
120 C Ave #205
Dbottom 20%Coronado, CA 92118
Pass at asking: -$11,657/mo full cashflow at 20% down, 7.36% rate.
Works at $442,666 (78% under asking); even all cash loses money at asking.
Rent $5,592/mo from 17 leases of 2-bed condos & townhomes within 1 mi ($5,322–$5,912).
Beds
2
Baths
2
Sqft
1,850
Year Built
2007
Days on Market
1
Property Type
Condo
HOA/mo
$923
MLS ID
260026909SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Tucked within Coronado Village's coveted boutique community of Regatta Bay, this beautifully appointed 2-bedroom, 2-bathroom residence offers 1,850 square feet of single-level luxury living, timeless craftsmanship, and the spacious feel of a private home. A grand double-door entry opens to high ceilings, rich hardwood floors, wood crown molding, and custom stone and woodwork. The open-concept living and dining areas flow into a chef's kitchen featuring dual islands, custom cabinetry, a stone sink, Viking appliances, and a built-in refrigerator. An expansive west-facing private patio with travertine flooring, a built-in barbecue, and outdoor sink offers an inviting retreat for alfresco dining, entertaining, and Coronado sunsets. The primary suite opens directly to the patio and features a spa-inspired bath with a sunken Jacuzzi soaking tub. Additional highlights include surround sound speakers throughout, two gated underground parking spaces, and a dedicated storage unit. Just one block from San Diego Bay, enjoy exceptional walkability to the Ferry Landing, waterfront dining, boutique shops, and scenic bayfront paths. From beach walks to sunset cruises, embrace Coronado's island lifestyle, where everyday living feels like a coastal escape. Combining the comfort of a private home with the ease of lock-and-leave living, this distinctive Regatta Bay residence is an inviting retreat in one of Southern California's most cherished coastal communities.
Mortgage Calculator
Est. Monthly Payment
$14,323
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
$5,592
Comp Average
$6,583
761 D Ave
3bd / 2.5ba · 1,866 sqft · Condo
$1.70M
Est. $7,276/mo
94 Kingston Ct W
3bd / 2ba · 1,833 sqft · Condo
$2.00M
Est. $6,696/mo
1133 1st. Street
2bd / 2ba · 1,646 sqft · Condo
$2.00M
Est. $5,820/mo
65 Antigua Court
2bd / 2ba · 1,941 sqft · Condo
$2.00M
Est. $6,363/mo
6 Kingston Ct
3bd / 2ba · 1,881 sqft · Condo
$2.10M
Est. $6,761/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
17 leases of 2-bed condos & townhomes within 1 mi · $5,322–$5,912
Blended 50/50 with the zip's market median ($5,513)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$11,657/mo short at 20% down; +$15,139/mo rent closes it.
- Break-even price
- $442,666
- Break-even rent
- $20,731/mo
- Cashflow at 35% down
- −$9,621/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
78% under asking
$15,139/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, 7.36% 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