-In Closet(s)
- Den/Library/Office
- East Of Us1
- Open Balcony
- Intracoastal View
- Ocean View
- Other View
Run the numbers
We fill in the price and the building's HOA dues. That leaves tax, insurance and maintenance — they depend on your exemptions, your insurer and the unit, so we don't guess them. Rent starts from what comparable units are asking nearby. Vacancy and the loan terms below start at common defaults; change them.
Median asking rent for 2-bed rentals across Miami-Dade, from 200 active listings; the middle half ask $2,300–$5,569.That is what landlords ask, not what units let for — edit it if you know better.
Our default, not a market figure
From the listing
Depends on assessed value & exemptions
Varies widely by building
Repairs, turnover, management
Cap rate
Cash-on-cash
Monthly cash flow
Net operating income
Enter property tax, insurance, maintenance to see the returns. A cap rate calculated without every cost overstates the deal — often by half — so we don't show a partial one.
Illustration only — not a loan offer, quote, or investment advice. We are not a lender and neither offer nor arrange financing. The loan fields start at 20% down over 30 years at 6.5% (rates as of July 2026); that is a nominal rate for illustration, not an APR, and your actual terms will differ. Cap rate is unlevered; cash-on-cash counts the down payment as invested capital and excludes closing costs.
Listing data from the MIAMI Association of REALTORS® (MIAMIRE) IDX program. Information deemed reliable but not guaranteed. Demo data shown for layout purposes.