1074 Isabella Avenue
Ctop 80%Coronado, CA 92118
Pass at asking: -$12,046/mo full cashflow at 20% down, 7.43% rate.
Works at $626,504 (71% under asking), or at all cash.
Rent $6,704/mo from 8 leases of 2–4 bed condos & townhomes within 1 mi, same school area ($5,921–$7,647).
Beds
3
Baths
2.5
Sqft
1,480
Year Built
1973
Days on Market
114
Property Type
Condo
HOA/mo
$350
MLS ID
260017711SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Beachside living 1 block to sand and town.This stylish and bright upgraded end unit boasts 1,480 sq. ft. of open concept space with a modern kitchen and island, dining area with buffet,and inviting family room with f/p.Upstairs find 3 large bedrooms and 2 luxe baths. Primary boasts walk in closet and makeup vanity. Ceramic flooring, LED lights, NEW vinyl windows and stylish tiles add a touch of sophistication.Pet-friendly with attached garage and 2 outdoor patios. NEW ROOF! Private home lives like a single family home. All units share an additional common grass area. Just 6 units. Kitchens, baths, flooring and appliances recently upgraded. Walk in pantry off the kitchen, wine refrigerator, two linen closets, and cabinetry provide lots of storage. Washer/dryer unit in garage for convenience. NEW ROOF! Large primary suite boasts a Makeup vanity ,ensuite bath, and walk in closet. All new vinyl windows. Led lighting throughout. Pet-friendly with attached garage and 2 petite outdoor areas perfect for watching the world go by. Unbeatable location near Coronado restaurants, shops, and beach.Large grassy common area on the property for all to enjoy.
Mortgage Calculator
Est. Monthly Payment
$15,379
Location
Loading map...
Zoned Schools
Middle
Coronado Middle · grades 6-8 · Coronado Unified
High
Coronado High · grades 9-12 · Coronado Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$6,704
Comp Average
$5,961
32 Montego Court
2bd / 2.5ba · 1,471 sqft · Condo
$1.50M
Est. $5,434/mo
50 Kingston Ct S
3bd / 2ba · 1,665 sqft · Condo
$1.80M
Est. $6,464/mo
1411 1 Street
3bd / 3ba · 1,472 sqft · Condo
$2.00M
Est. $5,301/mo
1810 Avenida Del Mundo
2bd / 2ba · 1,443 sqft · Condo
$2.27M
Est. $7,400/mo
1155 Star Park Circle
2bd / 2ba · 1,404 sqft · Condo
$2.33M
Est. $5,207/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Short-term not available here. Coronado bans stays of 25 days or less in residential zones. See the rules
Investment Score
8 leases of 2–4 bed condos & townhomes within 1 mi, same school area · $5,921–$7,647
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$12,046/mo short at 20% down; 100% down or +$15,644/mo rent closes it.
- Break-even price
- $626,504
- Break-even rent
- $22,348/mo
- Cashflow at 35% down
- −$9,760/mo
- Down payment to break even
- 100%
- Rate to break even
- Not reachable
71% under asking
$15,644/mo above the estimate
$2,195,000 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator