1411 1 Street
Dbottom 20%Coronado, CA 92118
Pass at asking: -$12,121/mo full cashflow at 20% down, 7.43% rate.
Works at $420,744 (79% under asking); even all cash loses money at asking.
Rent $5,301/mo from 31 leases of 2–4 bed condos & townhomes within 1 mi ($4,149–$5,380).
Beds
3
Baths
3
Sqft
1,472
Year Built
1974
Days on Market
83
Property Type
Condo
HOA/mo
$850
MLS ID
260020333SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Live the Coronado lifestyle in this beautifully updated, light-filled corner unit! Designer touches include quartz countertops, a farmhouse sink, plantation shutters, crown molding, wainscoting, stainless steel appliances, and luxury vinyl flooring. Enjoy stunning San Diego skyline and bay views from the expansive deck, plus seamless indoor-outdoor living on the two patios and a rare two-car attached garage. Turnkey and coastal-inspired- this home is ready to enjoy!
Mortgage Calculator
Est. Monthly Payment
$14,537
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
$5,301
Comp Average
$6,287
92 Montego Ct
2bd / 2.5ba · 1,471 sqft · Condo
$1.25M
Est. $5,434/mo
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
1074 Isabella Avenue
3bd / 2.5ba · 1,480 sqft · Condo
$2.19M
Est. $6,704/mo
1810 Avenida Del Mundo
2bd / 2ba · 1,443 sqft · Condo
$2.27M
Est. $7,400/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
31 leases of 2–4 bed condos & townhomes within 1 mi · $4,149–$5,380
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$12,121/mo short at 20% down; +$15,742/mo rent closes it.
- Break-even price
- $420,744
- Break-even rent
- $21,043/mo
- Cashflow at 35% down
- −$10,039/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
79% under asking
$15,742/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