
1810 Avenida Del Mundo #106
Dbottom 20%Coronado, CA 92118
Pass at asking: -$13,533/mo full cashflow at 20% down, 7.43% rate.
Works at $512,942 (77% under asking); even all cash loses money at asking.
Rent $7,400/mo from 1 lease in this building (±1 bed).
Beds
2
Baths
2
Sqft
1,443
Year Built
1977
Days on Market
49
Property Type
Condo
HOA/mo
$1,758
MLS ID
260023180SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Can you envision spending summers at the beach in Coronado? This two-bedroom, two-bath residence at the Coronado Shores presents a rare opportunity to create a coastal retreat designed entirely to your taste! Located on the first floor, the residence features one of the largest private terraces at the Shores—appx. 550 sq. ft of additional outdoor living space and perfect for enjoying Coronado’s year-round coastal lifestyle. Open your private gate and you’re just steps from the beach! Can you envision spending summers at the beach in Coronado? This two-bedroom, two-bath residence at the Coronado Shores presents a rare opportunity to create a coastal retreat designed entirely to your taste. Open your private gate and you’re just steps from the beach! Ready for a complete renovation, this property is a true blank canvas for a buyer with vision. Bring your fresh ideas, reimagine the interiors, and transform this ideally located residence into the sophisticated beach home you’ve always dreamed. An incredible opportunity to create something truly special at the Coronado Shores.
Mortgage Calculator
Est. Monthly Payment
$17,335
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
$7,400
Comp Average
$5,570
32 Montego Court
2bd / 2.5ba · 1,471 sqft · Condo
$1.50M
Est. $5,434/mo
1074 Isabella Avenue
3bd / 2.5ba · 1,480 sqft · Condo
$2.19M
Est. $6,704/mo
1750 Avenida Del Mundo
2bd / 2ba · 1,450 sqft · Condo
$3.00M
Est. $5,270/mo
1155 Star Park Circle
2bd / 2ba · 1,404 sqft · Condo
$2.33M
Est. $5,207/mo
1133 1st St
2bd / 2ba · 1,447 sqft · Condo
$1.90M
Est. $5,235/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?
$13,533/mo short at 20% down; +$17,576/mo rent closes it.
- Break-even price
- $512,942
- Break-even rent
- $24,976/mo
- Cashflow at 35% down
- −$11,164/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
77% under asking
$17,576/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