1680 Seacoast Drive #B
Dbottom 20%Imperial Beach, CA 91932
An HOA may ban rentals of 30 days or less (Civ. Code §4741): check the CC&Rs.
Pass at asking: -$5,395/mo full cashflow at 20% down, 7.36% rate.
Works at $209,127 (77% under asking); even all cash loses money at asking.
Rent $2,660/mo from 15 leases of 2-bed condos & townhomes within 2 mi ($2,215–$2,582).
Beds
2
Baths
2
Sqft
806
Year Built
1964
Days on Market
1
Property Type
Condo
HOA/mo
$450
MLS ID
PTP2608360
This property is in Imperial Beach (91932). Browse neighborhood analytics →
About This Property
Enjoy the beauty of beachfront living in this beautifully renovated 2-bedroom, 2-bathroom home. Thoughtfully remodeled from top to bottom, the property features new a brand new kitchen with beautiful stainless steel appliances, new electrical wiring throughout the home, plumbing, flooring, lighting, and appliances including a convenient washer/dryer combo. The custom built-in closets add both style and plenty of storage. With nothing left to do but move in and enjoy, this home is an excellent opportunity for buyers looking for a move-in-ready coastal retreat. The low HOA fee covers the cost water and trash, adding even more value and convenience. Located toward the end of Seacoast Drive, the property offers a little extra privacy while keeping you right in front of the beach. Whether you're a first-time homebuyer dreaming of coastal living, looking for a peaceful retirement home, or searching for the perfect vacation getaway or second home, this beautifully updated property offers a wonderful opportunity to enjoy the best of beachfront living.
Mortgage Calculator
Est. Monthly Payment
$6,680
Location
Loading map...
Zoned Schools
Elementary
Imperial Beach Charter · grades K-8 · South Bay Union
Middle
Mar Vista Academy · grades 7-8 · Sweetwater Union High
High
Mar Vista Senior High · grades 9-12 · Sweetwater Union High
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
$2,660
Comp Average
$3,191
105 Calla Ave
2bd / 1.5ba · 1,088 sqft · Townhouse
$649K
Est. $3,728/mo
1365 Seacoast Dr
3bd / 2ba · 1,175 sqft · Condo
$565K
Est. $3,338/mo
171 Palm Ave
2bd / 1.5ba · 1,035 sqft · Townhouse
$699K
Est. $3,333/mo
152 Evergreen Ave
2bd / 2ba · 1,114 sqft · Condo
$725K
Est. $3,130/mo
1111 Seacoast Drive
2bd / 2ba · 876 sqft · Condo
$680K
Est. $2,427/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
15 leases of 2-bed condos & townhomes within 2 mi · $2,215–$2,582
Blended 50/50 with the zip's market median ($2,918)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$5,395/mo short at 20% down; +$7,006/mo rent closes it.
- Break-even price
- $209,127
- Break-even rent
- $9,666/mo
- Cashflow at 35% down
- −$4,448/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
77% under asking
$7,006/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