
1810 Avenida Del Mundo #1106
Dbottom 20%Coronado, CA 92118
Pass at asking: -$20,767/mo full cashflow at 20% down, 7.43% rate.
Works at $546,218 (83% under asking); even all cash loses money at asking.
Rent $7,731/mo from 1 lease in this building (±1 bed).
Beds
2
Baths
2
Sqft
1,575
Year Built
1977
Days on Market
72
Property Type
Condo
HOA/mo
$1,758
MLS ID
260021253SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
BEST of both OCEAN and BAY views from this TURNKEY, Stunning and impeccable Coronado Shores unit with breathtaking views from every room. This large 2 BRM, 2 BATH residence is appx 1575 SQ FT with pushed out balcony. Possibility to configure a third bedroom if desired. It is highly upgraded, remodeled with exquisite designer details and finishes throughout. Ample and functional built-ins, closet space and custom cabinetry. Beautifully maintained with a spacious layout, refined aesthetics and timeless elegance. Capture ocean, sunsets, bay, downtown skyline, marina views + more. Fireworks over the bay, city lights at night and ocean waves for one's pleasure. In-unit washer/dryer, fully retractable sliding glass doors, raised ceilings, high end appliances, a murphy bed in Bdr.2-office + more. Travertine floors, granite countertops and luxe finishes adorn this beauty. This is a desirable stack in the building and first time on market since 2009. Resort lifestyle and amenities include private beach club, oceanfront pools, tennis-pickleball courts, fully equipped gym facilities, landscaped gardens, gated and door-person-security. Close to the iconic Hotel Del, shops, restaurants , beach and bayside , golf course. marina and all that Coronado has to offer. Community events and concerts for your enjoyment. Be it your future primary or second home retreat, a rare gem for the discerning buyer. Coastal living at its best.
Mortgage Calculator
Est. Monthly Payment
$24,011
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
$7,731
Comp Average
$5,772
1750 Avenida Del Mundo
2bd / 2ba · 1,450 sqft · Condo
$3.00M
Est. $5,270/mo
1810 Avenida Del Mundo
2bd / 2ba · 1,443 sqft · Condo
$2.27M
Est. $7,400/mo
1500 Orange Ave
2bd / 2ba · 1,507 sqft · Condo
$3.50M
Est. $5,277/mo
1133 1st. Street
2bd / 2ba · 1,646 sqft · Condo
$2.00M
Est. $5,612/mo
1500 Orange Ave
2bd / 2.5ba · 1,484 sqft · Condo
$3.50M
Est. $5,300/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
1 lease in this building (±1 bed)
Thin data: only 1 lease behind this number.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$20,767/mo short at 20% down; +$26,970/mo rent closes it.
- Break-even price
- $546,218
- Break-even rent
- $34,701/mo
- Cashflow at 35% down
- −$17,381/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
83% under asking
$26,970/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