1155 Star Park Circle #1D
Dbottom 20%Coronado, CA 92118
Pass at asking: -$14,809/mo full cashflow at 20% down, 7.43% rate.
Works at $406,752 (83% under asking); even all cash loses money at asking.
Rent $5,207/mo from 12 leases of 1–3 bed condos & townhomes within 1 mi, same school area ($4,719–$6,445).
Beds
2
Baths
2
Sqft
1,404
Year Built
1964
Days on Market
257
Property Type
Condo
HOA/mo
$885
MLS ID
260004349SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Welcome to a magical place to call home! Step into coastal living at its finest with this beautifully updated single-level condo at 1155 Star Park Circle, #1D, in the heart of Coronado. Just one block from the beach, 2 blocks to the Hotel Del, this prime location offers the perfect blend of relaxation and convenience. Imagine starting your mornings with a peaceful stroll along the sandy shores and wrapping up your evenings with dinner at the Hotel Del or boutique shopping on Orange Avenue, all just a short walk away. This thoughtfully remodeled 2-bedroom, 2-bathroom residence includes a versatile den, ideal for a home office or bunk room. The open living area flows seamlessly onto a private patio, where you can enjoy your morning coffee or unwind while taking in views of the tranquil greenery of Star Park. Every detail of this home complements the laid-back yet luxurious lifestyle Coronado is known for. Don’t miss your chance to own a slice of paradise!
Mortgage Calculator
Est. Monthly Payment
$16,873
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
$5,207
Comp Average
$6,045
32 Montego Court
2bd / 2.5ba · 1,471 sqft · Condo
$1.50M
Est. $5,434/mo
1810 Avenida Del Mundo
2bd / 2ba · 1,443 sqft · Condo
$2.27M
Est. $7,400/mo
1750 Avenida Del Mundo
2bd / 2ba · 1,450 sqft · Condo
$3.00M
Est. $5,270/mo
1133 1st St
2bd / 2ba · 1,447 sqft · Condo
$1.90M
Est. $5,235/mo
1810 Avenida Del Mundo
2bd / 2ba · 1,250 sqft · Condo
$2.55M
Est. $6,887/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
12 leases of 1–3 bed condos & townhomes within 1 mi, same school area · $4,719–$6,445
Blended 50/50 with the zip's market median ($5,312)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$14,809/mo short at 20% down; +$19,233/mo rent closes it.
- Break-even price
- $406,752
- Break-even rent
- $24,440/mo
- Cashflow at 35% down
- −$12,377/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
83% under asking
$19,233/mo above the estimate
Negative even all-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