120 C Ave #202
Dbottom 20%Coronado, CA 92118
Pass at asking: -$13,460/mo full cashflow at 20% down, 7.43% rate.
Works at $572,478 (75% under asking); even all cash loses money at asking.
Rent $7,200/mo from 17 leases of 2-bed condos & townhomes within 1 mi ($5,935–$6,591). Previously leased for $7,200.
Beds
2
Baths
2
Sqft
2,300
Year Built
2007
Days on Market
57
Property Type
Condo
HOA/mo
$1,147.1
MLS ID
260022526SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Step into the effortless elegance of Coronado living at Regatta Bay. This spacious two-bedroom residence, complemented by a versatile den, offers a sophisticated layout designed for both relaxation and entertaining. The heart of the home is a gourmet kitchen that flows seamlessly into the living areas, all elevated by high-end interior finishes. The standout feature is the expansive wrap-around terrace, a true outdoor sanctuary where you can enjoy the coastal breeze. From the patio, take in glimpses of the San Diego skyline. Perfectly positioned just across from the Ferry Landing, you’re mere moments from boutique shopping, waterfront dining, and the scenic bayfront. Whether you’re looking for a refined primary residence or a stylish island retreat, this home captures the very best of the Coronado lifestyle.
Mortgage Calculator
Est. Monthly Payment
$17,067
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
$7,200
Comp Average
$6,813
763 G Ave
3bd / 2.5ba · 2,368 sqft · Condo
$2.98M
Est. $7,407/mo
65 Antigua Court
2bd / 2ba · 1,941 sqft · Condo
$2.00M
Est. $6,292/mo
700 7th St
3bd / 3.5ba · 2,376 sqft · Townhouse
$3.00M
Est. $8,077/mo
1133 1st. Street
2bd / 2ba · 1,646 sqft · Condo
$2.00M
Est. $5,612/mo
6 Kingston Ct
3bd / 2ba · 1,881 sqft · Condo
$2.10M
Est. $6,677/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
Previously leased for $7,200
17 leases of 2-bed condos & townhomes within 1 mi · $5,935–$6,591
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$13,460/mo short at 20% down; +$17,480/mo rent closes it.
- Break-even price
- $572,478
- Break-even rent
- $24,680/mo
- Cashflow at 35% down
- −$11,038/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
75% under asking
$17,480/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