1760 Avenida Del Mundo #1101
1 / 20

1760 Avenida Del Mundo #1101

Dbottom 20%

Coronado, CA 92118

$1,420,000
NEW — 1d

Pass at asking: -$9,425/mo full cashflow at 20% down, 7.36% rate.

Works at $186,768 (87% under asking); even all cash loses money at asking.

Rent $3,605/mo from 9 leases of studio–2 bed condos & townhomes within 1 mi ($3,387–$4,461).

Beds

1

Baths

1

Sqft

749

Year Built

1973

Days on Market

1

Property Type

Condo

HOA/mo

$1,349

MLS ID

PW26242125

This property is in Coronado (92118). Browse neighborhood analytics →

About This Property

Located high on the 11th floor in the prestigious Coronado Shores, this residence captures sweeping harbor views, the San Diego city skyline, and picturesque sights of local marinas and tennis courts right from your expansive private balcony. Step through floor-to-ceiling glass sliding doors into a light-filled open-concept living area designed with neutral-toned walls and sleek large-format tile flooring. The kitchen features white cabinetry, granite slab countertops, a multi-pendant track light system, and a convenient breakfast bar seating area. Soft wood-style flooring runs through the bedroom, which is outfitted with mirrored wardrobe doors and presents water views to start your day. Comfort and peace of mind are ensured year-round thanks to a brand-new, high-efficiency central air conditioning unit. Beyond your front door, Coronado Shores residents enjoy access to 24-hour security, four oceanfront swimming pools, tennis and pickleball courts, a fitness facility, and pristine beach access steps from the historic Hotel del Coronado.

Mortgage Calculator

Est. Monthly Payment

$11,018

Principal & Interest$7,834
Property Tax$1,420
Insurance$414
HOA$1,349
%($284,000)
%
Loan Term

Location

Loading map...

Short-term not available here. Coronado bans stays of 25 days or less in residential zones. See the rules

Investment Score

0D
Est. Monthly Rent
$3,605

9 leases of studio–2 bed condos & townhomes within 1 mi · $3,387–$4,461

Monthly Cashflow

Rent − PITIA

-$7,412
Full Cashflow

Incl. vacancy, PM, maint, capex

-$9,425

What would make this work?

$9,425/mo short at 20% down; +$12,240/mo rent closes it.

Break-even price

87% under asking

$186,768
Break-even rent

$12,240/mo above the estimate

$15,845/mo
Cashflow at 35% down
−$7,956/mo
Down payment to break even

Negative even all-cash

Not reachable
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$7,834
Cap Rate
-1.19%
Cash-on-Cash
-39.82%
DSCR

Need ≥ 1.25 for DSCR loan

0.33

NOI (Annual)
-$16,923
Price-to-Rent

Lower = better for investors

32.8

* 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
DCashflow−$9,425/mo