1414 4th St
Ctop 80%Coronado, CA 92118
Pass at asking: -$11,312/mo full cashflow at 20% down, 7.43% rate.
Works at $622,246 (70% under asking), or at 98% down.
Rent $6,206/mo from 16 leases of 3-bed houses within 1 mi, same school area ($6,175–$7,299). Previously leased for $3,995.
Beds
3
Baths
2
Sqft
1,608
Year Built
1953
Days on Market
70
Property Type
Single Family
HOA/mo
N/A
MLS ID
260021347SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Welcome to this beautifully remodeled Coronado home where thoughtful design meets an exceptional rooftop lifestyle. This turnkey home offers 1608 square ft. of inviting living space with optional 4th bedroom with convenience of being close to Village, restaurants, shops, beaches, and Spreckles park. A private rooftop terrace with panoramic views of Coronado skyline and iconic Coronado Bridge offers ideal setting for coffee, and dining under the stars.
Mortgage Calculator
Est. Monthly Payment
$14,345
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
$6,206
Comp Average
$6,737
38 Mardi Gras
3bd / 2.5ba · 1,830 sqft · Single Family
$1.79M
Est. $6,981/mo
836 C Ave.
3bd / 2.5ba · 1,521 sqft · Single Family
$2.30M
Est. $6,659/mo
810 2nd Street
3bd / 3ba · 1,492 sqft · Single Family
$2.50M
Est. $6,451/mo
911 9th St
3bd / 2.5ba · 1,461 sqft · Single Family
$3.00M
Est. $6,333/mo
200 E Ave
3bd / 3ba · 2,080 sqft · Single Family
$2.75M
Est. $7,261/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 $3,995
16 leases of 3-bed houses within 1 mi, same school area · $6,175–$7,299
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$11,312/mo short at 20% down; 98% down or +$14,691/mo rent closes it.
- Break-even price
- $622,246
- Break-even rent
- $20,897/mo
- Cashflow at 35% down
- −$9,130/mo
- Down payment to break even
- 98%
- Rate to break even
- Not reachable
70% under asking
$14,691/mo above the estimate
$2,053,100 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