
1760 Avenida Del Mundo #1101
Dbottom 20%Coronado, CA 92118
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
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$3,605
Comp Average
$3,626
730 E Avenue
2bd / 2ba · 805 sqft · Condo
$1.05M
Est. $3,666/mo
1810 Avenida Del Mundo
1bd / 1ba · 778 sqft · Condo
$1.55M
Est. $3,720/mo
1720 Avenida Del Mundo
Studio / 1ba · 639 sqft · Condo
$1.25M
Est. $3,470/mo
1720 Avenida Del Mundo
Studio / 1ba · 639 sqft · Condo
$1.20M
Est. $3,470/mo
1500 Orange Ave
1bd / 1ba · 833 sqft · Condo
$2.20M
Est. $3,802/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
9 leases of studio–2 bed condos & townhomes within 1 mi · $3,387–$4,461
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$9,425/mo short at 20% down; +$12,240/mo rent closes it.
- Break-even price
- $186,768
- Break-even rent
- $15,845/mo
- Cashflow at 35% down
- −$7,956/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
87% under asking
$12,240/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