
305 J Avenue
Dbottom 20%Coronado, CA 92118
Pass at asking: -$22,555/mo full cashflow at 20% down, 7.43% rate.
Works at $762,594 (79% under asking); even all cash loses money at asking.
Rent $7,606/mo from 9 leases of 2–4 bed houses within 0.5 mi ($7,280–$8,597).
Beds
3
Baths
3.5
Sqft
2,249
Year Built
2026
Days on Market
154
Property Type
Single Family
HOA/mo
N/A
MLS ID
PTP2603762
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Experience elevated coastal living in this beautifully crafted Traditional Modern-style new construction home on desirable Coronado Island. Perfectly positioned for ultimate convenience with easy on-and-off island access, this thoughtfully designed residence offers an inviting front patio framed by beautiful professional landscaping, creating exceptional curb appeal and the perfect outdoor space to relax and enjoy the island atmosphere. Inside, the open-concept floorplan features soaring 10-foot ceilings and a spacious living room centered around a sleek electric fireplace. The stunning chef’s kitchen showcases an oversized island, luxurious Taj Mahal countertops, premium GE Monogram appliances, and custom Diamond cabinetry with soft-close drawers. White oak hardwood flooring, recessed lighting, crown molding, and high-end Marvin windows enhance the home’s sophisticated design throughout, while a dedicated laundry room adds everyday convenience. Spacious bedrooms boast dramatic 12.5-foot vaulted ceilings, each with its own private ensuite bath. The luxurious primary suite offers a walk-in closet and private patio retreat. Expansive 15-foot multi-slide patio doors open seamlessly to the beautifully landscaped backyard complete with shaded seating, built-in BBQ, outdoor fireplace, and outdoor heaters—perfect for effortless year-round indoor-outdoor entertaining. Take in breathtaking downtown skyline views from the incredible rooftop deck. Additional highlights include paid solar, a wide paved driveway, 1-car garage, and an unbeatable location just moments from shopping, dining, beaches, and Naval Base Coronado. Don’t miss this rare opportunity to own a stunning new build in one of Coronado’s most sought-after locations!
Mortgage Calculator
Est. Monthly Payment
$25,329
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$7,606
Comp Average
$7,905
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. $7,564/mo
953 E Ave
3bd / 3.5ba · 2,050 sqft · Single Family
$3.67M
Est. $7,188/mo
1630 Miguel Avenue
3bd / 3ba · 2,116 sqft · Single Family
$3.12M
Est. $7,907/mo
825 9th Street
4bd / 3.5ba · 2,433 sqft · Single Family
$3.30M
Est. $8,672/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 2–4 bed houses within 0.5 mi · $7,280–$8,597
Blended 50/50 with the zip's market median ($6,874)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$22,555/mo short at 20% down; +$29,293/mo rent closes it.
- Break-even price
- $762,594
- Break-even rent
- $36,899/mo
- Cashflow at 35% down
- −$18,702/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
79% under asking
$29,293/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