4 Antigua Ct
1 / 20

4 Antigua Ct

Ctop 80%

Coronado, CA 92118

$1,750,000

Pass at asking: -$9,300/mo full cashflow at 20% down, 7.43% rate.

Works at $539,076 (69% under asking), or at 97% down.

Rent $6,529/mo from 11 leases of 2–4 bed condos & townhomes in 92118 ($5,256–$7,999).

Beds

3

Baths

2

Sqft

1,729

Year Built

1973

Days on Market

65

Property Type

Condo

HOA/mo

$887.23

MLS ID

260021826SD

This property is in Coronado (92118). Browse neighborhood analytics →

Virtual Tour

About This Property

NEW PRICE! Experience the unique waterfront lifestyle of Coronado Cays, where private canals and boat docks are part of everyday living. This light-filled 3-bedroom, 2-bath home features a 45.5-foot private boat dock with a 13.5-foot beam, offering easy access to San Diego Bay and the Pacific. East-facing, the home enjoys beautiful sunrises, sweeping South San Diego Bay views toward Mexico, and coveted evening shade for relaxing on the patio. The beach is just across the street for spectacular sunsets, while the primary bedroom offers ocean sunset views—and, when conditions are right, the soothing sound of the waves. Located in Antigua Village, this is a rare opportunity to embrace the boating and coastal lifestyle that makes Coronado Cays so special. Don't wait! The seller is entertaining all offers for this waterfront property! Seller's officer is a licensed real estate broker who has never resided in the home. Buyers to cooperate with a possible Seller's 1031 exchange at no cost to Buyers. HOA is currently painting wood, stucco, and siding throughout the complex and is researching possible future work that could result in assessments or increased dues.

Mortgage Calculator

Est. Monthly Payment

$12,870

Principal & Interest$9,722
Property Tax$1,750
Insurance$510
HOA$887
%($350,000)
%
Loan Term

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.

Short-term not available here. Coronado bans stays of 25 days or less in residential zones. See the rules

Investment Score

5C
Est. Monthly Rent
$6,529

11 leases of 2–4 bed condos & townhomes in 92118 · $5,256–$7,999

Blended 50/50 with the zip's market median ($6,154)

Monthly Cashflow

Rent − PITIA

-$6,340
Full Cashflow

Incl. vacancy, PM, maint, capex

-$9,300

What would make this work?

$9,300/mo short at 20% down; 97% down or +$12,078/mo rent closes it.

Break-even price

69% under asking

$539,076
Break-even rent

$12,078/mo above the estimate

$18,607/mo
Cashflow at 35% down
−$7,477/mo
Down payment to break even

$1,697,500 cash

97%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$9,722
Cap Rate
0.51%
Cash-on-Cash
-31.89%
DSCR

Need ≥ 1.25 for DSCR loan

0.51

NOI (Annual)
$8,979
Price-to-Rent

Lower = better for investors

22.3

* 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
CCashflow−$9,300/mo