200 E Ave
Dbottom 20%Coronado, CA 92118
Pass at asking: -$15,615/mo full cashflow at 20% down, 7.49% rate.
Works at $725,501 (74% under asking); even all cash loses money at asking.
Rent $7,268/mo from 8 leases of 2–4 bed houses within 0.5 mi ($6,897–$8,591).
Beds
3
Baths
3
Sqft
2,080
Year Built
1951
Days on Market
0
Property Type
Single Family
HOA/mo
N/A
MLS ID
260026028SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Situated on a prominent corner lot, 200 E Avenue catches the eye immediately with its classic curb appeal and charm. The interior features three bedrooms complemented by a versatile, loft currently serving as a guest bedroom. With three well-appointed bathrooms and a layout that flows effortlessly, the home feels both substantial and inviting. Natural light pours into the living spaces, highlighting the character that make this property truly stand out. The backyard is a private oasis designed for year-round enjoyment. A large covered patio offers a shaded retreat, while the impressive built-in brick BBQ station serves as the centerpiece for outdoor gatherings.
Mortgage Calculator
Est. Monthly Payment
$18,920
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
$7,268
Comp Average
$7,719
221 B Ave
3bd / 3.5ba · 2,287 sqft · Single Family
$2.50M
Est. $8,195/mo
22 Catspaw Cape
3bd / 2.5ba · 2,242 sqft · Single Family
$2.30M
Est. $7,684/mo
1630 Miguel Avenue
3bd / 3ba · 2,116 sqft · Single Family
$3.12M
Est. $7,907/mo
953 E Ave
3bd / 3.5ba · 2,050 sqft · Single Family
$3.67M
Est. $7,195/mo
305 J Avenue
3bd / 3.5ba · 2,249 sqft · Single Family
$3.75M
Est. $7,613/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
8 leases of 2–4 bed houses within 0.5 mi · $6,897–$8,591
Blended 50/50 with the zip's market median ($6,888)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$15,615/mo short at 20% down; +$20,279/mo rent closes it.
- Break-even price
- $725,501
- Break-even rent
- $27,547/mo
- Cashflow at 35% down
- −$12,734/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
74% under asking
$20,279/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, 7.49% 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