1720 Avenida Del Mundo #509
Dbottom 20%Coronado, CA 92118
Pass at asking: -$7,855/mo full cashflow at 20% down, 7.43% rate.
Works at $176,336 (85% under asking); even all cash loses money at asking.
Rent $3,470/mo from 11 leases of condos & townhomes within 1 mi, same school area, size-adjusted ($3,266–$4,499).
Beds
Studio
Baths
1
Sqft
639
Year Built
1973
Days on Market
88
Property Type
Condo
HOA/mo
$1,318
MLS ID
PTP2606255
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Coronado Shores! Beachfront living, turnkey, studio! Located in the prestigious La Sierra Tower. Steps to Coronado Beach and the famous Hotel Del Coronado! Remodel includes new flooring, custom cabinetry, new counters, integrated lighting, new appliances and more! Professional Bathroom has dual shower heads, a floating vanity and LED accents. Rare studio in Coronado Shores that only exist in two of the 10 towers! Vibrant Coastal Lifestyle! A dedicated lower-level parking space(#40) is also included!
Mortgage Calculator
Est. Monthly Payment
$9,528
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
4 comps foundThis Property
$3,470
Comp Average
$3,735
1052 Isabella Avenue
2bd / 1ba · 900 sqft · Condo
$1.10M
Est. $4,084/mo
730 E Avenue
2bd / 2ba · 805 sqft · Condo
$1.05M
Est. $3,666/mo
1720 Avenida Del Mundo
Studio / 1ba · 639 sqft · Condo
$1.25M
Est. $3,470/mo
1810 Avenida Del Mundo
1bd / 1ba · 778 sqft · Condo
$1.55M
Est. $3,720/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
11 leases of condos & townhomes within 1 mi, same school area, size-adjusted · $3,266–$4,499
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$7,855/mo short at 20% down; +$10,202/mo rent closes it.
- Break-even price
- $176,336
- Break-even rent
- $13,672/mo
- Cashflow at 35% down
- −$6,606/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
85% under asking
$10,202/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